| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.22T | ₩ 1.16T | ₩ 1.11T | ₩ 1.03T | ₩ 833.54B |
| Gross Profit | ₩ 167.21B | ₩ 193.17B | ₩ 209.21B | ₩ 141.66B | ₩ 147.14B |
| Operating Income | ₩ 43.66B | ₩ 53.24B | ₩ 79.98B | ₩ 6.38B | ₩ 41.01B |
| EBITDA | ₩ 96.06B | ₩ 110.81B | ₩ 119.79B | ₩ 32.34B | ₩ 75.67B |
| Net Income | ₩ 25.99B | ₩ 45.21B | ₩ 66.71B | ₩ -26.47B | ₩ 6.44B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 79.82B | ₩ 70.99B | ₩ 31.45B | ₩ 51.67B | ₩ 57.42B |
| Total Assets | ₩ 1.31T | ₩ 1.37T | ₩ 1.31T | ₩ 1.19T | ₩ 1.12T |
| Total Debt | ₩ 462.75B | ₩ 506.55B | ₩ 466.51B | ₩ 462.58B | ₩ 434.14B |
| Net Debt | ₩ 393.25B | ₩ 443.43B | ₩ 437.97B | ₩ 412.56B | ₩ 382.83B |
| Total Liabilities | ₩ 714.35B | ₩ 791.49B | ₩ 772.18B | ₩ 791.37B | ₩ 707.59B |
| Stockholders' Equity | ₩ 587.04B | ₩ 569.29B | ₩ 532.46B | ₩ 395.54B | ₩ 413.45B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 78.76B | ₩ -35.03B | ₩ -28.99B | ₩ -30.14B | ₩ -17.75B |
| Operating Cash Flow | ₩ 131.00B | ₩ 41.72B | ₩ 62.10B | ₩ 30.26B | ₩ 26.85B |
| Investing Cash Flow | ₩ -68.67B | ₩ -32.03B | ₩ -82.46B | ₩ -45.21B | ₩ -23.77B |
| Financing Cash Flow | ₩ -55.65B | ₩ 23.94B | ₩ -1.01B | ₩ 15.09B | ₩ 16.42B |