| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.43T | ₩ 1.33T | ₩ 1.13T | ₩ 1.01T | ₩ 881.94B |
| Gross Profit | ₩ 439.47B | ₩ 408.07B | ₩ 374.87B | ₩ 294.39B | ₩ 281.48B |
| Operating Income | ₩ 97.77B | ₩ 82.09B | ₩ 76.88B | ₩ 37.85B | ₩ 61.56B |
| EBITDA | ₩ 193.15B | ₩ 194.87B | ₩ 141.37B | ₩ 88.10B | ₩ 136.98B |
| Net Income | ₩ 90.94B | ₩ 58.02B | ₩ 57.99B | ₩ 11.15B | ₩ 60.27B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 145.78B | ₩ 127.34B | ₩ 160.49B | ₩ 105.76B | ₩ 158.47B |
| Total Assets | ₩ 2.08T | ₩ 2.03T | ₩ 1.96T | ₩ 1.73T | ₩ 1.69T |
| Total Debt | ₩ 662.55B | ₩ 739.97B | ₩ 691.88B | ₩ 552.13B | ₩ 537.58B |
| Net Debt | ₩ 539.99B | ₩ 622.57B | ₩ 572.02B | ₩ 457.00B | ₩ 437.95B |
| Total Liabilities | ₩ 927.77B | ₩ 966.55B | ₩ 929.80B | ₩ 732.79B | ₩ 706.35B |
| Stockholders' Equity | ₩ 1.14T | ₩ 1.05T | ₩ 1.01T | ₩ 981.99B | ₩ 965.16B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 154.14B | ₩ 7.43B | ₩ -825.27M | ₩ -2.73B | ₩ 52.36B |
| Operating Cash Flow | ₩ 203.41B | ₩ 82.99B | ₩ 158.70B | ₩ 75.87B | ₩ 131.09B |
| Investing Cash Flow | ₩ -72.23B | ₩ -45.18B | ₩ -161.36B | ₩ -42.47B | ₩ -136.61B |
| Financing Cash Flow | ₩ -125.62B | ₩ -40.45B | ₩ 27.39B | ₩ -38.00B | ₩ 16.03B |