위드

비상장계속사업자

WITH Co., Ltd.

이재춘

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

위드

Business Reg. No. 4878702036 · CEO 이재춘

I.Investment Overview

Target위드 (4878702036)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명위드
영문명WITH Co., Ltd.
대표자이재춘
사업자등록번호4878702036
법인등록번호1342110240020
설립일2020.10.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.120210.220220.5202402025
영업이익100M KRW0.120210.12022-0.220230.42024-0.22025
순이익100M KRW0.120210.12022-0.220230.12024-0.22025
Item20252024202320222021
자산총계134.3억원136.2억원137.1억원136.5억원147.1억원
부채총계134.3억원135.9억원136.9억원136.2억원146.9억원
자본총계663만원2,444만원1,783만원3,430만원2,506만원
매출액0원5,000만원2,000만원1,000만원
영업이익-1,531만원3,841만원-1,653만원1,032만원735만원
순이익-1,780만원661만원-1,647만원924만원661만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-0.13%

ROA

-268.31%

ROE

202,352.64%

부채비율

0.05%

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.

위드 투심보고서 | Alpha Lenz