클라이맥스스튜디오

비상장계속사업자

Climax studio, inc.

변승민

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

클라이맥스스튜디오

Business Reg. No. 1888101201 · CEO 변승민

I.Investment Overview

Target클라이맥스스튜디오 (1888101201)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명클라이맥스스튜디오
영문명Climax studio, inc.
대표자변승민
사업자등록번호1888101201
법인등록번호1101116921004
설립일2018.11.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW549.22021952.22022576.72023182.1202438.12025
영업이익100M KRW5.82021-22.2202227.7202327.82024-272025
순이익100M KRW-34.82021-28.12022118.420239.92024-45.62025
Item20252024202320222021
자산총계131억원194.3억원232억원229.4억원231.4억원
부채총계284.8억원301억원347.4억원465.9억원442억원
자본총계-153.8억원-106.7억원-115.4억원-236.5억원-210.6억원
매출액38.1억원182.1억원576.7억원952.2억원549.2억원
영업이익-27억원27.8억원27.7억원-22.2억원5.8억원
순이익-45.6억원9.9억원118.4억원-28.1억원-34.8억원

VI.Financial Ratios

FY2025 basis

-70.91%

영업이익률

-119.8%

순이익률

-34.83%

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.

클라이맥스스튜디오 투심보고서 | Alpha Lenz