| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.49T | ₩ 1.46T | ₩ 1.39T | ₩ 1.27T | ₩ 1.15T |
| Gross Profit | ₩ 400.39B | ₩ 468.83B | ₩ 411.57B | ₩ 335.71B | ₩ 301.88B |
| Operating Income | ₩ 88.33B | ₩ 131.28B | ₩ 112.29B | ₩ 39.41B | ₩ 26.24B |
| EBITDA | ₩ 152.16B | ₩ 199.13B | ₩ 174.09B | ₩ 96.22B | ₩ 43.93B |
| Net Income | ₩ 55.57B | ₩ 103.23B | ₩ 86.22B | ₩ 25.69B | ₩ -19.33B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 275.47B | ₩ 245.90B | ₩ 173.21B | ₩ 92.67B | ₩ 166.34B |
| Total Assets | ₩ 1.07T | ₩ 1.00T | ₩ 890.72B | ₩ 769.27B | ₩ 760.25B |
| Total Debt | ₩ 114.86B | ₩ 98.69B | ₩ 47.63B | ₩ 27.25B | ₩ 12.37B |
| Net Debt | ₩ -10.01B | ₩ -76.56B | ₩ -100.25B | ₩ -51.97B | ₩ -83.48B |
| Total Liabilities | ₩ 324.99B | ₩ 281.23B | ₩ 249.12B | ₩ 193.50B | ₩ 202.37B |
| Stockholders' Equity | ₩ 743.76B | ₩ 721.84B | ₩ 641.60B | ₩ 575.77B | ₩ 557.88B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 66.75B | ₩ 57.42B | ₩ 71.20B | ₩ -40.15B | ₩ -2.82B |
| Operating Cash Flow | ₩ 117.89B | ₩ 147.14B | ₩ 156.72B | ₩ -11.24B | ₩ 55.50B |
| Investing Cash Flow | ₩ -121.19B | ₩ -123.99B | ₩ -75.86B | ₩ 19.38B | ₩ -19.31B |
| Financing Cash Flow | ₩ -37.19B | ₩ 4.12B | ₩ -11.94B | ₩ -24.21B | ₩ -23.63B |