| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 613.02B | ₩ 606.20B | ₩ 634.84B | ₩ 612.32B | ₩ 480.48B |
| Gross Profit | ₩ 101.45B | ₩ 89.86B | ₩ 80.82B | ₩ 70.71B | ₩ 68.64B |
| Operating Income | ₩ 19.37B | ₩ 8.59B | ₩ 5.68B | ₩ -1.92B | ₩ -796.91M |
| EBITDA | ₩ 33.23B | ₩ 37.36B | ₩ 27.15B | ₩ 6.20B | ₩ 6.44B |
| Net Income | ₩ 12.93B | ₩ 19.69B | ₩ 11.06B | ₩ 126.06M | ₩ -5.84B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 79.21B | ₩ 37.74B | ₩ 44.11B | ₩ 53.04B | ₩ 36.55B |
| Total Assets | ₩ 462.31B | ₩ 430.59B | ₩ 425.33B | ₩ 401.97B | ₩ 344.62B |
| Total Debt | ₩ 150.22B | ₩ 139.19B | ₩ 133.99B | ₩ 118.66B | ₩ 88.83B |
| Net Debt | ₩ 89.53B | ₩ 105.27B | ₩ 92.80B | ₩ 77.20B | ₩ 56.92B |
| Total Liabilities | ₩ 249.80B | ₩ 230.41B | ₩ 242.81B | ₩ 228.74B | ₩ 172.37B |
| Stockholders' Equity | ₩ 212.51B | ₩ 200.18B | ₩ 182.52B | ₩ 173.23B | ₩ 172.25B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 29.66B | ₩ -5.85B | ₩ -28.53B | ₩ -3.23B | ₩ -45.86B |
| Operating Cash Flow | ₩ 35.14B | ₩ 19.21B | ₩ 10.46B | ₩ 5.32B | ₩ -34.74B |
| Investing Cash Flow | ₩ -22.39B | ₩ -17.16B | ₩ -21.36B | ₩ -13.97B | ₩ -52.22M |
| Financing Cash Flow | ₩ 12.91B | ₩ -10.13B | ₩ 10.67B | ₩ 18.08B | ₩ 26.94B |