| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 133.41B | ₩ 136.62B | ₩ 137.25B | ₩ 105.67B | ₩ 80.71B |
| Gross Profit | ₩ 27.15B | ₩ 23.60B | ₩ 29.00B | ₩ 16.47B | ₩ 7.64B |
| Operating Income | ₩ 10.03B | ₩ 10.02B | ₩ 12.88B | ₩ 12.94B | ₩ -14.97B |
| EBITDA | ₩ 5.85B | ₩ 8.86B | ₩ 22.19B | ₩ 14.04B | ₩ -9.69B |
| Net Income | ₩ -2.88B | ₩ 2.32B | ₩ 14.50B | ₩ 11.28B | ₩ -14.12B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 37.47B | ₩ 47.66B | ₩ 65.06B | ₩ 45.21B | ₩ 22.12B |
| Total Assets | ₩ 187.65B | ₩ 213.87B | ₩ 221.86B | ₩ 192.69B | ₩ 165.87B |
| Total Debt | ₩ 36.05B | ₩ 42.82B | ₩ 43.23B | ₩ 26.10B | ₩ 31.44B |
| Net Debt | ₩ 14.84B | ₩ 12.38B | ₩ 21.74B | ₩ 13.68B | ₩ 9.32B |
| Total Liabilities | ₩ 62.45B | ₩ 87.19B | ₩ 93.84B | ₩ 82.86B | ₩ 67.85B |
| Stockholders' Equity | ₩ 125.20B | ₩ 126.69B | ₩ 128.03B | ₩ 109.83B | ₩ 98.02B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -5.04B | ₩ -14.53B | ₩ 876.09M | ₩ 12.12B | ₩ -20.44M |
| Operating Cash Flow | ₩ -4.37B | ₩ -6.06B | ₩ 6.53B | ₩ 14.34B | ₩ 979.29M |
| Investing Cash Flow | ₩ 3.03B | ₩ 16.31B | ₩ -17.23B | ₩ -18.51B | ₩ 20.93B |
| Financing Cash Flow | ₩ -7.82B | ₩ -1.45B | ₩ 19.80B | ₩ -5.48B | ₩ -18.75B |