| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 256.62B | ₩ 246.26B | ₩ 256.66B | ₩ 316.41B | ₩ 226.15B |
| Gross Profit | ₩ 21.22B | ₩ 15.79B | ₩ 13.98B | ₩ 28.67B | ₩ 29.98B |
| Operating Income | ₩ -3.32B | ₩ 911.76M | ₩ 3.39B | ₩ 16.87B | ₩ 14.64B |
| EBITDA | ₩ 2.51B | ₩ 7.53B | ₩ 11.20B | ₩ 23.03B | ₩ 21.97B |
| Net Income | ₩ -4.58B | ₩ -1.10B | ₩ 1.31B | ₩ 11.51B | ₩ 11.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 18.11B | ₩ 22.44B | ₩ 21.90B | ₩ 25.17B | ₩ 19.46B |
| Total Assets | ₩ 261.29B | ₩ 267.49B | ₩ 270.45B | ₩ 292.46B | ₩ 259.71B |
| Total Debt | ₩ 73.50B | ₩ 72.91B | ₩ 77.62B | ₩ 94.50B | ₩ 85.47B |
| Net Debt | ₩ 55.39B | ₩ 50.47B | ₩ 55.73B | ₩ 73.99B | ₩ 67.16B |
| Total Liabilities | ₩ 117.56B | ₩ 119.47B | ₩ 121.22B | ₩ 143.50B | ₩ 121.89B |
| Stockholders' Equity | ₩ 143.73B | ₩ 148.02B | ₩ 149.23B | ₩ 148.95B | ₩ 137.83B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -4.27B | ₩ 2.56B | ₩ 17.19B | ₩ -3.61B | ₩ -14.93B |
| Operating Cash Flow | ₩ -3.21B | ₩ 3.67B | ₩ 19.83B | ₩ 515.85M | ₩ 578.76M |
| Investing Cash Flow | ₩ -1.09B | ₩ 2.27B | ₩ 73.82M | ₩ -5.16B | ₩ -6.79B |
| Financing Cash Flow | ₩ 47.56M | ₩ -5.77B | ₩ -18.41B | ₩ 6.95B | ₩ 6.16B |