| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.38T | ₩ 1.37T | ₩ 1.44T | ₩ 1.37T | ₩ 1.11T |
| Gross Profit | ₩ 255.45B | ₩ 278.76B | ₩ 258.11B | ₩ 228.15B | ₩ 198.24B |
| Operating Income | ₩ -32.11B | ₩ 72.31B | ₩ 77.73B | ₩ 67.24B | ₩ 33.84B |
| EBITDA | ₩ 5.66B | ₩ 124.86B | ₩ 156.27B | ₩ 95.29B | ₩ 167.54B |
| Net Income | ₩ -25.26B | ₩ 48.74B | ₩ 81.20B | ₩ 41.16B | ₩ 87.41B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 368.20B | ₩ 409.03B | ₩ 325.00B | ₩ 181.01B | ₩ 371.98B |
| Total Assets | ₩ 1.53T | ₩ 1.56T | ₩ 1.40T | ₩ 1.32T | ₩ 1.32T |
| Total Debt | ₩ 292.00B | ₩ 373.90B | ₩ 244.26B | ₩ 246.15B | ₩ 275.54B |
| Net Debt | ₩ 207.33B | ₩ 273.32B | ₩ 58.88B | ₩ 159.35B | ₩ 179.91B |
| Total Liabilities | ₩ 525.62B | ₩ 523.13B | ₩ 407.39B | ₩ 399.08B | ₩ 440.98B |
| Stockholders' Equity | ₩ 1.01T | ₩ 1.04T | ₩ 992.91B | ₩ 918.34B | ₩ 879.55B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 117.97B | ₩ 57.49B | ₩ 124.65B | ₩ -72.18B | ₩ -1.21B |
| Operating Cash Flow | ₩ 145.82B | ₩ 76.00B | ₩ 137.07B | ₩ -59.50B | ₩ 28.66B |
| Investing Cash Flow | ₩ -32.33B | ₩ -252.46B | ₩ -59.52B | ₩ 99.53B | ₩ -100.46B |
| Financing Cash Flow | ₩ -129.30B | ₩ 91.28B | ₩ -36.74B | ₩ -49.00B | ₩ 58.80B |