| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 85.82B | ₩ 421.05B | ₩ 698.47B | ₩ 711.21B | ₩ 750.83B |
| Gross Profit | ₩ 17.43B | ₩ -4.95B | ₩ 43.29B | ₩ 89.18B | ₩ 127.12B |
| Operating Income | ₩ -1.71B | ₩ -65.17B | ₩ -25.04B | ₩ 37.29B | ₩ 38.99B |
| EBITDA | ₩ 4.15B | ₩ 37.88B | ₩ 2.98B | ₩ 90.30B | ₩ 54.00B |
| Net Income | ₩ -40.40B | ₩ 36.39B | ₩ -22.50B | ₩ -8.30B | ₩ 9.79B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 28.41B | ₩ 31.39B | ₩ 70.99B | ₩ 82.05B | ₩ 166.17B |
| Total Assets | ₩ 172.28B | ₩ 289.34B | ₩ 916.58B | ₩ 792.86B | ₩ 906.61B |
| Total Debt | ₩ 21.00B | ₩ 59.50B | ₩ 293.59B | ₩ 221.87B | ₩ 217.74B |
| Net Debt | ₩ 7.26B | ₩ 39.51B | ₩ 249.17B | ₩ 155.58B | ₩ 58.35B |
| Total Liabilities | ₩ 58.20B | ₩ 116.32B | ₩ 701.43B | ₩ 534.87B | ₩ 646.64B |
| Stockholders' Equity | ₩ 104.27B | ₩ 161.25B | ₩ 143.08B | ₩ 165.12B | ₩ 160.55B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -3.01B | ₩ -32.48B | ₩ -130.67B | ₩ -149.50B | ₩ 70.04B |
| Operating Cash Flow | ₩ -384.75M | ₩ -25.53B | ₩ -89.72B | ₩ -116.08B | ₩ 96.81B |
| Investing Cash Flow | ₩ -3.40B | ₩ 108.34B | ₩ -37.90B | ₩ -60.14B | ₩ -23.85B |
| Financing Cash Flow | ₩ -2.72B | ₩ -111.25B | ₩ 103.42B | ₩ 79.49B | ₩ 4.60B |