| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 4.30T | ₩ 3.91T | ₩ 3.74T | ₩ 3.42T | ₩ 2.43T |
| Gross Profit | ₩ 530.75B | ₩ 345.72B | ₩ 407.47B | ₩ 287.06B | ₩ 57.79B |
| Operating Income | ₩ 32.13B | ₩ 1.43B | ₩ 12.55B | ₩ -111.95B | ₩ -261.26B |
| EBITDA | ₩ 193.84B | ₩ 235.83B | ₩ 179.34B | ₩ 159.04B | ₩ -48.59B |
| Net Income | ₩ 46.57B | ₩ 33.84B | ₩ 8.92B | ₩ -60.13B | ₩ -265.98B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 79.37B | ₩ 93.37B | ₩ 174.10B | ₩ 110.77B | ₩ 75.94B |
| Total Assets | ₩ 3.37T | ₩ 3.10T | ₩ 2.64T | ₩ 2.00T | ₩ 1.86T |
| Total Debt | ₩ 481.81B | ₩ 331.86B | ₩ 244.30B | ₩ 8.87B | ₩ 364.24B |
| Net Debt | ₩ 409.21B | ₩ 239.28B | ₩ 186.26B | ₩ -96.09B | ₩ 309.57B |
| Total Liabilities | ₩ 1.88T | ₩ 1.68T | ₩ 1.55T | ₩ 909.00B | ₩ 1.95T |
| Stockholders' Equity | ₩ 1.48T | ₩ 1.42T | ₩ 1.08T | ₩ 1.09T | ₩ -80.60B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -43.45B | ₩ -176.53B | ₩ -182.60B | ₩ -420.20B | ₩ -116.46B |
| Operating Cash Flow | ₩ 117.29B | ₩ 131.82B | ₩ 11.11B | ₩ -251.30B | ₩ 14.92B |
| Investing Cash Flow | ₩ -272.56B | ₩ -189.20B | ₩ -348.24B | ₩ -147.07B | ₩ -153.00B |
| Financing Cash Flow | ₩ 134.39B | ₩ 91.56B | ₩ 289.91B | ₩ 448.71B | ₩ 6.29B |