| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 3.67T | ₩ 3.54T | ₩ 3.45T | ₩ 3.18T | ₩ 2.74T |
| Gross Profit | ₩ 592.04B | ₩ 603.39B | ₩ 605.43B | ₩ 500.89B | ₩ 441.58B |
| Operating Income | ₩ 177.25B | ₩ 222.01B | ₩ 254.89B | ₩ 306.56B | ₩ 166.58B |
| EBITDA | ₩ 364.72B | ₩ 418.68B | ₩ 450.14B | ₩ 441.10B | ₩ 280.54B |
| Net Income | ₩ 69.22B | ₩ 136.70B | ₩ 160.33B | ₩ 274.54B | ₩ 129.41B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 667.11B | ₩ 666.70B | ₩ 634.20B | ₩ 557.86B | ₩ 461.81B |
| Total Assets | ₩ 3.64T | ₩ 3.60T | ₩ 3.50T | ₩ 3.57T | ₩ 2.61T |
| Total Debt | ₩ 861.10B | ₩ 837.04B | ₩ 901.83B | ₩ 1.07T | ₩ 573.90B |
| Net Debt | ₩ 448.41B | ₩ 506.31B | ₩ 577.28B | ₩ 824.15B | ₩ 351.62B |
| Total Liabilities | ₩ 1.44T | ₩ 1.42T | ₩ 1.43T | ₩ 1.62T | ₩ 1.07T |
| Stockholders' Equity | ₩ 2.07T | ₩ 2.05T | ₩ 1.93T | ₩ 1.82T | ₩ 1.51T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 53.95B | ₩ 173.43B | ₩ 281.75B | ₩ -6.98B | ₩ 44.00B |
| Operating Cash Flow | ₩ 236.86B | ₩ 361.11B | ₩ 410.84B | ₩ 93.29B | ₩ 149.78B |
| Investing Cash Flow | ₩ -118.59B | ₩ -198.18B | ₩ -103.03B | ₩ -141.44B | ₩ -131.19B |
| Financing Cash Flow | ₩ -34.35B | ₩ -160.99B | ₩ -223.04B | ₩ 71.70B | ₩ 116.61B |