| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.89T | ₩ 3.17T | ₩ 2.98T | ₩ 2.95T | ₩ 2.56T |
| Gross Profit | ₩ 354.87B | ₩ 236.99B | ₩ 218.64B | ₩ 268.93B | ₩ 335.88B |
| Operating Income | ₩ 162.97B | ₩ 97.72B | ₩ 100.70B | ₩ 132.84B | ₩ 232.74B |
| EBITDA | ₩ 190.19B | ₩ 124.87B | ₩ 140.11B | ₩ 161.14B | ₩ 277.12B |
| Net Income | ₩ 99.96B | ₩ 47.39B | ₩ 47.24B | ₩ 60.48B | ₩ 155.91B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 570.85B | ₩ 333.21B | ₩ 337.27B | ₩ 346.44B | ₩ 439.35B |
| Total Assets | ₩ 3.22T | ₩ 2.94T | ₩ 2.73T | ₩ 2.56T | ₩ 2.33T |
| Total Debt | ₩ 1.20T | ₩ 1.00T | ₩ 839.41B | ₩ 763.90B | ₩ 676.21B |
| Net Debt | ₩ 641.84B | ₩ 689.38B | ₩ 522.20B | ₩ 442.16B | ₩ 287.46B |
| Total Liabilities | ₩ 2.23T | ₩ 2.02T | ₩ 1.87T | ₩ 1.76T | ₩ 1.57T |
| Stockholders' Equity | ₩ 945.59B | ₩ 847.84B | ₩ 798.16B | ₩ 747.34B | ₩ 699.00B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 112.19B | ₩ -39.68B | ₩ -4.20B | ₩ 7.30B | ₩ 111.17B |
| Operating Cash Flow | ₩ 167.49B | ₩ -10.15B | ₩ 21.95B | ₩ 28.66B | ₩ 122.44B |
| Investing Cash Flow | ₩ -137.32B | ₩ -81.56B | ₩ 4.37B | ₩ -104.66B | ₩ -18.56B |
| Financing Cash Flow | ₩ 208.21B | ₩ 84.94B | ₩ 12.54B | ₩ 9.49B | ₩ -90.53B |