| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 3.19T | ₩ 3.30T | ₩ 3.43T | ₩ 3.82T | ₩ 3.35T |
| Gross Profit | ₩ 271.34B | ₩ 335.78B | ₩ 395.72B | ₩ 445.87B | ₩ 396.77B |
| Operating Income | ₩ 150.75B | ₩ 206.02B | ₩ 280.41B | ₩ 340.35B | ₩ 296.91B |
| EBITDA | ₩ 200.22B | ₩ 271.99B | ₩ 326.00B | ₩ 382.79B | ₩ 347.34B |
| Net Income | ₩ 134.95B | ₩ 133.37B | ₩ 234.35B | ₩ 536.00B | ₩ 190.95B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 157.96B | ₩ 481.54B | ₩ 317.75B | ₩ 137.07B | ₩ 69.08B |
| Total Assets | ₩ 3.21T | ₩ 3.34T | ₩ 3.20T | ₩ 3.05T | ₩ 2.77T |
| Total Debt | ₩ 613.65B | ₩ 978.43B | ₩ 929.13B | ₩ 1.02T | ₩ 1.14T |
| Net Debt | ₩ 484.30B | ₩ 832.98B | ₩ 818.81B | ₩ 950.03B | ₩ 1.07T |
| Total Liabilities | ₩ 1.16T | ₩ 1.38T | ₩ 1.30T | ₩ 1.36T | ₩ 1.62T |
| Stockholders' Equity | ₩ 2.06T | ₩ 1.96T | ₩ 1.89T | ₩ 1.69T | ₩ 1.15T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 95.40B | ₩ 179.69B | ₩ 326.61B | ₩ 441.92B | ₩ -116.39B |
| Operating Cash Flow | ₩ 157.35B | ₩ 249.28B | ₩ 373.77B | ₩ 478.70B | ₩ -47.20B |
| Investing Cash Flow | ₩ 237.40B | ₩ -120.13B | ₩ -166.07B | ₩ -317.49B | ₩ -92.50B |
| Financing Cash Flow | ₩ -410.68B | ₩ -95.77B | ₩ -171.68B | ₩ -157.21B | ₩ 186.50B |