| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 630.11B | ₩ 676.66B | ₩ 637.27B | ₩ 649.88B | ₩ 674.01B |
| Gross Profit | ₩ 106.00B | ₩ 111.88B | ₩ 100.16B | ₩ 109.58B | ₩ 137.59B |
| Operating Income | ₩ 16.66B | ₩ 38.12B | ₩ 16.87B | ₩ 33.00B | ₩ 88.37B |
| EBITDA | ₩ 38.92B | ₩ 80.67B | ₩ 41.61B | ₩ 77.08B | ₩ 107.78B |
| Net Income | ₩ 23.44B | ₩ 24.57B | ₩ -3.72B | ₩ -6.09B | ₩ 21.82B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 150.32B | ₩ 158.27B | ₩ 128.80B | ₩ 195.16B | ₩ 200.83B |
| Total Assets | ₩ 1.29T | ₩ 1.29T | ₩ 1.29T | ₩ 1.27T | ₩ 1.21T |
| Total Debt | ₩ 355.90B | ₩ 364.90B | ₩ 342.28B | ₩ 271.56B | ₩ 193.15B |
| Net Debt | ₩ 248.34B | ₩ 293.70B | ₩ 281.77B | ₩ 162.19B | ₩ 78.68B |
| Total Liabilities | ₩ 487.50B | ₩ 476.32B | ₩ 473.54B | ₩ 418.76B | ₩ 355.07B |
| Stockholders' Equity | ₩ 614.81B | ₩ 601.49B | ₩ 599.01B | ₩ 618.08B | ₩ 622.97B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 14.62B | ₩ -11.08B | ₩ -42.08B | ₩ -48.82B | ₩ -39.87B |
| Operating Cash Flow | ₩ 31.03B | ₩ 39.50B | ₩ 43.90B | ₩ -11.35B | ₩ 15.33B |
| Investing Cash Flow | ₩ 19.48B | ₩ -5.78B | ₩ -80.25B | ₩ -45.01B | ₩ -115.57B |
| Financing Cash Flow | ₩ -13.53B | ₩ -23.67B | ₩ -12.69B | ₩ 50.87B | ₩ 15.74B |