라이브셀인스트루먼트

비상장계속사업자

LiveCell Instrument Co.,Ltd.

이용진

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

라이브셀인스트루먼트

Business Reg. No. 2178130682 · CEO 이용진

I.Investment Overview

Target라이브셀인스트루먼트 (2178130682)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명라이브셀인스트루먼트
영문명LiveCell Instrument Co.,Ltd.
대표자이용진
사업자등록번호2178130682
법인등록번호1101114300276
설립일2010.03.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW126.82021117.62022100.3202382202493.52025
영업이익100M KRW15.82021920223.32023-9.620246.72025
순이익100M KRW16.72021-1.620222.72023-12.7202412.62025
Item20252024202320222021
자산총계148.2억원148.2억원147.7억원152.9억원149억원
부채총계82.5억원84억원70.8억원78.8억원73.2억원
자본총계65.7억원64.1억원76.8억원74.2억원75.8억원
매출액93.5억원82억원100.3억원117.6억원126.8억원
영업이익6.7억원-9.6억원3.3억원9억원15.8억원
순이익12.6억원-12.7억원2.7억원-1.6억원16.7억원

VI.Financial Ratios

FY2025 basis

7.2%

영업이익률

13.51%

순이익률

8.52%

ROA

19.23%

ROE

125.66%

부채비율

44.31%

자기자본비율

VII.R&D Activity

Fields 보건의료 > 신약·의약품개발 · 생명과학 > 융합바이오 · 생명과학

Keywords 치료제, 분석기, 임피던스, 신약스크리닝, 유방암

YearProjectsPapersPatents
2026200
2025120
2024102
2023103
2022201
2021223
2020201
2019100
2018200
2016100
2015200
2014100

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.

라이브셀인스트루먼트 투심보고서 | Alpha Lenz