| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 45.75B | ₩ 102.24B | ₩ 97.99B | ₩ 99.59B | ₩ 53.49B |
| Gross Profit | ₩ -494.41M | ₩ -2.19B | ₩ -748.57M | ₩ -3.05B | ₩ -5.54B |
| Operating Income | ₩ -21.02B | ₩ -24.82B | ₩ -24.53B | ₩ -20.16B | ₩ -18.48B |
| EBITDA | ₩ -83.58B | ₩ 25.87B | ₩ 22.84B | ₩ -45.75B | ₩ -49.88B |
| Net Income | ₩ -99.79B | ₩ 6.14B | ₩ -5.98B | ₩ -54.36B | ₩ -49.29B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 13.88B | ₩ 79.57B | ₩ 78.86B | ₩ 131.44B | ₩ 139.96B |
| Total Assets | ₩ 478.09B | ₩ 539.02B | ₩ 423.50B | ₩ 411.79B | ₩ 270.80B |
| Total Debt | ₩ 160.36B | ₩ 123.78B | ₩ 166.58B | ₩ 147.47B | ₩ 4.62B |
| Net Debt | ₩ 147.07B | ₩ 71.06B | ₩ 149.81B | ₩ 116.49B | ₩ -26.63B |
| Total Liabilities | ₩ 180.35B | ₩ 140.19B | ₩ 192.29B | ₩ 175.72B | ₩ 24.19B |
| Stockholders' Equity | ₩ 297.35B | ₩ 398.34B | ₩ 230.80B | ₩ 234.72B | ₩ 246.19B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -48.88B | ₩ -59.47B | ₩ -31.54B | ₩ -41.40B | ₩ -16.69B |
| Operating Cash Flow | ₩ -22.93B | ₩ -32.01B | ₩ -10.02B | ₩ -29.74B | ₩ -14.08B |
| Investing Cash Flow | ₩ -34.63B | ₩ -37.78B | ₩ -8.88B | ₩ -72.64B | ₩ 8.82B |
| Financing Cash Flow | ₩ 18.26B | ₩ 105.74B | ₩ 4.79B | ₩ 102.10B | ₩ -641.09M |