| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.55T | ₩ 1.87T | ₩ 1.59T | ₩ 1.50T | ₩ 1.41T |
| Gross Profit | ₩ 246.87B | ₩ 285.22B | ₩ 223.90B | ₩ 213.58B | ₩ 259.77B |
| Operating Income | ₩ 16.03B | ₩ 24.04B | ₩ -19.85B | ₩ -27.90B | ₩ 20.24B |
| EBITDA | ₩ 46.68B | ₩ 57.40B | ₩ -2.76B | ₩ -22.04B | ₩ 57.18B |
| Net Income | ₩ 7.41B | ₩ 15.18B | ₩ -34.14B | ₩ -50.77B | ₩ 13.50B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 21.91B | ₩ 28.10B | ₩ 24.76B | ₩ 18.50B | ₩ 17.88B |
| Total Assets | ₩ 773.26B | ₩ 858.39B | ₩ 899.46B | ₩ 854.16B | ₩ 863.65B |
| Total Debt | ₩ 130.59B | ₩ 147.26B | ₩ 178.96B | ₩ 157.95B | ₩ 88.39B |
| Net Debt | ₩ 112.28B | ₩ 128.14B | ₩ 157.80B | ₩ 143.05B | ₩ 74.11B |
| Total Liabilities | ₩ 355.18B | ₩ 446.64B | ₩ 497.10B | ₩ 415.63B | ₩ 374.59B |
| Stockholders' Equity | ₩ 418.07B | ₩ 411.74B | ₩ 402.36B | ₩ 438.53B | ₩ 489.06B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 22.10B | ₩ 36.55B | ₩ -9.86B | ₩ -60.72B | ₩ -47.21B |
| Operating Cash Flow | ₩ 37.95B | ₩ 40.58B | ₩ 2.75B | ₩ -42.67B | ₩ -20.37B |
| Investing Cash Flow | ₩ -12.86B | ₩ -2.14B | ₩ -11.82B | ₩ -15.30B | ₩ -24.17B |
| Financing Cash Flow | ₩ -25.85B | ₩ -40.77B | ₩ 15.33B | ₩ 58.62B | ₩ 14.82B |