| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 986.70B | ₩ 882.15B | ₩ 823.13B | ₩ 920.41B | ₩ 694.74B |
| Gross Profit | ₩ 112.64B | ₩ 105.92B | ₩ 99.53B | ₩ 100.48B | ₩ 83.29B |
| Operating Income | ₩ 38.82B | ₩ 39.69B | ₩ 36.82B | ₩ 37.53B | ₩ 30.58B |
| EBITDA | ₩ 90.41B | ₩ 84.91B | ₩ 76.00B | ₩ 66.55B | ₩ 52.43B |
| Net Income | ₩ 21.16B | ₩ 25.71B | ₩ 26.81B | ₩ 26.29B | ₩ 20.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 51.54B | ₩ 63.21B | ₩ 66.49B | ₩ 59.16B | ₩ 31.99B |
| Total Assets | ₩ 791.70B | ₩ 762.62B | ₩ 662.10B | ₩ 630.08B | ₩ 532.35B |
| Total Debt | ₩ 341.06B | ₩ 343.04B | ₩ 270.07B | ₩ 263.96B | ₩ 205.72B |
| Net Debt | ₩ 295.44B | ₩ 287.10B | ₩ 211.25B | ₩ 210.89B | ₩ 174.20B |
| Total Liabilities | ₩ 457.35B | ₩ 457.11B | ₩ 380.74B | ₩ 371.68B | ₩ 303.26B |
| Stockholders' Equity | ₩ 316.50B | ₩ 294.80B | ₩ 272.80B | ₩ 249.71B | ₩ 222.22B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 15.07B | ₩ 8.45B | ₩ 16.59B | ₩ 17.72B | ₩ -1.22B |
| Operating Cash Flow | ₩ 42.76B | ₩ 52.08B | ₩ 59.62B | ₩ 68.67B | ₩ 33.16B |
| Investing Cash Flow | ₩ -15.84B | ₩ -51.31B | ₩ -49.52B | ₩ -67.45B | ₩ -35.88B |
| Financing Cash Flow | ₩ -37.25B | ₩ -6.08B | ₩ -3.90B | ₩ 20.60B | ₩ 7.69B |