테트리스스퀘어

비상장계속사업자

TETRIS SQUARE Co.,Ltd.

이재혁,이건용

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

테트리스스퀘어

Business Reg. No. 7588102014 · CEO 이재혁,이건용

I.Investment Overview

Target테트리스스퀘어 (7588102014)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명테트리스스퀘어
영문명TETRIS SQUARE Co.,Ltd.
대표자이재혁,이건용
사업자등록번호7588102014
법인등록번호2802110218533
설립일2020.11.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-0.82021-0.92022-4.32023-5.12024-2.22025
순이익100M KRW-2.42021-9.82022-18.22023-18.92024-16.32025
Item20252024202320222021
자산총계287.9억원204억원194.5억원187.8억원186.3억원
부채총계187.9억원238.4억원210억원185.1억원173.9억원
자본총계100.1억원-34.4억원-15.5억원2.6억원12.5억원
매출액0원
영업이익-2.2억원-5.1억원-4.3억원-9,421만원-7,987만원
순이익-16.3억원-18.9억원-18.2억원-9.8억원-2.4억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-5.66%

ROA

-16.28%

ROE

187.75%

부채비율

34.75%

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.

테트리스스퀘어 투심보고서 | Alpha Lenz