| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 467.73B | ₩ 393.49B | ₩ 344.96B | ₩ 266.28B | ₩ 289.48B |
| Gross Profit | ₩ 27.79B | ₩ 20.19B | ₩ 16.88B | ₩ -19.94B | ₩ 15.24B |
| Operating Income | ₩ 17.95B | ₩ 8.83B | ₩ 6.67B | ₩ -30.57B | ₩ 4.03B |
| EBITDA | ₩ 36.92B | ₩ 32.65B | ₩ 38.62B | ₩ -5.23B | ₩ 25.90B |
| Net Income | ₩ 18.72B | ₩ 11.39B | ₩ 10.23B | ₩ -22.83B | ₩ 4.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 183.91B | ₩ 154.68B | ₩ 170.11B | ₩ 147.89B | ₩ 132.71B |
| Total Assets | ₩ 462.94B | ₩ 400.25B | ₩ 390.93B | ₩ 372.28B | ₩ 350.83B |
| Total Debt | ₩ 58.89B | ₩ 58.57B | ₩ 56.97B | ₩ 55.16B | ₩ 83.69B |
| Net Debt | ₩ -98.31B | ₩ -81.08B | ₩ -90.27B | ₩ -83.70B | ₩ -42.91B |
| Total Liabilities | ₩ 234.34B | ₩ 173.15B | ₩ 162.02B | ₩ 150.64B | ₩ 146.43B |
| Stockholders' Equity | ₩ 228.59B | ₩ 227.09B | ₩ 228.91B | ₩ 221.63B | ₩ 204.37B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 47.71B | ₩ -1.72B | ₩ 27.08B | ₩ 8.54B | ₩ 7.35B |
| Operating Cash Flow | ₩ 95.09B | ₩ 9.00B | ₩ 43.96B | ₩ 31.44B | ₩ 31.32B |
| Investing Cash Flow | ₩ -56.00B | ₩ -641.77M | ₩ -24.02B | ₩ -24.20B | ₩ -23.05B |
| Financing Cash Flow | ₩ -21.54B | ₩ -15.98B | ₩ -11.57B | ₩ 4.99B | ₩ -1.99B |