| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.40T | ₩ 1.13T | ₩ 1.15T | ₩ 1.68T | ₩ 1.21T |
| Gross Profit | ₩ 488.81B | ₩ 386.84B | ₩ 431.11B | ₩ 927.82B | ₩ 535.20B |
| Operating Income | ₩ 277.30B | ₩ 190.84B | ₩ 265.44B | ₩ 761.88B | ₩ 399.11B |
| EBITDA | ₩ 445.07B | ₩ 434.82B | ₩ 446.80B | ₩ 853.47B | ₩ 543.89B |
| Net Income | ₩ 256.07B | ₩ 229.47B | ₩ 264.15B | ₩ 556.23B | ₩ 316.89B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 1.06T | ₩ 923.14B | ₩ 714.39B | ₩ 958.41B | ₩ 471.72B |
| Total Assets | ₩ 2.99T | ₩ 2.40T | ₩ 2.04T | ₩ 2.14T | ₩ 1.55T |
| Total Debt | ₩ 382.08B | ₩ 166.13B | ₩ 109.96B | ₩ 140.98B | ₩ 171.78B |
| Net Debt | ₩ 59.03B | ₩ -130.92B | ₩ -143.37B | ₩ -12.68B | ₩ -11.24B |
| Total Liabilities | ₩ 748.59B | ₩ 396.16B | ₩ 303.30B | ₩ 507.38B | ₩ 443.89B |
| Stockholders' Equity | ₩ 2.14T | ₩ 1.95T | ₩ 1.74T | ₩ 1.64T | ₩ 1.11T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 261.38B | ₩ 249.10B | ₩ -48.55B | ₩ 545.61B | ₩ 255.48B |
| Operating Cash Flow | ₩ 407.51B | ₩ 382.63B | ₩ 280.76B | ₩ 730.06B | ₩ 393.13B |
| Investing Cash Flow | ₩ -393.63B | ₩ -330.98B | ₩ 27.49B | ₩ -710.09B | ₩ -252.77B |
| Financing Cash Flow | ₩ 17.20B | ₩ -11.40B | ₩ -203.20B | ₩ -46.03B | ₩ -4.88B |