| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 633.40B | ₩ 564.92B | ₩ 566.93B | ₩ 1.40T | ₩ 1.66T |
| Gross Profit | ₩ 56.94B | ₩ 66.74B | ₩ 67.10B | ₩ 201.53B | ₩ 262.11B |
| Operating Income | ₩ 25.71B | ₩ 37.47B | ₩ -31.10B | ₩ -32.02B | ₩ 23.28B |
| EBITDA | ₩ 36.05B | ₩ 32.70B | ₩ -36.71B | ₩ 7.86B | ₩ 62.45B |
| Net Income | ₩ -634.77M | ₩ 5.18B | ₩ -102.73B | ₩ -86.98B | ₩ -2.85B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 37.56B | ₩ 4.95B | ₩ 19.10B | ₩ 110.64B | ₩ 115.22B |
| Total Assets | ₩ 392.86B | ₩ 334.71B | ₩ 336.03B | ₩ 1.38T | ₩ 1.32T |
| Total Debt | ₩ 131.39B | ₩ 131.00B | ₩ 113.28B | ₩ 539.05B | ₩ 485.81B |
| Net Debt | ₩ 118.22B | ₩ 130.52B | ₩ 99.66B | ₩ 437.41B | ₩ 388.56B |
| Total Liabilities | ₩ 346.35B | ₩ 290.61B | ₩ 299.23B | ₩ 1.14T | ₩ 1.13T |
| Stockholders' Equity | ₩ 46.64B | ₩ 44.22B | ₩ 36.57B | ₩ 108.69B | ₩ 94.57B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 40.44B | ₩ -3.79B | ₩ -51.17B | ₩ -34.13B | ₩ -66.88B |
| Operating Cash Flow | ₩ 74.02B | ₩ 4.03B | ₩ -26.42B | ₩ -4.05B | ₩ -22.03B |
| Investing Cash Flow | ₩ -54.83B | ₩ -1.16B | ₩ 65.36B | ₩ -13.80B | ₩ -82.64B |
| Financing Cash Flow | ₩ -6.50B | ₩ -16.00B | ₩ -127.33B | ₩ 22.32B | ₩ 92.68B |