트리큐인터내셔널

비상장계속사업자

3Q INTERNATIONAL LTD.,

이희설

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

트리큐인터내셔널

Business Reg. No. 2298135623 · CEO 이희설

I.Investment Overview

Target트리큐인터내셔널 (2298135623)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명트리큐인터내셔널
영문명3Q INTERNATIONAL LTD.,
대표자이희설
사업자등록번호2298135623
법인등록번호1101111631426
설립일1999.01.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW324.62021461.42022177.420232652024187.12025
영업이익100M KRW-19.9202135.320223.820235.62024-262025
순이익100M KRW-22.3202127.620221.120231.42024-28.72025
Item20252024202320222021
자산총계143억원184.1억원164.7억원151.8억원222.6억원
부채총계106.6억원119.1억원101억원89.3억원187.8억원
자본총계36.3억원65억원63.6억원62.5억원34.9억원
매출액187.1억원265억원177.4억원461.4억원324.6억원
영업이익-26억원5.6억원3.8억원35.3억원-19.9억원
순이익-28.7억원1.4억원1.1억원27.6억원-22.3억원

VI.Financial Ratios

FY2025 basis

-13.9%

영업이익률

-15.34%

순이익률

-20.08%

ROA

-79.04%

ROE

293.62%

부채비율

25.41%

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.

트리큐인터내셔널 투심보고서 | Alpha Lenz