| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.02T | ₩ 1.02T | ₩ 859.63B | ₩ 760.48B | ₩ 627.28B |
| Gross Profit | ₩ 352.49B | ₩ 363.36B | ₩ 353.43B | ₩ 307.19B | ₩ 264.94B |
| Operating Income | ₩ 65.07B | ₩ 70.47B | ₩ 68.27B | ₩ 56.60B | ₩ 41.45B |
| EBITDA | ₩ 108.59B | ₩ 114.81B | ₩ 110.24B | ₩ 105.72B | ₩ 81.82B |
| Net Income | ₩ 64.30B | ₩ 69.63B | ₩ 40.20B | ₩ 41.89B | ₩ 43.04B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 254.68B | ₩ 191.85B | ₩ 20.05B | ₩ 17.92B | ₩ 201.44B |
| Total Assets | ₩ 1.41T | ₩ 1.16T | ₩ 915.51B | ₩ 892.39B | ₩ 828.64B |
| Total Debt | ₩ 330.02B | ₩ 168.61B | ₩ 204.22B | ₩ 208.25B | ₩ 215.50B |
| Net Debt | ₩ 102.41B | ₩ -18.57B | ₩ 187.76B | ₩ 192.18B | ₩ 64.80B |
| Total Liabilities | ₩ 567.56B | ₩ 379.58B | ₩ 366.26B | ₩ 375.97B | ₩ 354.33B |
| Stockholders' Equity | ₩ 845.50B | ₩ 784.50B | ₩ 548.75B | ₩ 515.92B | ₩ 473.86B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 111.74B | ₩ 60.51B | ₩ 18.88B | ₩ -95.18B | ₩ 849.90M |
| Operating Cash Flow | ₩ 133.18B | ₩ 80.56B | ₩ 42.22B | ₩ 27.81B | ₩ 60.17B |
| Investing Cash Flow | ₩ -226.68B | ₩ -40.84B | ₩ -29.16B | ₩ -147.65B | ₩ -47.76B |
| Financing Cash Flow | ₩ 135.71B | ₩ 128.38B | ₩ -12.65B | ₩ -14.65B | ₩ 111.99B |