| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.80T | ₩ 1.54T | ₩ 1.35T | ₩ 525.82B | ₩ 214.40B |
| Gross Profit | ₩ -78.16B | ₩ 134.20B | ₩ 252.44B | ₩ -43.48B | ₩ -109.12B |
| Operating Income | ₩ -265.47B | ₩ -12.27B | ₩ 139.41B | ₩ -103.93B | ₩ -148.33B |
| EBITDA | ₩ -89.91B | ₩ 85.01B | ₩ 245.82B | ₩ -30.17B | ₩ -80.68B |
| Net Income | ₩ -339.56B | ₩ -65.88B | ₩ 99.13B | ₩ -118.67B | ₩ -156.24B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 301.93B | ₩ 271.40B | ₩ 332.04B | ₩ 184.35B | ₩ 81.70B |
| Total Assets | ₩ 2.03T | ₩ 1.56T | ₩ 1.28T | ₩ 1.04T | ₩ 735.05B |
| Total Debt | ₩ 638.24B | ₩ 519.76B | ₩ 374.16B | ₩ 408.82B | ₩ 322.54B |
| Net Debt | ₩ 455.33B | ₩ 413.96B | ₩ 179.21B | ₩ 324.66B | ₩ 306.04B |
| Total Liabilities | ₩ 1.98T | ₩ 1.48T | ₩ 1.13T | ₩ 983.09B | ₩ 687.71B |
| Stockholders' Equity | ₩ 52.03B | ₩ 82.28B | ₩ 157.14B | ₩ 59.40B | ₩ 47.34B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 60.14B | ₩ 172.61B | ₩ 376.02B | ₩ 154.86B | ₩ 31.56B |
| Operating Cash Flow | ₩ 116.15B | ₩ 272.43B | ₩ 415.29B | ₩ 165.99B | ₩ 35.10B |
| Investing Cash Flow | ₩ -190.27B | ₩ -224.39B | ₩ -142.48B | ₩ -105.66B | ₩ -34.10B |
| Financing Cash Flow | ₩ 148.71B | ₩ -142.83B | ₩ -162.27B | ₩ 7.98B | ₩ -16.86B |