| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 131.02B | ₩ 133.08B | ₩ 141.45B | ₩ 149.53B | ₩ 132.24B |
| Gross Profit | ₩ 34.34B | ₩ 42.27B | ₩ 41.38B | ₩ 52.81B | ₩ 47.03B |
| Operating Income | ₩ -5.89B | ₩ -3.81B | ₩ -2.27B | ₩ 6.28B | ₩ 3.53B |
| EBITDA | ₩ 3.19B | ₩ 8.80B | ₩ 8.78B | ₩ 13.73B | ₩ 30.18B |
| Net Income | ₩ -10.56B | ₩ -5.31B | ₩ -5.84B | ₩ 3.14B | ₩ 15.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 27.31B | ₩ 31.40B | ₩ 30.48B | ₩ 46.65B | ₩ 57.20B |
| Total Assets | ₩ 176.28B | ₩ 199.29B | ₩ 195.92B | ₩ 218.43B | ₩ 202.51B |
| Total Debt | ₩ 81.35B | ₩ 83.21B | ₩ 76.09B | ₩ 85.29B | ₩ 68.45B |
| Net Debt | ₩ 71.63B | ₩ 72.76B | ₩ 66.73B | ₩ 76.72B | ₩ 56.81B |
| Total Liabilities | ₩ 95.33B | ₩ 105.79B | ₩ 97.14B | ₩ 111.82B | ₩ 97.96B |
| Stockholders' Equity | ₩ 81.00B | ₩ 91.56B | ₩ 96.01B | ₩ 103.98B | ₩ 102.14B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -3.56B | ₩ -3.89B | ₩ -8.66B | ₩ -44.67B | ₩ -7.80B |
| Operating Cash Flow | ₩ 1.47B | ₩ 2.27B | ₩ 3.48B | ₩ -9.50B | ₩ 4.86B |
| Investing Cash Flow | ₩ 5.63B | ₩ -5.66B | ₩ 6.57B | ₩ -4.52B | ₩ 18.16B |
| Financing Cash Flow | ₩ -7.77B | ₩ 4.31B | ₩ -9.29B | ₩ 11.20B | ₩ -18.98B |