| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 118.46B | ₩ 118.02B | ₩ 95.75B | ₩ 90.68B | ₩ 69.81B |
| Gross Profit | ₩ 23.32B | ₩ 23.57B | ₩ 15.84B | ₩ 10.57B | ₩ 8.34B |
| Operating Income | ₩ 10.22B | ₩ 10.30B | ₩ 5.99B | ₩ -3.18B | ₩ 2.80B |
| EBITDA | ₩ 12.29B | ₩ 9.37B | ₩ 9.16B | ₩ -8.19B | ₩ 5.18B |
| Net Income | ₩ 8.14B | ₩ 5.98B | ₩ 6.03B | ₩ -8.72B | ₩ -7.73B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 63.79B | ₩ 19.81B | ₩ 23.78B | ₩ 23.89B | ₩ 26.97B |
| Total Assets | ₩ 550.02B | ₩ 115.89B | ₩ 111.58B | ₩ 101.30B | ₩ 110.38B |
| Total Debt | ₩ 182.23B | ₩ 20.49B | ₩ 27.71B | ₩ 26.12B | ₩ 27.06B |
| Net Debt | ₩ 135.57B | ₩ 15.78B | ₩ 23.40B | ₩ 17.35B | ₩ 18.71B |
| Total Liabilities | ₩ 301.29B | ₩ 41.66B | ₩ 43.22B | ₩ 37.87B | ₩ 37.35B |
| Stockholders' Equity | ₩ 80.24B | ₩ 72.78B | ₩ 67.12B | ₩ 62.36B | ₩ 71.46B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 8.63B | ₩ 8.59B | ₩ 1.40B | ₩ -384.50M | ₩ -5.06B |
| Operating Cash Flow | ₩ 9.80B | ₩ 10.91B | ₩ 3.41B | ₩ 2.56B | ₩ -3.95B |
| Investing Cash Flow | ₩ -80.75B | ₩ -1.24B | ₩ -8.95B | ₩ 325.23M | ₩ 1.41B |
| Financing Cash Flow | ₩ 112.86B | ₩ -9.32B | ₩ 1.08B | ₩ -2.32B | ₩ 2.64B |