| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 3.64T | ₩ 3.29T | ₩ 2.84T | ₩ 2.45T | ₩ 2.00T |
| Gross Profit | ₩ 282.07B | ₩ 263.39B | ₩ 192.00B | ₩ 138.38B | ₩ 124.78B |
| Operating Income | ₩ 128.59B | ₩ 115.17B | ₩ 79.82B | ₩ 42.31B | ₩ 40.67B |
| EBITDA | ₩ 166.94B | ₩ 135.89B | ₩ 116.47B | ₩ 81.52B | ₩ 69.78B |
| Net Income | ₩ 84.22B | ₩ 70.45B | ₩ 70.62B | ₩ 20.58B | ₩ 27.93B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 704.22B | ₩ 605.30B | ₩ 298.93B | ₩ 300.26B | ₩ 152.95B |
| Total Assets | ₩ 3.49T | ₩ 2.64T | ₩ 1.88T | ₩ 1.62T | ₩ 1.42T |
| Total Debt | ₩ 919.67B | ₩ 452.22B | ₩ 418.90B | ₩ 320.83B | ₩ 608.43B |
| Net Debt | ₩ 480.81B | ₩ 118.74B | ₩ 129.56B | ₩ 103.62B | ₩ 460.51B |
| Total Liabilities | ₩ 1.86T | ₩ 1.15T | ₩ 925.28B | ₩ 738.06B | ₩ 1.03T |
| Stockholders' Equity | ₩ 1.60T | ₩ 1.47T | ₩ 936.50B | ₩ 866.42B | ₩ 373.30B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -326.45B | ₩ -123.50B | ₩ -99.45B | ₩ -61.82B | ₩ -27.67B |
| Operating Cash Flow | ₩ -171.28B | ₩ 6.75B | ₩ 30.72B | ₩ -46.60B | ₩ -19.31B |
| Investing Cash Flow | ₩ -166.54B | ₩ -387.11B | ₩ -57.30B | ₩ -85.63B | ₩ 26.01B |
| Financing Cash Flow | ₩ 439.50B | ₩ 411.06B | ₩ 97.30B | ₩ 195.91B | ₩ 5.68B |