| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 977.04B | ₩ 540.50B | ₩ 381.66B | ₩ 414.83B | ₩ 365.49B |
| Gross Profit | ₩ 314.13B | ₩ 257.34B | ₩ 159.84B | ₩ 195.97B | ₩ 171.39B |
| Operating Income | ₩ 98.78B | ₩ 94.63B | ₩ 29.90B | ₩ 64.27B | ₩ 69.67B |
| EBITDA | ₩ 176.48B | ₩ 149.97B | ₩ 75.08B | ₩ 30.35B | ₩ 97.28B |
| Net Income | ₩ 29.50B | ₩ 18.12B | ₩ -27.26B | ₩ -55.23B | ₩ -17.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 458.19B | ₩ 250.93B | ₩ 206.16B | ₩ 181.35B | ₩ 203.32B |
| Total Assets | ₩ 2.26T | ₩ 1.39T | ₩ 833.90B | ₩ 731.15B | ₩ 721.54B |
| Total Debt | ₩ 1.12T | ₩ 520.16B | ₩ 332.78B | ₩ 230.82B | ₩ 216.30B |
| Net Debt | ₩ 813.66B | ₩ 295.27B | ₩ 162.25B | ₩ 98.86B | ₩ 35.78B |
| Total Liabilities | ₩ 1.58T | ₩ 859.83B | ₩ 467.81B | ₩ 354.85B | ₩ 342.07B |
| Stockholders' Equity | ₩ 115.21B | ₩ 101.41B | ₩ 75.90B | ₩ 141.81B | ₩ 190.60B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -296.93B | ₩ -89.01B | ₩ -7.02B | ₩ 28.44B | ₩ -40.96B |
| Operating Cash Flow | ₩ 25.01B | ₩ 120.46B | ₩ 41.65B | ₩ 80.43B | ₩ 79.76B |
| Investing Cash Flow | ₩ -570.55B | ₩ -161.29B | ₩ -87.25B | ₩ -129.10B | ₩ -182.95B |
| Financing Cash Flow | ₩ 627.70B | ₩ 91.40B | ₩ 83.85B | ₩ -2.12B | ₩ 127.15B |