| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 294.84B | ₩ 207.27B | ₩ 173.10B | ₩ 160.15B | ₩ 136.70B |
| Gross Profit | ₩ 23.22B | ₩ 13.57B | ₩ 11.08B | ₩ 10.08B | ₩ 10.37B |
| Operating Income | ₩ 10.66B | ₩ 4.35B | ₩ 2.51B | ₩ 3.11B | ₩ 4.33B |
| EBITDA | ₩ 13.40B | ₩ 9.70B | ₩ 4.62B | ₩ 6.27B | ₩ 6.29B |
| Net Income | ₩ 14.73B | ₩ 10.92B | ₩ 4.62B | ₩ 1.79B | ₩ 3.87B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 70.00B | ₩ 94.40B | ₩ 33.13B | ₩ 18.08B | ₩ 21.34B |
| Total Assets | ₩ 403.06B | ₩ 350.45B | ₩ 265.08B | ₩ 211.31B | ₩ 185.61B |
| Total Debt | ₩ 551.70M | ₩ 769.07M | ₩ 6.63B | ₩ 12.06B | ₩ 2.24B |
| Net Debt | ₩ -49.45B | ₩ -93.64B | ₩ -6.50B | ₩ -6.02B | ₩ -19.10B |
| Total Liabilities | ₩ 320.60B | ₩ 286.78B | ₩ 202.74B | ₩ 154.65B | ₩ 142.21B |
| Stockholders' Equity | ₩ 82.47B | ₩ 63.67B | ₩ 62.34B | ₩ 56.66B | ₩ 43.40B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -22.91B | ₩ 68.96B | ₩ 21.35B | ₩ -13.92B | ₩ -7.74B |
| Operating Cash Flow | ₩ -20.24B | ₩ 74.78B | ₩ 37.87B | ₩ 1.23B | ₩ -6.87B |
| Investing Cash Flow | ₩ -24.75B | ₩ 12.40B | ₩ -38.15B | ₩ -14.22B | ₩ 22.14B |
| Financing Cash Flow | ₩ 594.57M | ₩ -5.90B | ₩ -4.67B | ₩ 9.73B | ₩ -1.77B |