| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.33T | ₩ 1.16T | ₩ 1.14T | ₩ 1.47T | ₩ 1.29T |
| Gross Profit | ₩ 229.23B | ₩ 161.91B | ₩ 146.32B | ₩ 115.06B | ₩ 202.83B |
| Operating Income | ₩ 111.72B | ₩ 24.27B | ₩ 12.43B | ₩ 1.26B | ₩ 66.16B |
| EBITDA | ₩ 144.33B | ₩ 54.22B | ₩ 98.30B | ₩ 40.11B | ₩ 102.86B |
| Net Income | ₩ 86.72B | ₩ 29.04B | ₩ 23.64B | ₩ -14.81B | ₩ 21.61B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 146.40B | ₩ 81.59B | ₩ 165.90B | ₩ 160.75B | ₩ 233.25B |
| Total Assets | ₩ 1.56T | ₩ 1.21T | ₩ 1.36T | ₩ 1.49T | ₩ 1.42T |
| Total Debt | ₩ 341.29B | ₩ 200.83B | ₩ 258.61B | ₩ 367.94B | ₩ 414.29B |
| Net Debt | ₩ 306.93B | ₩ 172.07B | ₩ 184.77B | ₩ 275.14B | ₩ 249.87B |
| Total Liabilities | ₩ 912.27B | ₩ 737.15B | ₩ 855.03B | ₩ 971.86B | ₩ 889.44B |
| Stockholders' Equity | ₩ 645.40B | ₩ 476.68B | ₩ 466.55B | ₩ 480.64B | ₩ 490.31B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 64.60B | ₩ -111.38B | ₩ 114.12B | ₩ -16.79B | ₩ 130.95B |
| Operating Cash Flow | ₩ 92.10B | ₩ -72.07B | ₩ 174.51B | ₩ 41.55B | ₩ 164.57B |
| Investing Cash Flow | ₩ -58.72B | ₩ 47.18B | ₩ -32.27B | ₩ -47.27B | ₩ -48.22B |
| Financing Cash Flow | ₩ 134.45B | ₩ -22.49B | ₩ -160.15B | ₩ -69.03B | ₩ -147.43B |