하이오아시스

비상장계속사업자

HIOASIS

김기석

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

하이오아시스

Business Reg. No. 4578800150 · CEO 김기석

I.Investment Overview

Target하이오아시스 (4578800150)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하이오아시스
영문명HIOASIS
대표자김기석
사업자등록번호4578800150
법인등록번호1348110339144
설립일2015.07.07
종업원수9명

V.Workforce

9

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3652021416.82022401.32023383.52024401.32025
영업이익100M KRW-18.32021-152022-18.22023-192024-23.62025
순이익100M KRW-33.32021-30.52022-36.62023-35.2202445.12025
Item20252024202320222021
자산총계335.7억원344.2억원380.8억원399.7억원421.4억원
부채총계418.7억원382.1억원383.6억원365.9억원357.1억원
자본총계-83억원-37.9억원-2.8억원33.8억원64.3억원
매출액401.3억원383.5억원401.3억원416.8억원365억원
영업이익-23.6억원-19억원-18.2억원-15억원-18.3억원
순이익45.1억원-35.2억원-36.6억원-30.5억원-33.3억원

VII.Financial Ratios

FY2025 basis

-5.88%

영업이익률

11.23%

순이익률

13.43%

ROA

ROE

부채비율

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.

하이오아시스 투심보고서 | Alpha Lenz