| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.29T | ₩ 1.37T | ₩ 1.29T | ₩ 1.28T | ₩ 1.04T |
| Gross Profit | ₩ 176.56B | ₩ 216.45B | ₩ 224.75B | ₩ 208.51B | ₩ 226.22B |
| Operating Income | ₩ 38.94B | ₩ 90.44B | ₩ 92.17B | ₩ 85.85B | ₩ 139.90B |
| EBITDA | ₩ 84.52B | ₩ 110.38B | ₩ 135.93B | ₩ 86.67B | ₩ 198.80B |
| Net Income | ₩ 20.84B | ₩ 19.83B | ₩ 50.48B | ₩ 3.10B | ₩ 106.25B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 110.79B | ₩ 114.19B | ₩ 179.02B | ₩ 200.24B | ₩ 172.77B |
| Total Assets | ₩ 2.40T | ₩ 2.37T | ₩ 2.30T | ₩ 2.28T | ₩ 2.29T |
| Total Debt | ₩ 890.12B | ₩ 885.89B | ₩ 922.34B | ₩ 900.58B | ₩ 939.45B |
| Net Debt | ₩ 794.00B | ₩ 789.93B | ₩ 746.96B | ₩ 761.36B | ₩ 770.91B |
| Total Liabilities | ₩ 1.33T | ₩ 1.31T | ₩ 1.29T | ₩ 1.27T | ₩ 1.28T |
| Stockholders' Equity | ₩ 1.07T | ₩ 1.06T | ₩ 1.01T | ₩ 1.00T | ₩ 1.01T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 29.29B | ₩ 41.36B | ₩ -1.10B | ₩ 21.89B | ₩ 61.78B |
| Operating Cash Flow | ₩ 45.17B | ₩ 63.37B | ₩ 32.34B | ₩ 48.94B | ₩ 84.72B |
| Investing Cash Flow | ₩ -7.09B | ₩ -63.92B | ₩ 28.33B | ₩ 58.66B | ₩ -55.36B |
| Financing Cash Flow | ₩ -36.56B | ₩ -85.10B | ₩ -18.23B | ₩ -135.37B | ₩ -4.85B |