필로소피

비상장계속사업자

PHILOSOPHY Corp.

이석호

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

필로소피

Business Reg. No. 1648602155 · CEO 이석호

I.Investment Overview

Target필로소피 (1648602155)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명필로소피
영문명PHILOSOPHY Corp.
대표자이석호
사업자등록번호1648602155
법인등록번호1201111188037
설립일2021.10.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW020210.5202202025
영업이익100M KRW-0.52021-2.22022-2.82023-1.82024-2.22025
순이익100M KRW-0.52021-9.72022-15.62023-34.52024-13.52025
Item20252024202320222021
자산총계341.8억원340.4억원348.4억원391.4억원179.6억원
부채총계384.5억원369.6억원343.1억원370.6억원179.1억원
자본총계-42.7억원-29.2억원5.2억원20.8억원5,300만원
매출액0원4,550만원360만원
영업이익-2.2억원-1.8억원-2.8억원-2.2억원-4,783만원
순이익-13.5억원-34.5억원-15.6억원-9.7억원-4,700만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-3.96%

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.

필로소피 투심보고서 | Alpha Lenz