| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 300.57B | ₩ 281.05B | ₩ 266.28B | ₩ 253.49B | ₩ 260.36B |
| Gross Profit | ₩ 78.86B | ₩ 67.49B | ₩ 56.96B | ₩ 42.09B | ₩ 49.60B |
| Operating Income | ₩ 18.41B | ₩ 10.10B | ₩ 4.06B | ₩ 1.45B | ₩ 2.42B |
| EBITDA | ₩ 27.15B | ₩ 21.09B | ₩ 12.98B | ₩ 11.60B | ₩ 11.76B |
| Net Income | ₩ 13.37B | ₩ 5.36B | ₩ -4.65B | ₩ -808.53M | ₩ 1.10B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 26.53B | ₩ 39.99B | ₩ 34.86B | ₩ 18.36B | ₩ 9.23B |
| Total Assets | ₩ 338.48B | ₩ 348.28B | ₩ 347.66B | ₩ 337.59B | ₩ 326.58B |
| Total Debt | ₩ 77.03B | ₩ 90.57B | ₩ 101.65B | ₩ 95.62B | ₩ 83.56B |
| Net Debt | ₩ 66.01B | ₩ 74.91B | ₩ 83.22B | ₩ 77.27B | ₩ 74.33B |
| Total Liabilities | ₩ 163.07B | ₩ 186.46B | ₩ 187.01B | ₩ 179.63B | ₩ 169.19B |
| Stockholders' Equity | ₩ 167.84B | ₩ 154.35B | ₩ 153.51B | ₩ 158.62B | ₩ 158.00B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 11.54B | ₩ 19.29B | ₩ 16.58B | ₩ 1.43B | ₩ -8.57B |
| Operating Cash Flow | ₩ 13.51B | ₩ 20.69B | ₩ 18.42B | ₩ 7.29B | ₩ -2.75B |
| Investing Cash Flow | ₩ 1.48B | ₩ -12.23B | ₩ -13.64B | ₩ -2.85B | ₩ -10.51B |
| Financing Cash Flow | ₩ -19.66B | ₩ -11.22B | ₩ -4.76B | ₩ 4.78B | ₩ -7.58B |