| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 117.97B | ₩ 150.11B | ₩ 150.58B | ₩ 78.35B | ₩ 141.25B |
| Gross Profit | ₩ 33.24B | ₩ 34.90B | ₩ 35.81B | ₩ 6.15B | ₩ 31.25B |
| Operating Income | ₩ -141.47B | ₩ -86.81B | ₩ -88.87B | ₩ -114.35B | ₩ -2.67B |
| EBITDA | ₩ -113.95B | ₩ -73.38B | ₩ -65.54B | ₩ -76.15B | ₩ -70.54B |
| Net Income | ₩ -69.48B | ₩ -58.08B | ₩ -55.62B | ₩ -116.08B | ₩ -12.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 50.15B | ₩ 43.66B | ₩ 40.68B | ₩ 47.46B | ₩ 159.81B |
| Total Assets | ₩ 718.99B | ₩ 609.97B | ₩ 594.43B | ₩ 599.85B | ₩ 824.11B |
| Total Debt | ₩ 187.86B | ₩ 113.70B | ₩ 124.42B | ₩ 90.20B | ₩ 78.98B |
| Net Debt | ₩ 142.71B | ₩ 76.54B | ₩ 88.73B | ₩ 47.13B | ₩ 16.60B |
| Total Liabilities | ₩ 256.56B | ₩ 169.88B | ₩ 176.74B | ₩ 138.85B | ₩ 119.75B |
| Stockholders' Equity | ₩ 156.71B | ₩ 158.63B | ₩ 147.80B | ₩ 215.09B | ₩ 335.95B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -42.75B | ₩ -68.14B | ₩ -113.04B | ₩ -138.31B | ₩ -10.72B |
| Operating Cash Flow | ₩ -33.76B | ₩ -44.99B | ₩ -58.16B | ₩ -113.49B | ₩ -8.61B |
| Investing Cash Flow | ₩ -62.74B | ₩ -40.50B | ₩ -43.45B | ₩ 70.17B | ₩ -32.46B |
| Financing Cash Flow | ₩ 102.98B | ₩ 86.62B | ₩ 94.30B | ₩ 70.80B | ₩ 6.61B |