| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 89.77B | ₩ 83.87B | ₩ 74.80B | ₩ 118.84B | ₩ 119.66B |
| Gross Profit | ₩ 29.71B | ₩ 24.45B | ₩ 22.81B | ₩ 51.63B | ₩ 54.58B |
| Operating Income | ₩ -3.73B | ₩ -15.59B | ₩ -11.09B | ₩ 19.36B | ₩ 27.53B |
| EBITDA | ₩ -384.16M | ₩ -6.97B | ₩ -9.71B | ₩ 20.35B | ₩ 29.00B |
| Net Income | ₩ -3.31B | ₩ -11.87B | ₩ -10.79B | ₩ 16.34B | ₩ 22.64B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 28.02B | ₩ 15.53B | ₩ 27.01B | ₩ 13.00B | ₩ 14.24B |
| Total Assets | ₩ 118.81B | ₩ 124.07B | ₩ 131.88B | ₩ 116.22B | ₩ 107.36B |
| Total Debt | ₩ 32.73B | ₩ 37.05B | ₩ 34.83B | ₩ 22.89B | ₩ 22.30B |
| Net Debt | ₩ 8.70B | ₩ 21.55B | ₩ 8.31B | ₩ 12.89B | ₩ 8.08B |
| Total Liabilities | ₩ 72.86B | ₩ 78.56B | ₩ 76.01B | ₩ 49.03B | ₩ 56.55B |
| Stockholders' Equity | ₩ 45.95B | ₩ 45.49B | ₩ 55.87B | ₩ 67.18B | ₩ 50.81B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 5.72B | ₩ -7.70B | ₩ 865.74M | ₩ -2.02B | ₩ -2.92B |
| Operating Cash Flow | ₩ 5.74B | ₩ -7.30B | ₩ 1.73B | ₩ 6.89B | ₩ -833.21M |
| Investing Cash Flow | ₩ -3.82B | ₩ -5.00B | ₩ -2.97B | ₩ -11.80B | ₩ -2.53B |
| Financing Cash Flow | ₩ 6.65B | ₩ 1.25B | ₩ 17.79B | ₩ 716.30M | ₩ 10.93B |