| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 41.45B | ₩ 47.44B | ₩ 57.05B | ₩ 56.72B | ₩ 47.23B |
| Gross Profit | ₩ 16.34B | ₩ 20.42B | ₩ 17.23B | ₩ 21.99B | ₩ 20.49B |
| Operating Income | ₩ 2.00B | ₩ -2.05B | ₩ -6.97B | ₩ 349.50M | ₩ 193.01M |
| EBITDA | ₩ 3.69B | ₩ 2.50B | ₩ -4.36B | ₩ 1.46B | ₩ -4.55B |
| Net Income | ₩ 14.62B | ₩ -94.03M | ₩ -8.13B | ₩ -657.67M | ₩ -8.65B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 13.72B | ₩ 5.30B | ₩ 6.31B | ₩ 11.32B | ₩ 8.01B |
| Total Assets | ₩ 126.96B | ₩ 91.80B | ₩ 90.58B | ₩ 94.70B | ₩ 79.54B |
| Total Debt | ₩ 20.07B | ₩ 23.14B | ₩ 21.42B | ₩ 26.43B | ₩ 12.36B |
| Net Debt | ₩ 12.68B | ₩ 17.93B | ₩ 15.20B | ₩ 17.84B | ₩ 4.45B |
| Total Liabilities | ₩ 53.72B | ₩ 37.03B | ₩ 35.66B | ₩ 41.51B | ₩ 31.72B |
| Stockholders' Equity | ₩ 73.24B | ₩ 54.78B | ₩ 54.94B | ₩ 53.22B | ₩ 47.19B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -2.30B | ₩ -1.33B | ₩ -8.67B | ₩ -1.29B | ₩ -4.53B |
| Operating Cash Flow | ₩ 3.16B | ₩ 1.49B | ₩ -7.46B | ₩ -286.22M | ₩ -3.65B |
| Investing Cash Flow | ₩ -4.05B | ₩ -3.24B | ₩ 2.31B | ₩ -6.35B | ₩ 2.16B |
| Financing Cash Flow | ₩ 2.30B | ₩ 635.15M | ₩ 2.79B | ₩ 7.37B | ₩ 5.36B |