| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 696.93B | ₩ 721.18B | ₩ 679.23B | ₩ 747.94B | ₩ 628.91B |
| Gross Profit | ₩ 61.02B | ₩ 61.71B | ₩ 60.18B | ₩ 61.55B | ₩ 57.32B |
| Operating Income | ₩ 10.63B | ₩ 13.92B | ₩ 18.56B | ₩ 18.00B | ₩ 15.82B |
| EBITDA | ₩ 17.70B | ₩ 23.28B | ₩ 23.66B | ₩ 21.28B | ₩ 22.37B |
| Net Income | ₩ 5.21B | ₩ 13.05B | ₩ 14.85B | ₩ 11.13B | ₩ 11.35B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 20.79B | ₩ 27.29B | ₩ 21.19B | ₩ 23.34B | ₩ 15.36B |
| Total Assets | ₩ 413.05B | ₩ 384.40B | ₩ 353.98B | ₩ 347.07B | ₩ 342.13B |
| Total Debt | ₩ 137.81B | ₩ 116.54B | ₩ 105.74B | ₩ 108.34B | ₩ 110.74B |
| Net Debt | ₩ 128.18B | ₩ 98.72B | ₩ 92.36B | ₩ 88.86B | ₩ 100.35B |
| Total Liabilities | ₩ 207.02B | ₩ 186.83B | ₩ 176.61B | ₩ 183.33B | ₩ 188.20B |
| Stockholders' Equity | ₩ 204.30B | ₩ 198.57B | ₩ 178.19B | ₩ 164.50B | ₩ 154.55B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -31.88B | ₩ -12.80B | ₩ -584.68M | ₩ 17.20B | ₩ -25.47B |
| Operating Cash Flow | ₩ 6.57B | ₩ 13.14B | ₩ 5.37B | ₩ 29.77B | ₩ -6.34B |
| Investing Cash Flow | ₩ -37.84B | ₩ -25.75B | ₩ -8.40B | ₩ -12.21B | ₩ -18.69B |
| Financing Cash Flow | ₩ 22.63B | ₩ 16.59B | ₩ -2.93B | ₩ -8.50B | ₩ 13.07B |