| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 808.01B | ₩ 668.40B | ₩ 649.42B | ₩ 614.17B | ₩ 521.44B |
| Gross Profit | ₩ 107.95B | ₩ 64.98B | ₩ 64.80B | ₩ 54.51B | ₩ -20.46B |
| Operating Income | ₩ 18.56B | ₩ -6.33B | ₩ 4.50B | ₩ -965.28M | ₩ -33.38B |
| EBITDA | ₩ 66.41B | ₩ 92.29B | ₩ 58.37B | ₩ 61.65B | ₩ 15.69B |
| Net Income | ₩ 31.56B | ₩ 25.53B | ₩ 7.61B | ₩ 4.19B | ₩ -23.74B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 36.25B | ₩ 28.39B | ₩ 23.12B | ₩ 33.45B | ₩ 38.14B |
| Total Assets | ₩ 861.98B | ₩ 764.81B | ₩ 622.24B | ₩ 553.57B | ₩ 568.01B |
| Total Debt | ₩ 227.30B | ₩ 234.59B | ₩ 172.22B | ₩ 196.81B | ₩ 191.05B |
| Net Debt | ₩ 196.05B | ₩ 206.20B | ₩ 150.50B | ₩ 165.50B | ₩ 154.49B |
| Total Liabilities | ₩ 593.93B | ₩ 538.88B | ₩ 426.18B | ₩ 373.19B | ₩ 397.93B |
| Stockholders' Equity | ₩ 263.27B | ₩ 221.61B | ₩ 192.08B | ₩ 177.01B | ₩ 167.52B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 22.84B | ₩ -48.59B | ₩ 4.68B | ₩ -37.29B | ₩ -56.47B |
| Operating Cash Flow | ₩ 82.01B | ₩ 64.64B | ₩ 57.53B | ₩ -13.13B | ₩ -11.83B |
| Investing Cash Flow | ₩ -59.03B | ₩ -97.15B | ₩ -42.37B | ₩ 14.89B | ₩ -25.72B |
| Financing Cash Flow | ₩ -21.86B | ₩ 37.97B | ₩ -25.22B | ₩ -6.69B | ₩ 9.86B |