| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.60T | ₩ 1.52T | ₩ 1.59T | ₩ 2.17T | ₩ 1.45T |
| Gross Profit | ₩ 140.27B | ₩ 138.20B | ₩ 103.49B | ₩ 174.16B | ₩ 120.86B |
| Operating Income | ₩ 43.08B | ₩ 36.26B | ₩ 11.10B | ₩ 62.59B | ₩ 20.48B |
| EBITDA | ₩ 71.81B | ₩ 62.55B | ₩ 43.14B | ₩ 91.56B | ₩ 40.73B |
| Net Income | ₩ 29.15B | ₩ 25.15B | ₩ 11.97B | ₩ 47.26B | ₩ 21.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 40.52B | ₩ 56.05B | ₩ 41.76B | ₩ 29.50B | ₩ 89.50B |
| Total Assets | ₩ 824.58B | ₩ 773.83B | ₩ 833.55B | ₩ 902.90B | ₩ 719.11B |
| Total Debt | ₩ 91.82B | ₩ 121.19B | ₩ 178.90B | ₩ 184.46B | ₩ 94.71B |
| Net Debt | ₩ 54.29B | ₩ 66.74B | ₩ 144.85B | ₩ 159.40B | ₩ 45.15B |
| Total Liabilities | ₩ 271.96B | ₩ 239.08B | ₩ 314.23B | ₩ 380.91B | ₩ 247.51B |
| Stockholders' Equity | ₩ 549.43B | ₩ 529.34B | ₩ 508.75B | ₩ 511.63B | ₩ 467.40B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 21.46B | ₩ 71.15B | ₩ 23.40B | ₩ -156.30B | ₩ -134.95B |
| Operating Cash Flow | ₩ 47.65B | ₩ 120.28B | ₩ 101.86B | ₩ -96.15B | ₩ -118.07B |
| Investing Cash Flow | ₩ -30.44B | ₩ -39.80B | ₩ -81.39B | ₩ -25.07B | ₩ 75.73B |
| Financing Cash Flow | ₩ -33.90B | ₩ -61.26B | ₩ -12.68B | ₩ 97.23B | ₩ 47.70B |