| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 829.56B | ₩ 917.98B | ₩ 963.22B | ₩ 1.10T | ₩ 932.39B |
| Gross Profit | ₩ 131.32B | ₩ 163.47B | ₩ 132.96B | ₩ 217.05B | ₩ 234.75B |
| Operating Income | ₩ -13.79B | ₩ 16.70B | ₩ -16.57B | ₩ 72.44B | ₩ 104.93B |
| EBITDA | ₩ 32.12B | ₩ 92.04B | ₩ 2.27B | ₩ 148.97B | ₩ 146.55B |
| Net Income | ₩ -45.77B | ₩ -12.27B | ₩ -84.48B | ₩ 38.37B | ₩ 39.49B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 57.21B | ₩ 111.60B | ₩ 87.31B | ₩ 77.62B | ₩ 95.75B |
| Total Assets | ₩ 2.27T | ₩ 2.40T | ₩ 2.32T | ₩ 1.85T | ₩ 1.77T |
| Total Debt | ₩ 967.14B | ₩ 922.31B | ₩ 847.81B | ₩ 723.25B | ₩ 624.18B |
| Net Debt | ₩ 920.14B | ₩ 847.34B | ₩ 765.70B | ₩ 692.10B | ₩ 592.88B |
| Total Liabilities | ₩ 1.39T | ₩ 1.42T | ₩ 1.33T | ₩ 1.07T | ₩ 966.60B |
| Stockholders' Equity | ₩ 813.95B | ₩ 872.57B | ₩ 880.42B | ₩ 665.78B | ₩ 627.41B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -39.79B | ₩ 23.80B | ₩ 10.42B | ₩ -39.91B | ₩ 17.36B |
| Operating Cash Flow | ₩ 1.54B | ₩ 97.18B | ₩ 79.76B | ₩ 25.78B | ₩ 120.92B |
| Investing Cash Flow | ₩ 25.85B | ₩ -124.84B | ₩ -161.45B | ₩ -51.23B | ₩ -141.90B |
| Financing Cash Flow | ₩ -52.09B | ₩ 16.01B | ₩ 131.41B | ₩ 25.60B | ₩ 4.24B |