| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 767.14B | ₩ 768.78B | ₩ 830.39B | ₩ 795.94B | ₩ 691.53B |
| Gross Profit | ₩ 36.08B | ₩ 35.73B | ₩ 74.93B | ₩ 53.95B | ₩ 61.43B |
| Operating Income | ₩ 11.74B | ₩ 10.61B | ₩ 47.32B | ₩ 30.70B | ₩ 40.21B |
| EBITDA | ₩ 28.46B | ₩ 29.14B | ₩ 67.92B | ₩ 49.15B | ₩ 47.88B |
| Net Income | ₩ 2.99B | ₩ -2.92B | ₩ 28.13B | ₩ 40.63B | ₩ 36.99B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 44.44B | ₩ 42.62B | ₩ 24.26B | ₩ 52.32B | ₩ 45.74B |
| Total Assets | ₩ 553.43B | ₩ 550.65B | ₩ 561.00B | ₩ 549.83B | ₩ 458.71B |
| Total Debt | ₩ 253.76B | ₩ 225.37B | ₩ 223.56B | ₩ 233.95B | ₩ 176.20B |
| Net Debt | ₩ 209.31B | ₩ 189.92B | ₩ 199.30B | ₩ 182.83B | ₩ 132.26B |
| Total Liabilities | ₩ 339.34B | ₩ 328.61B | ₩ 334.50B | ₩ 348.58B | ₩ 316.72B |
| Stockholders' Equity | ₩ 214.08B | ₩ 222.04B | ₩ 226.50B | ₩ 199.70B | ₩ 140.03B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 3.43B | ₩ 37.95B | ₩ -3.87B | ₩ -44.84B | ₩ -52.36B |
| Operating Cash Flow | ₩ 9.18B | ₩ 47.92B | ₩ 20.84B | ₩ 13.58B | ₩ 3.90B |
| Investing Cash Flow | ₩ -1.36B | ₩ -17.13B | ₩ -21.43B | ₩ -57.78B | ₩ -51.17B |
| Financing Cash Flow | ₩ 1.18B | ₩ -19.60B | ₩ -26.28B | ₩ 51.67B | ₩ 56.31B |