| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 611.51B | ₩ 582.07B | ₩ 624.42B | ₩ 684.41B | ₩ 536.65B |
| Gross Profit | ₩ 17.69B | ₩ 43.29B | ₩ 41.34B | ₩ 78.78B | ₩ 48.87B |
| Operating Income | ₩ -12.73B | ₩ 12.27B | ₩ 11.25B | ₩ 43.98B | ₩ 25.60B |
| EBITDA | ₩ 3.47B | ₩ 44.57B | ₩ 2.55B | ₩ 44.96B | ₩ 49.84B |
| Net Income | ₩ -7.44B | ₩ 20.16B | ₩ -7.75B | ₩ 29.34B | ₩ 28.81B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 27.23B | ₩ 8.28B | ₩ 28.52B | ₩ 39.82B | ₩ 41.92B |
| Total Assets | ₩ 574.10B | ₩ 573.95B | ₩ 559.74B | ₩ 507.48B | ₩ 367.00B |
| Total Debt | ₩ 232.49B | ₩ 225.72B | ₩ 265.24B | ₩ 186.87B | ₩ 125.23B |
| Net Debt | ₩ 206.12B | ₩ 217.92B | ₩ 239.34B | ₩ 154.28B | ₩ 83.49B |
| Total Liabilities | ₩ 325.21B | ₩ 314.93B | ₩ 324.69B | ₩ 298.68B | ₩ 211.77B |
| Stockholders' Equity | ₩ 245.00B | ₩ 254.96B | ₩ 230.89B | ₩ 203.81B | ₩ 150.91B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 15.61B | ₩ -7.63B | ₩ -107.12B | ₩ -56.79B | ₩ -2.49B |
| Operating Cash Flow | ₩ 24.99B | ₩ 17.93B | ₩ 5.77B | ₩ -12.04B | ₩ 7.63B |
| Investing Cash Flow | ₩ -5.45B | ₩ -29.89B | ₩ -100.75B | ₩ -64.58B | ₩ 27.69B |
| Financing Cash Flow | ₩ -927.73M | ₩ -6.91B | ₩ 88.63B | ₩ 67.93B | ₩ -7.76B |