| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 664.29B | ₩ 749.28B | ₩ 798.98B | ₩ 718.19B | ₩ 512.61B |
| Gross Profit | ₩ 24.82B | ₩ 41.29B | ₩ 46.57B | ₩ 80.75B | ₩ 64.27B |
| Operating Income | ₩ -16.23B | ₩ -2.00B | ₩ 3.01B | ₩ 41.43B | ₩ 30.48B |
| EBITDA | ₩ 9.88B | ₩ -4.34B | ₩ 27.03B | ₩ 68.56B | ₩ 58.55B |
| Net Income | ₩ -30.63B | ₩ -64.68B | ₩ -26.83B | ₩ 11.24B | ₩ 10.89B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 42.47B | ₩ 14.06B | ₩ 70.29B | ₩ 46.50B | ₩ 24.62B |
| Total Assets | ₩ 1.17T | ₩ 1.20T | ₩ 1.09T | ₩ 807.86B | ₩ 681.34B |
| Total Debt | ₩ 395.65B | ₩ 419.11B | ₩ 240.62B | ₩ 246.60B | ₩ 243.76B |
| Net Debt | ₩ 353.18B | ₩ 406.68B | ₩ 171.93B | ₩ 207.98B | ₩ 222.16B |
| Total Liabilities | ₩ 582.49B | ₩ 613.62B | ₩ 446.54B | ₩ 409.21B | ₩ 378.54B |
| Stockholders' Equity | ₩ 220.09B | ₩ 229.06B | ₩ 294.53B | ₩ 213.90B | ₩ 152.88B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 66.79B | ₩ -227.61B | ₩ -230.61B | ₩ -44.17B | ₩ -16.05B |
| Operating Cash Flow | ₩ 121.20B | ₩ -27.72B | ₩ -44.95B | ₩ -1.49B | ₩ 30.39B |
| Investing Cash Flow | ₩ -65.16B | ₩ -202.26B | ₩ -178.08B | ₩ -39.07B | ₩ -54.46B |
| Financing Cash Flow | ₩ -26.42B | ₩ 172.88B | ₩ 252.98B | ₩ 57.96B | ₩ 19.92B |