카이로스에너지

비상장계속사업자

kairosenergy

위대호

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

카이로스에너지

Business Reg. No. 1138675494 · CEO 위대호

I.Investment Overview

Target카이로스에너지 (1138675494)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명카이로스에너지
영문명kairosenergy
대표자위대호
사업자등록번호1138675494
법인등록번호1101115217256
설립일2013.08.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW38.1202149.1202242.92023392024392025
영업이익100M KRW12.3202122.8202216.9202312.9202413.12025
순이익100M KRW2.82021132022-49.620233.320244.62025
Item20252024202320222021
자산총계180.8억원195.8억원219.8억원250.9억원253억원
부채총계204.3억원223.9억원251.2억원232.7억원247.8억원
자본총계-23.5억원-28.1억원-31.4억원18.2억원5.2억원
매출액39억원39억원42.9억원49.1억원38.1억원
영업이익13.1억원12.9억원16.9억원22.8억원12.3억원
순이익4.6억원3.3억원-49.6억원13억원2.8억원

VI.Financial Ratios

FY2025 basis

33.66%

영업이익률

11.74%

순이익률

2.53%

ROA

ROE

부채비율

자기자본비율

VII.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.

카이로스에너지 투심보고서 | Alpha Lenz