필라웨어

비상장계속사업자

Feelaware Co., Ltd.

김윤철

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

필라웨어

Business Reg. No. 1208749462 · CEO 김윤철

I.Investment Overview

Target필라웨어 (1208749462)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명필라웨어
영문명Feelaware Co., Ltd.
대표자김윤철
사업자등록번호1208749462
법인등록번호1101114260339
설립일2010.01.14
종업원수112명

V.Workforce

112

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW106.72021484.82022222.22023348.32024563.82025
영업이익100M KRW3.820219.32022-9.320233.9202411.62025
순이익100M KRW2.820217.62022-1320238.920246.32025
Item20252024202320222021
자산총계266.2억원247.1억원164.7억원530.8억원116.3억원
부채총계205.8억원193.1억원119.6억원472.7억원74.1억원
자본총계60.3억원54억원45.1억원58.1억원42.2억원
매출액563.8억원348.3억원222.2억원484.8억원106.7억원
영업이익11.6억원3.9억원-9.3억원9.3억원3.8억원
순이익6.3억원8.9억원-13억원7.6억원2.8억원

VII.Financial Ratios

FY2025 basis

2.05%

영업이익률

1.12%

순이익률

2.38%

ROA

10.5%

ROE

341.1%

부채비율

22.67%

자기자본비율

VIII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

필라웨어 투심보고서 | Alpha Lenz