| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 231.49B | ₩ 265.92B | ₩ 224.44B | ₩ 329.88B | ₩ 226.96B |
| Gross Profit | ₩ 19.88B | ₩ 26.28B | ₩ 23.99B | ₩ 46.15B | ₩ 24.51B |
| Operating Income | ₩ -1.87B | ₩ -4.35B | ₩ -3.07B | ₩ 17.03B | ₩ -1.18B |
| EBITDA | ₩ 3.03B | ₩ 6.63B | ₩ 2.99B | ₩ 15.51B | ₩ 3.32B |
| Net Income | ₩ -10.71B | ₩ -3.79B | ₩ -8.51B | ₩ 3.64B | ₩ -7.95B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 20.09B | ₩ 19.58B | ₩ 21.86B | ₩ 27.59B | ₩ 14.96B |
| Total Assets | ₩ 164.05B | ₩ 174.11B | ₩ 175.92B | ₩ 175.01B | ₩ 168.47B |
| Total Debt | ₩ 31.96B | ₩ 23.82B | ₩ 27.13B | ₩ 28.18B | ₩ 32.29B |
| Net Debt | ₩ 13.97B | ₩ 7.46B | ₩ 9.38B | ₩ 6.09B | ₩ 21.25B |
| Total Liabilities | ₩ 59.02B | ₩ 58.54B | ₩ 65.13B | ₩ 65.95B | ₩ 66.11B |
| Stockholders' Equity | ₩ 105.03B | ₩ 115.57B | ₩ 110.79B | ₩ 109.06B | ₩ 102.36B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 3.79B | ₩ -6.82B | ₩ -3.01B | ₩ 5.89B | ₩ -33.98B |
| Operating Cash Flow | ₩ 5.81B | ₩ -4.04B | ₩ 2.96B | ₩ 10.06B | ₩ -25.32B |
| Investing Cash Flow | ₩ -3.41B | ₩ 9.53B | ₩ -12.48B | ₩ -7.62B | ₩ -7.11B |
| Financing Cash Flow | ₩ -768.22M | ₩ -7.16B | ₩ 5.16B | ₩ 7.84B | ₩ -25.64B |