유에스케이얼라이언스

비상장계속사업자

USK Alliance Ltd.

황지연

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

유에스케이얼라이언스

Business Reg. No. 8278702006 · CEO 황지연

I.Investment Overview

Target유에스케이얼라이언스 (8278702006)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명유에스케이얼라이언스
영문명USK Alliance Ltd.
대표자황지연
사업자등록번호8278702006
법인등록번호1101117433769
설립일2020.03.23
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW47.8202358.32024273.82025
영업이익100M KRW-19.72021-22.12022-31.92023-8.4202456.52025
순이익100M KRW-27.32021-452022-70.32023-47.62024-14.52025
Item20252024202320222021
자산총계496.7억원236.8억원194.3억원180.5억원166.3억원
부채총계701.3억원426.8억원336.8억원252.6억원193.4억원
자본총계-204.6억원-190.1억원-142.5억원-72.2억원-27.1억원
매출액273.8억원58.3억원47.8억원
영업이익56.5억원-8.4억원-31.9억원-22.1억원-19.7억원
순이익-14.5억원-47.6억원-70.3억원-45억원-27.3억원

VII.Financial Ratios

FY2025 basis

20.65%

영업이익률

-5.31%

순이익률

-2.93%

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.

유에스케이얼라이언스 투심보고서 | Alpha Lenz