| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 989.13B | ₩ 651.08B | ₩ 586.30B | ₩ 469.67B | ₩ 402.73B |
| Gross Profit | ₩ 162.91B | ₩ 91.17B | ₩ 91.95B | ₩ 71.32B | ₩ 54.02B |
| Operating Income | ₩ 70.06B | ₩ 30.96B | ₩ 43.06B | ₩ 8.00B | ₩ 28.49B |
| EBITDA | ₩ 88.47B | ₩ 58.86B | ₩ 57.31B | ₩ 21.90B | ₩ 37.73B |
| Net Income | ₩ 68.65B | ₩ 31.84B | ₩ 28.42B | ₩ -6.33B | ₩ 17.19B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 92.24B | ₩ 54.66B | ₩ 44.29B | ₩ 37.51B | ₩ 47.30B |
| Total Assets | ₩ 613.08B | ₩ 454.35B | ₩ 402.98B | ₩ 371.35B | ₩ 339.94B |
| Total Debt | ₩ 120.06B | ₩ 130.09B | ₩ 121.55B | ₩ 139.77B | ₩ 148.20B |
| Net Debt | ₩ 57.43B | ₩ 82.87B | ₩ 78.54B | ₩ 104.27B | ₩ 111.67B |
| Total Liabilities | ₩ 386.90B | ₩ 306.37B | ₩ 284.77B | ₩ 279.92B | ₩ 252.25B |
| Stockholders' Equity | ₩ 224.70B | ₩ 147.98B | ₩ 111.53B | ₩ 86.88B | ₩ 86.87B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 53.73B | ₩ 15.76B | ₩ 24.77B | ₩ 2.08B | ₩ -23.35B |
| Operating Cash Flow | ₩ 72.11B | ₩ 33.95B | ₩ 44.72B | ₩ 29.88B | ₩ -790.64M |
| Investing Cash Flow | ₩ -46.41B | ₩ -25.06B | ₩ -13.04B | ₩ -18.84B | ₩ -13.19B |
| Financing Cash Flow | ₩ -11.17B | ₩ -6.40B | ₩ -24.59B | ₩ -14.38B | ₩ 32.71B |