| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 797.36B | ₩ 867.18B | ₩ 890.05B | ₩ 933.28B | ₩ 813.88B |
| Gross Profit | ₩ 333.17B | ₩ 438.37B | ₩ 392.77B | ₩ 467.48B | ₩ 428.12B |
| Operating Income | ₩ -14.79B | ₩ 9.25B | ₩ 4.55B | ₩ 27.55B | ₩ 26.79B |
| EBITDA | ₩ 44.52B | ₩ 73.36B | ₩ 50.63B | ₩ 85.91B | ₩ 111.00B |
| Net Income | ₩ -22.68B | ₩ -19.46B | ₩ -30.91B | ₩ 3.03B | ₩ 43.33B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 62.27B | ₩ 44.67B | ₩ 38.14B | ₩ 55.98B | ₩ 84.01B |
| Total Assets | ₩ 734.20B | ₩ 679.06B | ₩ 739.38B | ₩ 790.79B | ₩ 771.64B |
| Total Debt | ₩ 276.12B | ₩ 166.15B | ₩ 170.67B | ₩ 142.57B | ₩ 126.51B |
| Net Debt | ₩ 216.27B | ₩ 126.78B | ₩ 138.46B | ₩ 112.90B | ₩ 81.71B |
| Total Liabilities | ₩ 474.44B | ₩ 376.46B | ₩ 418.31B | ₩ 425.86B | ₩ 398.10B |
| Stockholders' Equity | ₩ 251.32B | ₩ 294.24B | ₩ 310.36B | ₩ 354.00B | ₩ 362.76B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 68.81B | ₩ 38.01B | ₩ 23.04B | ₩ 14.50B | ₩ 58.00B |
| Operating Cash Flow | ₩ 72.35B | ₩ 63.41B | ₩ 73.35B | ₩ 94.57B | ₩ 94.72B |
| Investing Cash Flow | ₩ -114.10B | ₩ -20.25B | ₩ -31.99B | ₩ -65.18B | ₩ -53.23B |
| Financing Cash Flow | ₩ 62.23B | ₩ -36.03B | ₩ -40.75B | ₩ -44.54B | ₩ -78.12B |