| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 731.62B | ₩ 811.65B | ₩ 768.92B | ₩ 774.10B | ₩ 613.70B |
| Gross Profit | ₩ 37.02B | ₩ 103.34B | ₩ 67.55B | ₩ 134.07B | ₩ 83.80B |
| Operating Income | ₩ -24.46B | ₩ 36.47B | ₩ 11.61B | ₩ 68.29B | ₩ 29.39B |
| EBITDA | ₩ 36.30B | ₩ 90.94B | ₩ 43.11B | ₩ 121.05B | ₩ 87.22B |
| Net Income | ₩ -34.72B | ₩ 22.51B | ₩ -21.99B | ₩ 44.94B | ₩ 18.59B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 178.24B | ₩ 266.53B | ₩ 289.61B | ₩ 282.42B | ₩ 133.19B |
| Total Assets | ₩ 1.82T | ₩ 1.69T | ₩ 1.62T | ₩ 1.60T | ₩ 1.48T |
| Total Debt | ₩ 1.06T | ₩ 886.56B | ₩ 789.14B | ₩ 727.92B | ₩ 681.05B |
| Net Debt | ₩ 935.34B | ₩ 752.17B | ₩ 691.63B | ₩ 596.55B | ₩ 600.60B |
| Total Liabilities | ₩ 1.21T | ₩ 1.05T | ₩ 992.60B | ₩ 941.37B | ₩ 864.65B |
| Stockholders' Equity | ₩ 596.31B | ₩ 637.02B | ₩ 621.35B | ₩ 653.83B | ₩ 610.40B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -185.11B | ₩ -61.14B | ₩ -95.15B | ₩ 10.33B | ₩ -63.45B |
| Operating Cash Flow | ₩ -23.81B | ₩ 97.85B | ₩ 88.96B | ₩ 51.50B | ₩ -15.33B |
| Investing Cash Flow | ₩ -153.79B | ₩ -137.77B | ₩ -171.13B | ₩ -41.52B | ₩ -76.96B |
| Financing Cash Flow | ₩ 162.41B | ₩ 74.59B | ₩ 47.71B | ₩ 40.41B | ₩ 26.53B |