| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 7.55T | ₩ 7.00T | ₩ 6.58T | ₩ 6.13T | ₩ 3.78T |
| Gross Profit | ₩ 275.44B | ₩ 248.46B | ₩ 199.59B | ₩ 158.72B | ₩ 111.12B |
| Operating Income | ₩ 120.44B | ₩ 133.53B | ₩ 107.34B | ₩ 66.83B | ₩ 36.94B |
| EBITDA | ₩ 135.96B | ₩ 184.73B | ₩ 140.78B | ₩ 87.57B | ₩ 68.11B |
| Net Income | ₩ 86.78B | ₩ 121.07B | ₩ 83.69B | ₩ 78.72B | ₩ 37.79B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 218.01B | ₩ 314.86B | ₩ 310.78B | ₩ 361.94B | ₩ 197.08B |
| Total Assets | ₩ 2.32T | ₩ 2.06T | ₩ 2.06T | ₩ 1.83T | ₩ 1.71T |
| Total Debt | ₩ 875.35B | ₩ 509.74B | ₩ 785.54B | ₩ 721.87B | ₩ 928.84B |
| Net Debt | ₩ 659.83B | ₩ 206.70B | ₩ 487.61B | ₩ 364.94B | ₩ 733.76B |
| Total Liabilities | ₩ 1.61T | ₩ 1.41T | ₩ 1.48T | ₩ 1.39T | ₩ 1.34T |
| Stockholders' Equity | ₩ 692.68B | ₩ 651.98B | ₩ 577.37B | ₩ 433.03B | ₩ 361.07B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -337.52B | ₩ 39.06B | ₩ -77.66B | ₩ 378.44B | ₩ -351.15B |
| Operating Cash Flow | ₩ -315.88B | ₩ 40.54B | ₩ -69.94B | ₩ 386.45B | ₩ -344.79B |
| Investing Cash Flow | ₩ -88.99B | ₩ 305.92B | ₩ -48.49B | ₩ -4.93B | ₩ -20.03B |
| Financing Cash Flow | ₩ 293.92B | ₩ -351.81B | ₩ 56.74B | ₩ -218.48B | ₩ 305.60B |