| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 432.29B | ₩ 213.96B | ₩ 214.54B | ₩ 231.00B | ₩ 226.57B |
| Gross Profit | ₩ 88.65B | ₩ 52.23B | ₩ 56.25B | ₩ 65.75B | ₩ 65.82B |
| Operating Income | ₩ 36.51B | ₩ 3.08B | ₩ 9.12B | ₩ 21.30B | ₩ 16.48B |
| EBITDA | ₩ 42.78B | ₩ 10.40B | ₩ 13.17B | ₩ 24.09B | ₩ 22.74B |
| Net Income | ₩ 5.10B | ₩ 1.10B | ₩ 3.15B | ₩ 14.60B | ₩ 15.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 109.08B | ₩ 47.12B | ₩ 49.85B | ₩ 37.66B | ₩ 32.68B |
| Total Assets | ₩ 373.78B | ₩ 319.61B | ₩ 280.59B | ₩ 274.59B | ₩ 249.15B |
| Total Debt | ₩ 135.74B | ₩ 90.73B | ₩ 74.64B | ₩ 71.65B | ₩ 53.27B |
| Net Debt | ₩ 34.62B | ₩ 47.75B | ₩ 27.33B | ₩ 35.49B | ₩ 27.10B |
| Total Liabilities | ₩ 187.88B | ₩ 151.87B | ₩ 119.34B | ₩ 111.21B | ₩ 95.27B |
| Stockholders' Equity | ₩ 163.57B | ₩ 153.55B | ₩ 151.14B | ₩ 151.27B | ₩ 143.32B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 13.27B | ₩ -22.10B | ₩ 11.43B | ₩ 9.95B | ₩ -12.63B |
| Operating Cash Flow | ₩ 49.03B | ₩ -14.93B | ₩ 14.88B | ₩ 16.73B | ₩ -8.02B |
| Investing Cash Flow | ₩ -30.40B | ₩ -8.21B | ₩ -3.11B | ₩ -17.94B | ₩ 2.84B |
| Financing Cash Flow | ₩ 45.79B | ₩ 18.52B | ₩ -529.43M | ₩ 11.71B | ₩ -4.52B |