마이다스인

비상장계속사업자

MIDAS In Co.,Ltd.

신대석

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

마이다스인

Business Reg. No. 8178701669 · CEO 신대석

I.Investment Overview

Target마이다스인 (8178701669)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마이다스인
영문명MIDAS In Co.,Ltd.
대표자신대석
사업자등록번호8178701669
법인등록번호1311110581015
설립일2020.02.03
종업원수123명

V.Workforce

123

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW224.52021257.52022218.62023233.12024234.82025
영업이익100M KRW-22.620214.92022-49.92023-23.120240.22025
순이익100M KRW-29.72021-0.92022-53.62023-18.320240.12025
Item20252024202320222021
자산총계75.2억원71.9억원89.6억원80.7억원72억원
부채총계90.5억원87.3억원86.7억원87.9억원78.3억원
자본총계-15.3억원-15.4억원2.9억원-7.2억원-6.3억원
매출액234.8억원233.1억원218.6억원257.5억원224.5억원
영업이익2,177만원-23.1억원-49.9억원4.9억원-22.6억원
순이익714만원-18.3억원-53.6억원-8,975만원-29.7억원

VII.Financial Ratios

FY2025 basis

0.09%

영업이익률

0.03%

순이익률

0.09%

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.

마이다스인 투심보고서 | Alpha Lenz