| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 223.13B | ₩ 221.30B | ₩ 216.45B | ₩ 241.24B | ₩ 226.61B |
| Gross Profit | ₩ 25.16B | ₩ 21.27B | ₩ 32.90B | ₩ 24.79B | ₩ 37.83B |
| Operating Income | ₩ 4.05B | ₩ -2.23B | ₩ 5.17B | ₩ -6.98B | ₩ 13.58B |
| EBITDA | ₩ 13.51B | ₩ 9.25B | ₩ 15.42B | ₩ 3.78B | ₩ 10.49B |
| Net Income | ₩ 1.49B | ₩ -2.01B | ₩ 2.04B | ₩ -6.19B | ₩ -3.23B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 104.78B | ₩ 50.09B | ₩ 10.90B | ₩ 57.86B | ₩ 17.25B |
| Total Assets | ₩ 440.76B | ₩ 394.07B | ₩ 354.91B | ₩ 411.44B | ₩ 351.87B |
| Total Debt | ₩ 128.32B | ₩ 85.04B | ₩ 39.82B | ₩ 71.12B | ₩ 12.63B |
| Net Debt | ₩ 32.62B | ₩ 36.21B | ₩ 30.05B | ₩ 23.52B | ₩ -4.23B |
| Total Liabilities | ₩ 172.65B | ₩ 127.00B | ₩ 85.84B | ₩ 140.60B | ₩ 74.84B |
| Stockholders' Equity | ₩ 268.11B | ₩ 267.07B | ₩ 269.06B | ₩ 268.30B | ₩ 274.39B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 4.32B | ₩ -9.24B | ₩ -21.15B | ₩ -9.83B | ₩ -25.71B |
| Operating Cash Flow | ₩ 14.08B | ₩ -5.68B | ₩ -7.84B | ₩ 5.69B | ₩ -10.86B |
| Investing Cash Flow | ₩ -9.91B | ₩ -582.76M | ₩ 2.46B | ₩ -32.20B | ₩ -36.75B |
| Financing Cash Flow | ₩ 42.70B | ₩ 45.33B | ₩ -32.46B | ₩ 57.24B | ₩ 8.60B |