| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.74T | ₩ 1.58T | ₩ 1.57T | ₩ 1.47T | ₩ 1.48T |
| Gross Profit | ₩ 224.22B | ₩ 177.44B | ₩ 152.60B | ₩ 145.46B | ₩ 184.60B |
| Operating Income | ₩ 57.94B | ₩ 31.78B | ₩ 50.66B | ₩ 57.93B | ₩ 78.59B |
| EBITDA | ₩ 78.21B | ₩ 51.37B | ₩ 93.16B | ₩ 83.25B | ₩ 132.23B |
| Net Income | ₩ 15.19B | ₩ 21.40B | ₩ 30.68B | ₩ 25.10B | ₩ 98.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 135.90B | ₩ 81.85B | ₩ 85.04B | ₩ 63.31B | ₩ 79.19B |
| Total Assets | ₩ 1.94T | ₩ 1.70T | ₩ 1.72T | ₩ 1.67T | ₩ 1.52T |
| Total Debt | ₩ 749.12B | ₩ 746.14B | ₩ 726.48B | ₩ 750.25B | ₩ 569.80B |
| Net Debt | ₩ 640.61B | ₩ 664.89B | ₩ 641.44B | ₩ 687.64B | ₩ 490.61B |
| Total Liabilities | ₩ 1.37T | ₩ 1.23T | ₩ 1.27T | ₩ 1.24T | ₩ 1.10T |
| Stockholders' Equity | ₩ 572.26B | ₩ 474.69B | ₩ 455.58B | ₩ 427.20B | ₩ 416.51B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 24.76B | ₩ -2.39B | ₩ 28.26B | ₩ -17.78B | ₩ -39.18B |
| Operating Cash Flow | ₩ 26.57B | ₩ -1.63B | ₩ 30.54B | ₩ -14.72B | ₩ -37.76B |
| Investing Cash Flow | ₩ -68.06B | ₩ 35.78B | ₩ 58.44B | ₩ -182.25M | ₩ 225.37B |
| Financing Cash Flow | ₩ 69.26B | ₩ -38.96B | ₩ -66.65B | ₩ -17.78B | ₩ -185.05B |