| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 106.24B | ₩ 68.22B | ₩ 108.29B | ₩ 120.44B | ₩ 123.34B |
| Gross Profit | ₩ 9.85B | ₩ 5.29B | ₩ 20.25B | ₩ 19.47B | ₩ 25.34B |
| Operating Income | ₩ -573.40M | ₩ -6.27B | ₩ 4.74B | ₩ 3.27B | ₩ 9.51B |
| EBITDA | ₩ 4.91B | ₩ -247.22M | ₩ 14.96B | ₩ 13.74B | ₩ 14.06B |
| Net Income | ₩ -5.43B | ₩ -10.23B | ₩ -2.99B | ₩ 1.30B | ₩ 3.61B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 20.25B | ₩ 1.27B | ₩ 1.42B | ₩ 3.69B | ₩ 19.82B |
| Total Assets | ₩ 226.74B | ₩ 186.32B | ₩ 219.55B | ₩ 434.88B | ₩ 335.86B |
| Total Debt | ₩ 71.58B | ₩ 54.27B | ₩ 63.31B | ₩ 221.52B | ₩ 169.35B |
| Net Debt | ₩ 70.23B | ₩ 53.12B | ₩ 61.91B | ₩ 220.19B | ₩ 161.95B |
| Total Liabilities | ₩ 95.45B | ₩ 65.62B | ₩ 73.96B | ₩ 295.71B | ₩ 207.90B |
| Stockholders' Equity | ₩ 131.96B | ₩ 120.70B | ₩ 145.59B | ₩ 120.84B | ₩ 109.19B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -10.59B | ₩ 1.79B | ₩ -97.01B | ₩ -70.99B | ₩ -24.05B |
| Operating Cash Flow | ₩ -8.57B | ₩ 3.70B | ₩ -16.86B | ₩ 23.43B | ₩ 25.85B |
| Investing Cash Flow | ₩ -15.61B | ₩ 20.89B | ₩ -76.30B | ₩ -92.17B | ₩ -57.72B |
| Financing Cash Flow | ₩ 24.38B | ₩ -24.84B | ₩ 93.24B | ₩ 62.92B | ₩ 34.37B |