| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 24.64B | ₩ 7.07B | ₩ 75.59B | ₩ 427.19B | ₩ 582.43B |
| Gross Profit | ₩ -18.61B | ₩ -29.04B | ₩ -34.49B | ₩ -114.73B | ₩ 15.17B |
| Operating Income | ₩ -21.12B | ₩ -32.39B | ₩ -39.47B | ₩ -122.28B | ₩ 3.60B |
| EBITDA | ₩ -20.24B | ₩ 44.31B | ₩ -38.89B | ₩ -159.98B | ₩ 12.87B |
| Net Income | ₩ -32.36B | ₩ 33.19B | ₩ -49.11B | ₩ -186.21B | ₩ 1.96B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 5.64B | ₩ 45.67B | ₩ 23.41B | ₩ 13.90B | ₩ 44.64B |
| Total Assets | ₩ 245.77B | ₩ 239.16B | ₩ 216.80B | ₩ 302.21B | ₩ 395.30B |
| Total Debt | ₩ 118.36B | ₩ 102.76B | ₩ 186.78B | ₩ 194.80B | ₩ 176.88B |
| Net Debt | ₩ 112.72B | ₩ 77.09B | ₩ 167.14B | ₩ 184.51B | ₩ 132.24B |
| Total Liabilities | ₩ 164.90B | ₩ 150.98B | ₩ 240.14B | ₩ 275.60B | ₩ 269.29B |
| Stockholders' Equity | ₩ 76.80B | ₩ 88.18B | ₩ -23.33B | ₩ 26.60B | ₩ 126.01B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -52.53B | ₩ -41.90B | ₩ 438.16M | ₩ -71.22B | ₩ -45.99B |
| Operating Cash Flow | ₩ -28.03B | ₩ -40.80B | ₩ 880.73M | ₩ -66.04B | ₩ -37.21B |
| Investing Cash Flow | ₩ 2.92B | ₩ -12.73B | ₩ 16.82B | ₩ 14.04B | ₩ -9.64B |
| Financing Cash Flow | ₩ 5.08B | ₩ 59.56B | ₩ -8.32B | ₩ 17.66B | ₩ 54.79B |