| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.35T | ₩ 1.73T | ₩ 1.19T | ₩ 909.04B | ₩ 642.03B |
| Gross Profit | ₩ 1.03T | ₩ 723.22B | ₩ 416.73B | ₩ 251.22B | ₩ 170.64B |
| Operating Income | ₩ 523.94B | ₩ 344.57B | ₩ 147.51B | ₩ 90.38B | ₩ 65.36B |
| EBITDA | ₩ 587.82B | ₩ 411.86B | ₩ 200.69B | ₩ 131.64B | ₩ 87.75B |
| Net Income | ₩ 387.56B | ₩ 271.99B | ₩ 126.26B | ₩ 79.79B | ₩ 56.35B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 378.08B | ₩ 349.78B | ₩ 241.03B | ₩ 133.70B | ₩ 165.47B |
| Total Assets | ₩ 2.20T | ₩ 1.59T | ₩ 1.17T | ₩ 924.93B | ₩ 753.08B |
| Total Debt | ₩ 502.65B | ₩ 372.92B | ₩ 341.54B | ₩ 280.74B | ₩ 207.17B |
| Net Debt | ₩ 169.81B | ₩ 38.10B | ₩ 122.85B | ₩ 183.85B | ₩ 92.68B |
| Total Liabilities | ₩ 924.96B | ₩ 766.75B | ₩ 593.51B | ₩ 470.17B | ₩ 357.39B |
| Stockholders' Equity | ₩ 1.26T | ₩ 816.85B | ₩ 564.82B | ₩ 452.96B | ₩ 390.39B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -146.83B | ₩ 124.48B | ₩ 118.71B | ₩ -46.51B | ₩ -83.13B |
| Operating Cash Flow | ₩ 305.39B | ₩ 357.90B | ₩ 168.10B | ₩ 47.79B | ₩ 58.36B |
| Investing Cash Flow | ₩ -488.96B | ₩ -214.31B | ₩ -23.71B | ₩ -99.82B | ₩ -173.07B |
| Financing Cash Flow | ₩ 184.06B | ₩ -34.87B | ₩ -20.07B | ₩ 37.08B | ₩ 125.20B |