| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 913.21B | ₩ 920.40B | ₩ 952.28B | ₩ 1.16T | ₩ 1.12T |
| Gross Profit | ₩ 288.91B | ₩ 266.17B | ₩ 293.46B | ₩ 335.78B | ₩ 312.60B |
| Operating Income | ₩ 25.54B | ₩ -5.45B | ₩ 18.34B | ₩ 65.56B | ₩ 73.54B |
| EBITDA | ₩ 80.12B | ₩ 62.11B | ₩ 64.98B | ₩ 102.52B | ₩ 112.23B |
| Net Income | ₩ -18.51B | ₩ -6.80B | ₩ 5.30B | ₩ 29.37B | ₩ 51.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 200.02B | ₩ 133.84B | ₩ 161.79B | ₩ 144.52B | ₩ 179.45B |
| Total Assets | ₩ 1.07T | ₩ 1.19T | ₩ 1.04T | ₩ 1.11T | ₩ 1.02T |
| Total Debt | ₩ 282.51B | ₩ 331.23B | ₩ 254.08B | ₩ 339.05B | ₩ 324.21B |
| Net Debt | ₩ 155.03B | ₩ 269.36B | ₩ 174.54B | ₩ 206.97B | ₩ 192.56B |
| Total Liabilities | ₩ 423.75B | ₩ 519.46B | ₩ 415.64B | ₩ 488.66B | ₩ 540.41B |
| Stockholders' Equity | ₩ 649.37B | ₩ 672.76B | ₩ 625.76B | ₩ 626.16B | ₩ 478.23B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 165.50B | ₩ -21.06B | ₩ 78.24B | ₩ -99.38B | ₩ 18.99B |
| Operating Cash Flow | ₩ 216.83B | ₩ -3.90B | ₩ 101.35B | ₩ -18.46B | ₩ 88.06B |
| Investing Cash Flow | ₩ -44.07B | ₩ 5.54B | ₩ -41.83B | ₩ -89.21B | ₩ -54.89B |
| Financing Cash Flow | ₩ -105.13B | ₩ -25.42B | ₩ -113.42B | ₩ 105.14B | ₩ -5.11B |