| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 53.09B | ₩ 59.87B | ₩ 67.65B | ₩ 75.90B | ₩ 81.79B |
| Gross Profit | ₩ 20.73B | ₩ 34.52B | ₩ 38.22B | ₩ 43.50B | ₩ 48.31B |
| Operating Income | ₩ -14.97B | ₩ -15.00B | ₩ -15.15B | ₩ -16.30B | ₩ -18.07B |
| EBITDA | ₩ -8.46B | ₩ -5.66B | ₩ -6.97B | ₩ -3.63B | ₩ -8.16B |
| Net Income | ₩ -32.49B | ₩ -31.26B | ₩ -29.67B | ₩ -18.60B | ₩ -5.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 7.24B | ₩ 4.03B | ₩ 9.13B | ₩ 8.77B | ₩ 14.28B |
| Total Assets | ₩ 420.75B | ₩ 432.19B | ₩ 467.42B | ₩ 470.35B | ₩ 486.60B |
| Total Debt | ₩ 254.22B | ₩ 233.54B | ₩ 237.44B | ₩ 201.69B | ₩ 190.73B |
| Net Debt | ₩ 251.25B | ₩ 229.56B | ₩ 228.31B | ₩ 193.26B | ₩ 176.46B |
| Total Liabilities | ₩ 283.65B | ₩ 266.18B | ₩ 269.99B | ₩ 238.93B | ₩ 232.57B |
| Stockholders' Equity | ₩ 137.09B | ₩ 166.00B | ₩ 197.44B | ₩ 231.42B | ₩ 254.03B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -26.78B | ₩ -29.08B | ₩ -26.74B | ₩ -15.35B | ₩ -19.93B |
| Operating Cash Flow | ₩ -26.78B | ₩ -28.39B | ₩ -26.24B | ₩ -14.61B | ₩ -18.43B |
| Investing Cash Flow | ₩ 10.04B | ₩ 35.10B | ₩ -2.24B | ₩ -717.40M | ₩ 5.03B |
| Financing Cash Flow | ₩ 15.73B | ₩ -11.86B | ₩ 29.18B | ₩ 9.49B | ₩ 10.19B |