캘리스코

비상장계속사업자

KALISCO Ltd.

구지은

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

캘리스코

Business Reg. No. 2118832153 · CEO 구지은

I.Investment Overview

Target캘리스코 (2118832153)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명캘리스코
영문명KALISCO Ltd.
대표자구지은
사업자등록번호2118832153
법인등록번호1101114191055
설립일2009.10.01
종업원수412명

V.Workforce

412

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW701.82021722.52022487.32023512.82024464.62025
영업이익100M KRW-38.320218.4202211202311.42024-27.32025
순이익100M KRW-50.120211.720226.920231.3202434.12025
Item20252024202320222021
자산총계200.3억원
부채총계189.6억원
자본총계10.7억원
매출액464.6억원512.8억원487.3억원722.5억원701.8억원
영업이익-27.3억원11.4억원11억원8.4억원-38.3억원
순이익34.1억원1.3억원6.9억원1.7억원-50.1억원

VII.Financial Ratios

FY2025 basis

-5.87%

영업이익률

7.33%

순이익률

17.01%

ROA

318.2%

ROE

1,770.54%

부채비율

5.35%

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.

캘리스코 투심보고서 | Alpha Lenz