| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 229.39B | ₩ 197.89B | ₩ 226.54B | ₩ 286.30B | ₩ 252.99B |
| Gross Profit | ₩ 51.65B | ₩ 48.22B | ₩ 52.30B | ₩ 64.14B | ₩ 48.80B |
| Operating Income | ₩ 19.01B | ₩ 12.07B | ₩ 19.50B | ₩ 22.60B | ₩ 14.27B |
| EBITDA | ₩ 25.09B | ₩ 19.97B | ₩ 27.31B | ₩ 27.91B | ₩ 21.12B |
| Net Income | ₩ 15.84B | ₩ 9.23B | ₩ 16.87B | ₩ 15.75B | ₩ 11.39B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 31.21B | ₩ 27.06B | ₩ 45.50B | ₩ 31.24B | ₩ 32.95B |
| Total Assets | ₩ 268.08B | ₩ 237.24B | ₩ 263.12B | ₩ 261.73B | ₩ 236.09B |
| Total Debt | ₩ 37.14B | ₩ 26.78B | ₩ 60.12B | ₩ 76.37B | ₩ 59.31B |
| Net Debt | ₩ 37.09B | ₩ 12.17B | ₩ 30.59B | ₩ 54.94B | ₩ 30.66B |
| Total Liabilities | ₩ 68.45B | ₩ 50.99B | ₩ 87.61B | ₩ 123.18B | ₩ 114.04B |
| Stockholders' Equity | ₩ 199.63B | ₩ 186.25B | ₩ 175.50B | ₩ 138.55B | ₩ 122.05B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -1.93B | ₩ 14.40B | ₩ 7.72B | ₩ -8.77B | ₩ -8.99B |
| Operating Cash Flow | ₩ 8.65B | ₩ 23.24B | ₩ 21.45B | ₩ 1.58B | ₩ -467.36M |
| Investing Cash Flow | ₩ -10.30B | ₩ -3.74B | ₩ -20.80B | ₩ -15.82B | ₩ 20.59B |
| Financing Cash Flow | ₩ 8.96B | ₩ -35.08B | ₩ 7.72B | ₩ 8.22B | ₩ -17.99B |