| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.07T | ₩ 1.94T | ₩ 1.82T | ₩ 1.70T | ₩ 1.51T |
| Gross Profit | ₩ 1.09T | ₩ 1.05T | ₩ 931.20B | ₩ 899.65B | ₩ 763.17B |
| Operating Income | ₩ 260.52B | ₩ 281.91B | ₩ 195.87B | ₩ 207.33B | ₩ 182.45B |
| EBITDA | ₩ 323.40B | ₩ 182.13B | ₩ 270.34B | ₩ 211.37B | ₩ 171.19B |
| Net Income | ₩ 175.06B | ₩ 57.89B | ₩ 152.67B | ₩ 102.57B | ₩ 78.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 285.79B | ₩ 264.14B | ₩ 267.16B | ₩ 386.74B | ₩ 387.85B |
| Total Assets | ₩ 3.23T | ₩ 2.72T | ₩ 2.36T | ₩ 2.16T | ₩ 1.93T |
| Total Debt | ₩ 878.22B | ₩ 682.65B | ₩ 448.85B | ₩ 445.13B | ₩ 445.50B |
| Net Debt | ₩ 622.30B | ₩ 491.13B | ₩ 287.16B | ₩ 254.70B | ₩ 320.87B |
| Total Liabilities | ₩ 1.46T | ₩ 1.22T | ₩ 922.48B | ₩ 879.41B | ₩ 776.67B |
| Stockholders' Equity | ₩ 1.18T | ₩ 996.51B | ₩ 934.80B | ₩ 828.83B | ₩ 730.56B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -37.22B | ₩ -173.92B | ₩ -23.30B | ₩ 31.46B | ₩ 17.67B |
| Operating Cash Flow | ₩ 257.58B | ₩ 162.38B | ₩ 205.65B | ₩ 149.08B | ₩ 133.18B |
| Investing Cash Flow | ₩ -367.87B | ₩ -365.55B | ₩ -204.82B | ₩ -105.49B | ₩ -219.13B |
| Financing Cash Flow | ₩ 175.43B | ₩ 227.82B | ₩ -28.98B | ₩ 22.57B | ₩ 11.00B |