| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.36T | ₩ 1.37T | ₩ 1.33T | ₩ 1.38T | ₩ 1.26T |
| Gross Profit | ₩ 154.22B | ₩ 135.10B | ₩ 136.32B | ₩ 131.64B | ₩ 135.89B |
| Operating Income | ₩ 57.37B | ₩ 37.00B | ₩ 47.22B | ₩ 38.05B | ₩ 42.05B |
| EBITDA | ₩ 68.82B | ₩ 66.50B | ₩ 72.10B | ₩ 61.68B | ₩ 53.60B |
| Net Income | ₩ -60.25B | ₩ 20.49B | ₩ 32.57B | ₩ 25.54B | ₩ 20.17B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 326.69B | ₩ 265.80B | ₩ 214.96B | ₩ 225.29B | ₩ 170.60B |
| Total Assets | ₩ 1.26T | ₩ 1.23T | ₩ 1.19T | ₩ 1.22T | ₩ 1.18T |
| Total Debt | ₩ 404.62B | ₩ 424.48B | ₩ 395.79B | ₩ 439.11B | ₩ 426.28B |
| Net Debt | ₩ 285.95B | ₩ 212.88B | ₩ 214.28B | ₩ 242.41B | ₩ 314.47B |
| Total Liabilities | ₩ 771.33B | ₩ 674.39B | ₩ 630.80B | ₩ 681.75B | ₩ 671.09B |
| Stockholders' Equity | ₩ 482.43B | ₩ 558.28B | ₩ 554.34B | ₩ 537.50B | ₩ 510.95B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -17.75B | ₩ 41.06B | ₩ 30.39B | ₩ 3.63B | ₩ -22.42B |
| Operating Cash Flow | ₩ -8.60B | ₩ 50.35B | ₩ 40.03B | ₩ 11.40B | ₩ -11.84B |
| Investing Cash Flow | ₩ -43.81B | ₩ -16.76B | ₩ 1.32B | ₩ 77.07B | ₩ 21.27B |
| Financing Cash Flow | ₩ -41.15B | ₩ -3.05B | ₩ -58.61B | ₩ 2.46B | ₩ 1.82B |