| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 757.31B | ₩ 719.13B | ₩ 728.66B | ₩ 695.89B | ₩ 590.13B |
| Gross Profit | ₩ 68.58B | ₩ 70.54B | ₩ 82.08B | ₩ 72.99B | ₩ 67.49B |
| Operating Income | ₩ 16.55B | ₩ 21.83B | ₩ 36.11B | ₩ 31.29B | ₩ 27.29B |
| EBITDA | ₩ 58.18B | ₩ 72.84B | ₩ 82.01B | ₩ 68.20B | ₩ 76.84B |
| Net Income | ₩ -10.55B | ₩ 14.23B | ₩ 36.73B | ₩ 3.04B | ₩ 28.97B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 38.22B | ₩ 44.51B | ₩ 38.07B | ₩ 53.54B | ₩ 29.07B |
| Total Assets | ₩ 718.35B | ₩ 715.05B | ₩ 684.08B | ₩ 648.23B | ₩ 628.87B |
| Total Debt | ₩ 341.22B | ₩ 334.11B | ₩ 289.53B | ₩ 237.07B | ₩ 259.51B |
| Net Debt | ₩ 315.19B | ₩ 299.72B | ₩ 257.49B | ₩ 193.03B | ₩ 236.06B |
| Total Liabilities | ₩ 538.96B | ₩ 540.44B | ₩ 523.57B | ₩ 504.68B | ₩ 496.35B |
| Stockholders' Equity | ₩ 142.17B | ₩ 149.25B | ₩ 134.19B | ₩ 101.72B | ₩ 93.01B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -22.79B | ₩ -24.95B | ₩ -87.18B | ₩ 830.54M | ₩ 15.33B |
| Operating Cash Flow | ₩ 9.74B | ₩ 9.40B | ₩ -7.78B | ₩ 13.77B | ₩ 37.89B |
| Investing Cash Flow | ₩ -40.50B | ₩ -37.04B | ₩ -55.79B | ₩ 32.56B | ₩ -2.85B |
| Financing Cash Flow | ₩ 22.26B | ₩ 30.01B | ₩ 51.08B | ₩ -26.37B | ₩ -27.69B |