| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.10T | ₩ 995.32B | ₩ 892.57B | ₩ 709.85B | ₩ 382.50B |
| Gross Profit | ₩ 121.67B | ₩ 114.55B | ₩ 116.30B | ₩ 102.71B | ₩ 62.02B |
| Operating Income | ₩ 23.26B | ₩ 19.42B | ₩ 15.53B | ₩ 23.01B | ₩ 17.30B |
| EBITDA | ₩ 33.44B | ₩ 38.28B | ₩ 19.66B | ₩ 22.18B | ₩ 14.27B |
| Net Income | ₩ 52.83B | ₩ 18.67B | ₩ 3.95B | ₩ 33.53B | ₩ 4.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 175.22B | ₩ 122.92B | ₩ 138.77B | ₩ 153.92B | ₩ 108.92B |
| Total Assets | ₩ 833.57B | ₩ 618.27B | ₩ 525.38B | ₩ 558.41B | ₩ 349.14B |
| Total Debt | ₩ 103.55B | ₩ 82.92B | ₩ 57.18B | ₩ 32.49B | ₩ 9.21B |
| Net Debt | ₩ -63.50B | ₩ -16.45B | ₩ -42.91B | ₩ -102.73B | ₩ -58.36B |
| Total Liabilities | ₩ 493.00B | ₩ 384.69B | ₩ 318.41B | ₩ 358.53B | ₩ 181.59B |
| Stockholders' Equity | ₩ 229.04B | ₩ 179.02B | ₩ 157.34B | ₩ 152.37B | ₩ 140.17B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 38.13B | ₩ -36.03B | ₩ -49.56B | ₩ 35.86B | ₩ 14.00B |
| Operating Cash Flow | ₩ 64.26B | ₩ 20.07B | ₩ -47.10B | ₩ 41.76B | ₩ 16.11B |
| Investing Cash Flow | ₩ -37.28B | ₩ -38.81B | ₩ -15.65B | ₩ 22.32B | ₩ -14.99B |
| Financing Cash Flow | ₩ 40.85B | ₩ 17.96B | ₩ 27.65B | ₩ 3.57B | ₩ 24.86B |