| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 182.42B | ₩ 178.46B | ₩ 197.10B | ₩ 203.09B | ₩ 188.08B |
| Gross Profit | ₩ 94.89B | ₩ 104.67B | ₩ 110.46B | ₩ 117.41B | ₩ 106.57B |
| Operating Income | ₩ 2.83B | ₩ 3.36B | ₩ 7.06B | ₩ -3.25B | ₩ 5.34B |
| EBITDA | ₩ 9.24B | ₩ 7.86B | ₩ 14.40B | ₩ 19.27B | ₩ -14.66B |
| Net Income | ₩ 884.54M | ₩ -724.50M | ₩ 6.74B | ₩ 4.93B | ₩ -19.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 9.44B | ₩ 2.35B | ₩ 7.58B | ₩ 5.07B | ₩ 4.31B |
| Total Assets | ₩ 104.30B | ₩ 105.76B | ₩ 110.05B | ₩ 112.33B | ₩ 117.02B |
| Total Debt | ₩ 23.03B | ₩ 23.85B | ₩ 26.06B | ₩ 25.32B | ₩ 36.45B |
| Net Debt | ₩ 13.79B | ₩ 21.70B | ₩ 18.71B | ₩ 21.13B | ₩ 32.14B |
| Total Liabilities | ₩ 42.22B | ₩ 43.58B | ₩ 47.02B | ₩ 52.15B | ₩ 62.33B |
| Stockholders' Equity | ₩ 60.80B | ₩ 61.57B | ₩ 63.03B | ₩ 60.18B | ₩ 54.69B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 11.00B | ₩ 2.51B | ₩ 6.69B | ₩ -10.47B | ₩ 17.00B |
| Operating Cash Flow | ₩ 12.86B | ₩ 6.50B | ₩ 10.51B | ₩ -7.88B | ₩ 19.76B |
| Investing Cash Flow | ₩ -1.72B | ₩ -3.57B | ₩ -283.25M | ₩ 19.19B | ₩ -8.56B |
| Financing Cash Flow | ₩ -4.04B | ₩ -8.15B | ₩ -7.05B | ₩ -10.90B | ₩ -7.17B |