| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 13.82B | ₩ 16.02B | ₩ 78.41B | ₩ 117.06B | ₩ 133.51B |
| Gross Profit | ₩ 2.11B | ₩ -258.14M | ₩ 4.77B | ₩ 17.03B | ₩ 17.68B |
| Operating Income | ₩ -2.89B | ₩ -4.94B | ₩ -17.86B | ₩ -4.63B | ₩ -3.06B |
| EBITDA | ₩ -2.74B | ₩ -1.37B | ₩ -6.14B | ₩ -6.71B | ₩ -498.10M |
| Net Income | ₩ -1.90B | ₩ -11.37B | ₩ -15.91B | ₩ -13.00B | ₩ -11.92B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 10.49B | ₩ 7.45B | ₩ 16.24B | ₩ 17.45B | ₩ 20.57B |
| Total Assets | ₩ 94.20B | ₩ 85.27B | ₩ 138.57B | ₩ 149.19B | ₩ 168.44B |
| Total Debt | ₩ 34.32B | ₩ 43.32B | ₩ 70.73B | ₩ 53.71B | ₩ 45.89B |
| Net Debt | ₩ 32.09B | ₩ 39.38B | ₩ 57.67B | ₩ 40.74B | ₩ 25.84B |
| Total Liabilities | ₩ 50.52B | ₩ 52.63B | ₩ 116.17B | ₩ 109.16B | ₩ 118.21B |
| Stockholders' Equity | ₩ 43.67B | ₩ 32.64B | ₩ 20.55B | ₩ 33.13B | ₩ 37.00B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -6.58B | ₩ -5.20B | ₩ -9.91B | ₩ -4.22B | ₩ -14.08B |
| Operating Cash Flow | ₩ -6.57B | ₩ -5.15B | ₩ -8.76B | ₩ -2.41B | ₩ -10.04B |
| Investing Cash Flow | ₩ -8.80B | ₩ -9.91B | ₩ 472.93M | ₩ -6.82B | ₩ -3.03B |
| Financing Cash Flow | ₩ 13.65B | ₩ 5.95B | ₩ 8.42B | ₩ 1.71B | ₩ 4.24B |