| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 617.07B | ₩ 628.35B | ₩ 631.38B | ₩ 646.04B | ₩ 631.61B |
| Gross Profit | ₩ 133.80B | ₩ 123.90B | ₩ 132.43B | ₩ 120.12B | ₩ 95.49B |
| Operating Income | ₩ 9.64B | ₩ 18.98B | ₩ 25.83B | ₩ 19.85B | ₩ 912.77M |
| EBITDA | ₩ 26.10B | ₩ 45.36B | ₩ 44.43B | ₩ 33.85B | ₩ 20.55B |
| Net Income | ₩ 7.68B | ₩ 15.47B | ₩ 16.16B | ₩ 5.60B | ₩ -2.45B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 72.29B | ₩ 60.54B | ₩ 48.34B | ₩ 35.52B | ₩ 33.62B |
| Total Assets | ₩ 620.53B | ₩ 619.32B | ₩ 590.61B | ₩ 587.19B | ₩ 612.10B |
| Total Debt | ₩ 155.83B | ₩ 155.64B | ₩ 148.39B | ₩ 158.84B | ₩ 175.46B |
| Net Debt | ₩ 85.73B | ₩ 100.90B | ₩ 104.78B | ₩ 126.60B | ₩ 142.76B |
| Total Liabilities | ₩ 280.08B | ₩ 289.70B | ₩ 281.56B | ₩ 287.46B | ₩ 316.18B |
| Stockholders' Equity | ₩ 340.13B | ₩ 326.84B | ₩ 308.31B | ₩ 298.52B | ₩ 294.74B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 4.80B | ₩ 17.10B | ₩ 33.69B | ₩ 11.89B | ₩ -45.52B |
| Operating Cash Flow | ₩ 22.19B | ₩ 30.18B | ₩ 43.57B | ₩ 32.22B | ₩ -27.00B |
| Investing Cash Flow | ₩ -14.70B | ₩ -10.36B | ₩ -12.42B | ₩ -16.59B | ₩ -14.11B |
| Financing Cash Flow | ₩ 8.06B | ₩ -9.27B | ₩ -19.63B | ₩ -15.51B | ₩ 27.52B |