| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.24T | ₩ 1.17T | ₩ 1.19T | ₩ 1.09T | ₩ 998.35B |
| Gross Profit | ₩ 126.59B | ₩ 114.75B | ₩ 110.65B | ₩ 94.67B | ₩ 99.30B |
| Operating Income | ₩ 48.06B | ₩ 35.62B | ₩ 48.83B | ₩ 32.92B | ₩ 46.79B |
| EBITDA | ₩ 84.38B | ₩ 87.11B | ₩ 85.15B | ₩ 51.26B | ₩ 62.91B |
| Net Income | ₩ 14.06B | ₩ 22.00B | ₩ 18.17B | ₩ 7.65B | ₩ 11.60B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 149.15B | ₩ 154.38B | ₩ 177.39B | ₩ 150.49B | ₩ 131.40B |
| Total Assets | ₩ 1.05T | ₩ 1.00T | ₩ 930.24B | ₩ 861.08B | ₩ 859.97B |
| Total Debt | ₩ 202.91B | ₩ 189.33B | ₩ 146.99B | ₩ 156.09B | ₩ 165.26B |
| Net Debt | ₩ 72.54B | ₩ 58.92B | ₩ 2.02B | ₩ 27.46B | ₩ 62.22B |
| Total Liabilities | ₩ 454.24B | ₩ 423.00B | ₩ 399.69B | ₩ 356.70B | ₩ 361.85B |
| Stockholders' Equity | ₩ 392.27B | ₩ 383.99B | ₩ 350.59B | ₩ 340.77B | ₩ 344.46B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -19.59B | ₩ -75.90B | ₩ 15.00B | ₩ 27.94B | ₩ -9.81B |
| Operating Cash Flow | ₩ 37.92B | ₩ 34.25B | ₩ 55.77B | ₩ 61.14B | ₩ 26.10B |
| Investing Cash Flow | ₩ -46.56B | ₩ -82.75B | ₩ -21.67B | ₩ -16.99B | ₩ -23.96B |
| Financing Cash Flow | ₩ 9.22B | ₩ 27.24B | ₩ -17.68B | ₩ -17.60B | ₩ -2.37B |