| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 827.75B | ₩ 810.83B | ₩ 816.90B | ₩ 798.04B | ₩ 746.29B |
| Gross Profit | ₩ 123.52B | ₩ 120.32B | ₩ 143.70B | ₩ 119.66B | ₩ 115.24B |
| Operating Income | ₩ 30.95B | ₩ 17.44B | ₩ 39.42B | ₩ 22.60B | ₩ 33.56B |
| EBITDA | ₩ 56.64B | ₩ 63.88B | ₩ 77.41B | ₩ 81.31B | ₩ 86.06B |
| Net Income | ₩ -27.41B | ₩ -2.34B | ₩ 404.76M | ₩ 40.92B | ₩ 25.06B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 238.71B | ₩ 264.79B | ₩ 159.14B | ₩ 196.96B | ₩ 170.47B |
| Total Assets | ₩ 1.57T | ₩ 1.70T | ₩ 1.62T | ₩ 1.62T | ₩ 1.35T |
| Total Debt | ₩ 533.15B | ₩ 620.42B | ₩ 578.07B | ₩ 567.31B | ₩ 319.75B |
| Net Debt | ₩ 431.72B | ₩ 434.30B | ₩ 484.36B | ₩ 435.16B | ₩ 202.92B |
| Total Liabilities | ₩ 756.51B | ₩ 835.59B | ₩ 795.12B | ₩ 793.38B | ₩ 560.66B |
| Stockholders' Equity | ₩ 561.31B | ₩ 610.17B | ₩ 590.71B | ₩ 691.47B | ₩ 664.88B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -1.63B | ₩ 51.24B | ₩ -13.38B | ₩ -23.95B | ₩ -20.08B |
| Operating Cash Flow | ₩ 32.44B | ₩ 81.07B | ₩ 28.19B | ₩ 9.06B | ₩ 54.73B |
| Investing Cash Flow | ₩ -8.17B | ₩ -6.88B | ₩ -60.87B | ₩ -125.59B | ₩ -60.34B |
| Financing Cash Flow | ₩ -108.17B | ₩ 13.68B | ₩ -6.37B | ₩ 132.60B | ₩ 2.65B |