| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 188.32B | ₩ 217.38B | ₩ 216.12B | ₩ 254.86B | ₩ 276.48B |
| Gross Profit | ₩ 13.82B | ₩ 23.93B | ₩ 32.05B | ₩ 43.05B | ₩ 49.47B |
| Operating Income | ₩ -21.00B | ₩ -12.54B | ₩ -4.18B | ₩ -1.79B | ₩ -311.65M |
| EBITDA | ₩ -12.99B | ₩ 2.48B | ₩ 10.27B | ₩ 18.22B | ₩ 13.54B |
| Net Income | ₩ -36.38B | ₩ -27.45B | ₩ -15.47B | ₩ -9.33B | ₩ -14.58B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 14.88B | ₩ 20.56B | ₩ 18.21B | ₩ 13.26B | ₩ 20.57B |
| Total Assets | ₩ 248.08B | ₩ 294.58B | ₩ 302.85B | ₩ 270.39B | ₩ 288.03B |
| Total Debt | ₩ 156.63B | ₩ 167.45B | ₩ 159.65B | ₩ 142.67B | ₩ 131.45B |
| Net Debt | ₩ 153.57B | ₩ 161.94B | ₩ 155.93B | ₩ 139.36B | ₩ 126.46B |
| Total Liabilities | ₩ 200.18B | ₩ 208.00B | ₩ 195.51B | ₩ 172.12B | ₩ 183.38B |
| Stockholders' Equity | ₩ 50.31B | ₩ 88.43B | ₩ 109.21B | ₩ 100.16B | ₩ 106.55B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 2.00B | ₩ 2.53B | ₩ 1.49B | ₩ -11.54B | ₩ 14.39B |
| Operating Cash Flow | ₩ 3.23B | ₩ 4.66B | ₩ 5.38B | ₩ -6.72B | ₩ 23.47B |
| Investing Cash Flow | ₩ 1.70B | ₩ 4.27B | ₩ -6.78B | ₩ 832.72M | ₩ -5.10B |
| Financing Cash Flow | ₩ -7.40B | ₩ -7.28B | ₩ 1.83B | ₩ 3.86B | ₩ -16.59B |