| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.46T | ₩ 1.39T | ₩ 1.09T | ₩ 1.10T | ₩ 963.30B |
| Gross Profit | ₩ 529.53B | ₩ 531.30B | ₩ 358.75B | ₩ 342.24B | ₩ 327.19B |
| Operating Income | ₩ 414.49B | ₩ 418.27B | ₩ 256.56B | ₩ 245.25B | ₩ 228.31B |
| EBITDA | ₩ 448.25B | ₩ 444.35B | ₩ 290.60B | ₩ 283.05B | ₩ 260.90B |
| Net Income | ₩ 347.23B | ₩ 350.71B | ₩ 187.23B | ₩ 166.03B | ₩ 197.16B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 115.68B | ₩ 219.75B | ₩ 255.28B | ₩ 152.04B | ₩ 316.28B |
| Total Assets | ₩ 5.31T | ₩ 5.14T | ₩ 4.64T | ₩ 4.30T | ₩ 4.08T |
| Total Debt | ₩ 98.91B | ₩ 320.92B | ₩ 339.50B | ₩ 184.78B | ₩ 147.65B |
| Net Debt | ₩ 10.94B | ₩ 141.53B | ₩ 142.76B | ₩ 94.10B | ₩ 71.44B |
| Total Liabilities | ₩ 529.78B | ₩ 683.55B | ₩ 624.30B | ₩ 445.38B | ₩ 345.76B |
| Stockholders' Equity | ₩ 4.78T | ₩ 4.45T | ₩ 4.02T | ₩ 3.86T | ₩ 3.74T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 208.97B | ₩ 109.85B | ₩ 8.38B | ₩ -13.25B | ₩ 16.86B |
| Operating Cash Flow | ₩ 235.74B | ₩ 133.28B | ₩ 41.82B | ₩ 31.53B | ₩ 36.11B |
| Investing Cash Flow | ₩ -2.72B | ₩ -24.38B | ₩ -30.41B | ₩ -1.70B | ₩ -66.73B |
| Financing Cash Flow | ₩ -324.72B | ₩ -127.52B | ₩ 94.63B | ₩ -12.96B | ₩ -18.96B |