| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.04T | ₩ 1.07T | ₩ 1.03T | ₩ 1.33T | ₩ 998.19B |
| Gross Profit | ₩ 139.34B | ₩ 176.91B | ₩ 149.95B | ₩ 301.62B | ₩ 222.19B |
| Operating Income | ₩ 20.31B | ₩ 62.81B | ₩ 58.47B | ₩ 185.12B | ₩ 104.97B |
| EBITDA | ₩ 63.15B | ₩ 102.23B | ₩ 91.76B | ₩ 220.87B | ₩ 139.82B |
| Net Income | ₩ 2.34B | ₩ 45.09B | ₩ 34.85B | ₩ 131.93B | ₩ 72.27B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 122.70B | ₩ 119.54B | ₩ 107.44B | ₩ 109.59B | ₩ 98.86B |
| Total Assets | ₩ 1.15T | ₩ 1.18T | ₩ 1.09T | ₩ 1.22T | ₩ 1.12T |
| Total Debt | ₩ 180.31B | ₩ 187.19B | ₩ 188.39B | ₩ 290.71B | ₩ 313.75B |
| Net Debt | ₩ 67.64B | ₩ 73.71B | ₩ 89.81B | ₩ 185.95B | ₩ 216.00B |
| Total Liabilities | ₩ 387.20B | ₩ 424.08B | ₩ 384.15B | ₩ 534.69B | ₩ 572.39B |
| Stockholders' Equity | ₩ 760.11B | ₩ 756.11B | ₩ 705.59B | ₩ 682.62B | ₩ 543.25B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 17.20B | ₩ 56.91B | ₩ 124.19B | ₩ 53.37B | ₩ -44.86B |
| Operating Cash Flow | ₩ 47.88B | ₩ 80.67B | ₩ 166.78B | ₩ 101.56B | ₩ -18.30B |
| Investing Cash Flow | ₩ -25.39B | ₩ -19.71B | ₩ -43.80B | ₩ -53.59B | ₩ -16.86B |
| Financing Cash Flow | ₩ -21.35B | ₩ -36.48B | ₩ -124.94B | ₩ -37.62B | ₩ 61.51B |