리벨리온

비상장계속사업자

Rebellions Inc.

박성현

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

리벨리온

Business Reg. No. 6158702437 · CEO 박성현

I.Investment Overview

Target리벨리온 (6158702437)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명리벨리온
영문명Rebellions Inc.
대표자박성현
사업자등록번호6158702437
법인등록번호1311110657618
설립일2022.01.04
종업원수288명

V.Workforce

288

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW27.32023103.52024320.22025
영업이익100M KRW-296.72023-870.12024-1,209.22025
순이익100M KRW-1,232.52023-2,338.62024-2,0742025
Item202520242023
자산총계6,847.6억원4,626억원1,827.5억원
부채총계9,220억원5,061.7억원3,303.6억원
자본총계-2,372.3억원-435.7억원-1,476억원
매출액320.2억원103.5억원27.3억원
영업이익-1,209.2억원-870.1억원-296.7억원
순이익-2,074억원-2,338.6억원-1,232.5억원

VII.Financial Ratios

FY2025 basis

-377.63%

영업이익률

-647.7%

순이익률

-30.29%

ROA

ROE

부채비율

자기자본비율

VIII.R&D Activity

Fields 정보/통신 > 정보이론

Keywords 고성능 컴퓨팅, 인공지능 프로세서, 기계 학습, 데이터센터, 프로세서인메모리

YearProjectsPapersPatents
2026300
2025322
202431635
20233379
20222325

IX.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.

리벨리온 투심보고서 | Alpha Lenz