| Dec 25 | Dec 24 | Mar 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 508.20B | ₩ 537.05B | ₩ 514.85B | ₩ 606.45B | ₩ 578.74B |
| Gross Profit | ₩ 58.62B | ₩ 81.89B | ₩ 58.14B | ₩ 79.08B | ₩ 92.14B |
| Operating Income | ₩ -22.64B | ₩ 2.72B | ₩ -18.91B | ₩ 3.75B | ₩ 17.54B |
| EBITDA | ₩ 4.70B | ₩ 23.76B | ₩ 18.17B | ₩ 38.07B | ₩ 47.55B |
| Net Income | ₩ -47.28B | ₩ -22.14B | ₩ -30.84B | ₩ -2.91B | ₩ 8.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 14.33B | ₩ 21.00B | ₩ 41.75B | ₩ 33.75B | ₩ 9.76B |
| Total Assets | ₩ 637.30B | ₩ 621.08B | ₩ 641.52B | ₩ 661.05B | ₩ 598.69B |
| Total Debt | ₩ 347.68B | ₩ 329.99B | ₩ 320.29B | ₩ 309.67B | ₩ 244.04B |
| Net Debt | ₩ 337.53B | ₩ 317.74B | ₩ 288.49B | ₩ 302.58B | ₩ 234.48B |
| Total Liabilities | ₩ 466.61B | ₩ 430.94B | ₩ 429.92B | ₩ 419.70B | ₩ 369.20B |
| Stockholders' Equity | ₩ 170.69B | ₩ 190.13B | ₩ 211.60B | ₩ 241.35B | ₩ 229.49B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -48.69B | ₩ -29.19B | ₩ 18.38B | ₩ -38.94B | ₩ -16.22B |
| Operating Cash Flow | ₩ -5.50B | ₩ -5.64B | ₩ 34.24B | ₩ -5.36B | ₩ 31.37B |
| Investing Cash Flow | ₩ -46.58B | ₩ -20.80B | ₩ -15.24B | ₩ -59.84B | ₩ -48.21B |
| Financing Cash Flow | ₩ 46.74B | ₩ 6.75B | ₩ 5.83B | ₩ 62.73B | ₩ 21.41B |