| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.08T | ₩ 879.46B | ₩ 993.04B | ₩ 852.05B | ₩ 677.13B |
| Gross Profit | ₩ 201.59B | ₩ 232.08B | ₩ 229.72B | ₩ 191.48B | ₩ 159.48B |
| Operating Income | ₩ 1.07B | ₩ -47.38B | ₩ -75.06B | ₩ -6.03B | ₩ -29.24B |
| EBITDA | ₩ 226.07B | ₩ 192.45B | ₩ 124.22B | ₩ 146.11B | ₩ 138.65B |
| Net Income | ₩ -85.83B | ₩ -66.44B | ₩ -123.13B | ₩ -79.65B | ₩ -75.67B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 179.97B | ₩ 295.09B | ₩ 216.80B | ₩ 269.83B | ₩ 328.31B |
| Total Assets | ₩ 2.50T | ₩ 2.76T | ₩ 2.45T | ₩ 2.59T | ₩ 2.25T |
| Total Debt | ₩ 1.35T | ₩ 1.49T | ₩ 1.38T | ₩ 1.31T | ₩ 1.14T |
| Net Debt | ₩ 1.23T | ₩ 1.23T | ₩ 1.20T | ₩ 1.11T | ₩ 824.00B |
| Total Liabilities | ₩ 1.90T | ₩ 2.19T | ₩ 1.94T | ₩ 1.90T | ₩ 1.55T |
| Stockholders' Equity | ₩ 145.43B | ₩ 108.09B | ₩ 49.30B | ₩ 183.74B | ₩ 175.41B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -52.53B | ₩ -65.66B | ₩ -137.53B | ₩ -8.36B | ₩ -147.90B |
| Operating Cash Flow | ₩ 104.97M | ₩ -27.94B | ₩ -84.90B | ₩ 50.14B | ₩ -122.39B |
| Investing Cash Flow | ₩ -52.83B | ₩ -74.68B | ₩ -2.19B | ₩ -362.30B | ₩ -288.05B |
| Financing Cash Flow | ₩ -89.70B | ₩ 177.26B | ₩ 58.02B | ₩ 201.14B | ₩ 600.91B |