| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 100.29B | ₩ 98.26B | ₩ 79.87B | ₩ 44.59B | ₩ 45.05B |
| Gross Profit | ₩ 51.28B | ₩ 52.84B | ₩ 33.73B | ₩ 8.46B | ₩ 8.87B |
| Operating Income | ₩ -9.90B | ₩ -3.67B | ₩ -12.90B | ₩ -14.74B | ₩ -13.34B |
| EBITDA | ₩ -6.01B | ₩ 666.61M | ₩ -14.37B | ₩ -4.35B | ₩ -3.12B |
| Net Income | ₩ -7.54B | ₩ -8.04B | ₩ -22.81B | ₩ -15.24B | ₩ -13.08B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 16.67B | ₩ 20.68B | ₩ 9.85B | ₩ 28.63B | ₩ 42.69B |
| Total Assets | ₩ 117.36B | ₩ 135.92B | ₩ 110.10B | ₩ 120.25B | ₩ 163.87B |
| Total Debt | ₩ 29.02B | ₩ 28.58B | ₩ 39.85B | ₩ 36.55B | ₩ 32.68B |
| Net Debt | ₩ 15.37B | ₩ 13.43B | ₩ 30.50B | ₩ 20.92B | ₩ 23.99B |
| Total Liabilities | ₩ 41.85B | ₩ 40.85B | ₩ 58.16B | ₩ 52.24B | ₩ 50.51B |
| Stockholders' Equity | ₩ 73.82B | ₩ 92.06B | ₩ 49.42B | ₩ 63.83B | ₩ 107.62B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -9.59B | ₩ -4.63B | ₩ -13.82B | ₩ -10.08B | ₩ -7.59B |
| Operating Cash Flow | ₩ -8.47B | ₩ -3.29B | ₩ -12.71B | ₩ -8.08B | ₩ -5.96B |
| Investing Cash Flow | ₩ 3.70B | ₩ 82.23M | ₩ -3.99B | ₩ 30.36B | ₩ -38.02B |
| Financing Cash Flow | ₩ 3.27B | ₩ 9.01B | ₩ 10.42B | ₩ -15.34B | ₩ 38.02B |