| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.53T | ₩ 1.30T | ₩ 1.09T | ₩ 1.71T | ₩ 1.37T |
| Gross Profit | ₩ 109.57B | ₩ 6.01B | ₩ -64.74B | ₩ 448.65B | ₩ 286.46B |
| Operating Income | ₩ -34.26B | ₩ -131.51B | ₩ -206.31B | ₩ 299.87B | ₩ 170.76B |
| EBITDA | ₩ -8.00B | ₩ 34.22B | ₩ -105.63B | ₩ 389.69B | ₩ 231.72B |
| Net Income | ₩ -37.81B | ₩ -78.22B | ₩ -98.71B | ₩ 186.45B | ₩ 106.57B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 80.12B | ₩ 139.11B | ₩ 29.27B | ₩ 222.32B | ₩ 72.70B |
| Total Assets | ₩ 1.60T | ₩ 1.47T | ₩ 1.31T | ₩ 1.42T | ₩ 977.70B |
| Total Debt | ₩ 695.74B | ₩ 655.68B | ₩ 346.47B | ₩ 198.30B | ₩ 152.66B |
| Net Debt | ₩ 615.62B | ₩ 516.57B | ₩ 318.33B | ₩ 56.42B | ₩ 79.96B |
| Total Liabilities | ₩ 1.22T | ₩ 1.19T | ₩ 891.70B | ₩ 783.35B | ₩ 514.10B |
| Stockholders' Equity | ₩ 25.62B | ₩ 25.51B | ₩ 131.80B | ₩ 230.34B | ₩ 200.42B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -210.31B | ₩ -248.07B | ₩ -312.05B | ₩ 122.27B | ₩ 1.29B |
| Operating Cash Flow | ₩ -138.99B | ₩ -106.97B | ₩ -122.51B | ₩ 421.09B | ₩ 84.33B |
| Investing Cash Flow | ₩ -34.96B | ₩ -114.09B | ₩ -101.61B | ₩ -370.25B | ₩ -65.79B |
| Financing Cash Flow | ₩ 115.63B | ₩ 331.33B | ₩ 110.35B | ₩ 19.18B | ₩ 33.94B |