| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 73.23B | ₩ 67.38B | ₩ 87.36B | ₩ 65.19B | ₩ 56.48B |
| Gross Profit | ₩ -28.42B | ₩ -7.58B | ₩ -12.05B | ₩ 27.29B | ₩ 25.44B |
| Operating Income | ₩ -122.89B | ₩ -52.82B | ₩ -69.95B | ₩ 12.81B | ₩ 10.49B |
| EBITDA | ₩ -103.70B | ₩ -51.33B | ₩ -88.32B | ₩ 16.01B | ₩ 11.38B |
| Net Income | ₩ -170.33B | ₩ -104.98B | ₩ -118.27B | ₩ 5.58B | ₩ 8.10B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 51.02B | ₩ 38.32B | ₩ 10.05B | ₩ 99.07B | ₩ 124.94B |
| Total Assets | ₩ 586.99B | ₩ 590.98B | ₩ 589.40B | ₩ 676.10B | ₩ 614.62B |
| Total Debt | ₩ 225.32B | ₩ 154.02B | ₩ 181.00B | ₩ 134.74B | ₩ 2.48B |
| Net Debt | ₩ 200.93B | ₩ 141.71B | ₩ 170.94B | ₩ 111.13B | ₩ -32.59B |
| Total Liabilities | ₩ 305.95B | ₩ 212.29B | ₩ 220.71B | ₩ 173.73B | ₩ 17.44B |
| Stockholders' Equity | ₩ 207.76B | ₩ 378.49B | ₩ 368.69B | ₩ 421.72B | ₩ 507.94B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -47.86B | ₩ -46.45B | ₩ -62.05B | ₩ 24.18B | ₩ -7.67B |
| Operating Cash Flow | ₩ -38.23B | ₩ -31.00B | ₩ -33.65B | ₩ 25.73B | ₩ -6.23B |
| Investing Cash Flow | ₩ -85.12B | ₩ -51.72B | ₩ -95.21B | ₩ -53.00B | ₩ -23.16B |
| Financing Cash Flow | ₩ 135.14B | ₩ 84.97B | ₩ 115.29B | ₩ 15.78B | ₩ -350.26M |