| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 68.60B | ₩ 58.59B | ₩ 64.78B | ₩ 64.35B | ₩ 55.30B |
| Gross Profit | ₩ 12.62B | ₩ 11.22B | ₩ 13.55B | ₩ 13.80B | ₩ 8.86B |
| Operating Income | ₩ -385.01M | ₩ -2.23B | ₩ 660.50M | ₩ 1.31B | ₩ -3.16B |
| EBITDA | ₩ 3.42B | ₩ 2.45B | ₩ 5.15B | ₩ 6.61B | ₩ -115.95M |
| Net Income | ₩ -1.60B | ₩ -2.99B | ₩ -572.59M | ₩ 675.96M | ₩ -8.40B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 3.16B | ₩ 4.30B | ₩ 4.32B | ₩ 5.24B | ₩ 8.61B |
| Total Assets | ₩ 72.85B | ₩ 66.31B | ₩ 70.81B | ₩ 70.85B | ₩ 72.28B |
| Total Debt | ₩ 28.18B | ₩ 26.74B | ₩ 29.15B | ₩ 28.53B | ₩ 31.13B |
| Net Debt | ₩ 25.02B | ₩ 24.47B | ₩ 26.07B | ₩ 26.28B | ₩ 27.04B |
| Total Liabilities | ₩ 46.07B | ₩ 43.33B | ₩ 44.09B | ₩ 42.53B | ₩ 46.26B |
| Stockholders' Equity | ₩ 26.78B | ₩ 22.97B | ₩ 26.72B | ₩ 28.32B | ₩ 26.02B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -1.69B | ₩ 377.75M | ₩ 441.59M | ₩ -1.77B | ₩ -2.85B |
| Operating Cash Flow | ₩ 919.01M | ₩ 2.59B | ₩ 2.02B | ₩ 302.92M | ₩ 1.65B |
| Investing Cash Flow | ₩ -2.46B | ₩ -1.55B | ₩ -388.84M | ₩ 430.06M | ₩ -2.13B |
| Financing Cash Flow | ₩ 2.42B | ₩ -1.85B | ₩ -809.58M | ₩ -2.56B | ₩ 2.43B |