| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 273.19B | ₩ 312.01B | ₩ 378.09B | ₩ 378.48B | ₩ 363.60B |
| Gross Profit | ₩ 30.09B | ₩ 34.81B | ₩ 53.43B | ₩ 41.67B | ₩ 33.47B |
| Operating Income | ₩ 484.80M | ₩ -1.75B | ₩ 26.22B | ₩ 11.55B | ₩ 4.31B |
| EBITDA | ₩ 7.07B | ₩ 10.24B | ₩ 31.45B | ₩ 18.60B | ₩ 9.87B |
| Net Income | ₩ -4.82B | ₩ -3.26B | ₩ 14.18B | ₩ 2.23B | ₩ -599.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 63.84B | ₩ 63.52B | ₩ 55.55B | ₩ 57.47B | ₩ 22.69B |
| Total Assets | ₩ 331.16B | ₩ 324.74B | ₩ 320.03B | ₩ 346.12B | ₩ 298.53B |
| Total Debt | ₩ 112.23B | ₩ 120.98B | ₩ 111.57B | ₩ 122.97B | ₩ 117.19B |
| Net Debt | ₩ 54.35B | ₩ 67.81B | ₩ 65.07B | ₩ 69.02B | ₩ 96.38B |
| Total Liabilities | ₩ 192.48B | ₩ 176.16B | ₩ 165.93B | ₩ 202.89B | ₩ 173.18B |
| Stockholders' Equity | ₩ 137.24B | ₩ 144.89B | ₩ 150.02B | ₩ 139.30B | ₩ 122.24B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 32.47B | ₩ 13.45B | ₩ 14.69B | ₩ 10.81B | ₩ -31.24B |
| Operating Cash Flow | ₩ 38.10B | ₩ 15.92B | ₩ 17.95B | ₩ 16.24B | ₩ -13.03B |
| Investing Cash Flow | ₩ -16.33B | ₩ -18.88B | ₩ -9.29B | ₩ -2.21B | ₩ -17.90B |
| Financing Cash Flow | ₩ -16.99B | ₩ 9.38B | ₩ -16.11B | ₩ 20.09B | ₩ 28.93B |