| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.47T | ₩ 1.34T | ₩ 1.32T | ₩ 1.44T | ₩ 1.28T |
| Gross Profit | ₩ 88.06B | ₩ 66.10B | ₩ 30.53B | ₩ 53.50B | ₩ 103.92B |
| Operating Income | ₩ 51.53B | ₩ 31.35B | ₩ -9.27B | ₩ 9.14B | ₩ 61.49B |
| EBITDA | ₩ 59.79B | ₩ 36.97B | ₩ 194.14M | ₩ 33.08B | ₩ 52.32B |
| Net Income | ₩ 2.13B | ₩ 4.39B | ₩ -19.41B | ₩ 3.70B | ₩ 26.03B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 26.97B | ₩ 30.66B | ₩ 32.94B | ₩ 60.33B | ₩ 34.49B |
| Total Assets | ₩ 925.18B | ₩ 838.56B | ₩ 759.53B | ₩ 840.15B | ₩ 810.74B |
| Total Debt | ₩ 468.86B | ₩ 402.93B | ₩ 430.78B | ₩ 444.50B | ₩ 438.83B |
| Net Debt | ₩ 444.58B | ₩ 374.44B | ₩ 401.19B | ₩ 386.54B | ₩ 406.15B |
| Total Liabilities | ₩ 623.02B | ₩ 523.19B | ₩ 509.27B | ₩ 563.44B | ₩ 536.62B |
| Stockholders' Equity | ₩ 284.29B | ₩ 280.12B | ₩ 220.73B | ₩ 246.16B | ₩ 243.20B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -23.99B | ₩ 29.57B | ₩ -16.49B | ₩ 23.98B | ₩ -64.41B |
| Operating Cash Flow | ₩ -16.89B | ₩ 36.53B | ₩ -10.74B | ₩ 32.46B | ₩ -38.70B |
| Investing Cash Flow | ₩ -57.94B | ₩ -7.12B | ₩ -4.09B | ₩ -10.55B | ₩ -46.97B |
| Financing Cash Flow | ₩ 70.65B | ₩ -30.74B | ₩ -13.51B | ₩ 3.56B | ₩ 103.29B |