| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 389.80B | ₩ 369.13B | ₩ 381.63B | ₩ 365.08B | ₩ 392.29B |
| Gross Profit | ₩ 36.38B | ₩ 44.67B | ₩ 53.53B | ₩ 48.95B | ₩ 60.27B |
| Operating Income | ₩ -27.10B | ₩ -15.26B | ₩ -3.89B | ₩ 4.73B | ₩ 10.48B |
| EBITDA | ₩ -24.88B | ₩ -42.86B | ₩ 2.12B | ₩ -17.73B | ₩ 4.12B |
| Net Income | ₩ -36.87B | ₩ -61.22B | ₩ -1.26B | ₩ -21.84B | ₩ -6.21B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 8.08B | ₩ 4.36B | ₩ 10.28B | ₩ 18.07B | ₩ 6.39B |
| Total Assets | ₩ 220.43B | ₩ 192.75B | ₩ 232.06B | ₩ 297.55B | ₩ 285.05B |
| Total Debt | ₩ 99.68B | ₩ 60.11B | ₩ 23.60B | ₩ 34.61B | ₩ 30.58B |
| Net Debt | ₩ 91.60B | ₩ 55.75B | ₩ 13.32B | ₩ 26.65B | ₩ 24.18B |
| Total Liabilities | ₩ 199.62B | ₩ 137.24B | ₩ 111.67B | ₩ 169.63B | ₩ 101.83B |
| Stockholders' Equity | ₩ 20.81B | ₩ 55.51B | ₩ 120.39B | ₩ 127.92B | ₩ 183.23B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -45.59B | ₩ -40.44B | ₩ 4.17B | ₩ -14.54B | ₩ -12.87B |
| Operating Cash Flow | ₩ -20.60B | ₩ -26.47B | ₩ 10.15B | ₩ -6.29B | ₩ -4.13B |
| Investing Cash Flow | ₩ -14.44B | ₩ -14.48B | ₩ 5.74B | ₩ -15.76B | ₩ -7.47B |
| Financing Cash Flow | ₩ 38.58B | ₩ 34.91B | ₩ -13.39B | ₩ 24.17B | ₩ 2.10B |