| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 153.21B | ₩ 126.04B | ₩ 122.59B | ₩ 147.75B | ₩ 133.27B |
| Gross Profit | ₩ 29.22B | ₩ 21.89B | ₩ 18.18B | ₩ 17.61B | ₩ 17.96B |
| Operating Income | ₩ 14.99B | ₩ 9.10B | ₩ 6.55B | ₩ 1.96B | ₩ 2.59B |
| EBITDA | ₩ 20.85B | ₩ 15.10B | ₩ 20.04B | ₩ 9.52B | ₩ 9.94B |
| Net Income | ₩ 13.17B | ₩ 8.06B | ₩ 18.63B | ₩ 1.09B | ₩ 3.48B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 23.91B | ₩ 11.01B | ₩ 12.02B | ₩ 11.88B | ₩ 5.28B |
| Total Assets | ₩ 198.42B | ₩ 136.05B | ₩ 132.16B | ₩ 135.83B | ₩ 117.67B |
| Total Debt | ₩ 85.03B | ₩ 38.65B | ₩ 44.01B | ₩ 53.66B | ₩ 36.97B |
| Net Debt | ₩ 61.38B | ₩ 27.91B | ₩ 32.25B | ₩ 42.09B | ₩ 31.99B |
| Total Liabilities | ₩ 110.13B | ₩ 61.87B | ₩ 64.93B | ₩ 83.74B | ₩ 67.13B |
| Stockholders' Equity | ₩ 85.45B | ₩ 73.35B | ₩ 66.68B | ₩ 51.83B | ₩ 48.73B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 15.01B | ₩ 4.57B | ₩ 4.54B | ₩ -9.40B | ₩ -1.11B |
| Operating Cash Flow | ₩ 18.54B | ₩ 10.40B | ₩ 16.88B | ₩ 11.56B | ₩ 7.12B |
| Investing Cash Flow | ₩ -34.33B | ₩ -5.76B | ₩ 1.32B | ₩ -20.76B | ₩ -7.98B |
| Financing Cash Flow | ₩ 28.70B | ₩ -5.72B | ₩ -18.03B | ₩ 15.87B | ₩ 3.55B |