이카루스

비상장계속사업자

lcarus

이길환

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

이카루스

Business Reg. No. 6218607589 · CEO 이길환

I.Investment Overview

Target이카루스 (6218607589)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이카루스
영문명lcarus
대표자이길환
사업자등록번호6218607589
법인등록번호2341110074454
설립일2014.03.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW25.3202124.2202230.3202357.2202448.12025
영업이익100M KRW-0.320211.620226.820237.520248.72025
순이익100M KRW-3.62021-3.220220.320230.6202422025
Item20252024202320222021
자산총계169억원157.4억원159.6억원130.8억원143.2억원
부채총계163.9억원154.3억원157.2억원128.6억원137.8억원
자본총계5.1억원3.1억원2.5억원2.1억원5.4억원
매출액48.1억원57.2억원30.3억원24.2억원25.3억원
영업이익8.7억원7.5억원6.8억원1.6억원-3,327만원
순이익2억원6,067만원3,296만원-3.2억원-3.6억원

VI.Financial Ratios

FY2025 basis

18.06%

영업이익률

4.2%

순이익률

1.2%

ROA

39.66%

ROE

3,217.17%

부채비율

3.01%

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.

이카루스 투심보고서 | Alpha Lenz