| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 155.18B | ₩ 138.94B | ₩ 134.91B | ₩ 110.00B | ₩ 101.59B |
| Gross Profit | ₩ 79.10B | ₩ 73.31B | ₩ 75.04B | ₩ 61.97B | ₩ 60.33B |
| Operating Income | ₩ -1.61B | ₩ 230.47M | ₩ 3.06B | ₩ 1.51B | ₩ 10.10B |
| EBITDA | ₩ 1.94B | ₩ 3.35B | ₩ 6.58B | ₩ 5.05B | ₩ 11.45B |
| Net Income | ₩ -5.56B | ₩ -1.80B | ₩ 3.51B | ₩ 251.47M | ₩ 8.90B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 24.74B | ₩ 24.71B | ₩ 56.50B | ₩ 53.93B | ₩ 80.57B |
| Total Assets | ₩ 225.22B | ₩ 212.88B | ₩ 239.75B | ₩ 213.45B | ₩ 198.48B |
| Total Debt | ₩ 31.92B | ₩ 1.45B | ₩ 1.29B | ₩ 1.31B | ₩ 1.34B |
| Net Debt | ₩ 7.17B | ₩ -14.94B | ₩ -32.43B | ₩ -15.53B | ₩ -11.46B |
| Total Liabilities | ₩ 63.54B | ₩ 44.53B | ₩ 53.53B | ₩ 45.19B | ₩ 34.99B |
| Stockholders' Equity | ₩ 161.68B | ₩ 168.35B | ₩ 186.22B | ₩ 168.26B | ₩ 163.49B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -3.29B | ₩ -13.71B | ₩ 20.45B | ₩ 17.53B | ₩ -8.16B |
| Operating Cash Flow | ₩ -2.34B | ₩ 9.36B | ₩ 29.64B | ₩ 25.20B | ₩ 839.87M |
| Investing Cash Flow | ₩ -18.83B | ₩ -27.49B | ₩ -11.89B | ₩ -10.59B | ₩ 8.03B |
| Financing Cash Flow | ₩ 29.57B | ₩ 759.59M | ₩ -813.51M | ₩ -10.64B | ₩ -306.53M |