| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.28T | ₩ 1.06T | ₩ 932.49B | ₩ 1.11T | ₩ 1.01T |
| Gross Profit | ₩ 111.33B | ₩ 113.90B | ₩ 75.62B | ₩ 74.60B | ₩ 88.63B |
| Operating Income | ₩ 52.02B | ₩ 44.38B | ₩ 18.22B | ₩ 10.70B | ₩ 23.88B |
| EBITDA | ₩ 100.57B | ₩ 108.84B | ₩ 83.28B | ₩ 86.76B | ₩ 106.53B |
| Net Income | ₩ 51.55B | ₩ 63.60B | ₩ 27.92B | ₩ 22.97B | ₩ 39.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 22.11B | ₩ 36.48B | ₩ 11.72B | ₩ 43.63B | ₩ 21.52B |
| Total Assets | ₩ 556.39B | ₩ 574.10B | ₩ 535.70B | ₩ 538.89B | ₩ 525.53B |
| Total Debt | ₩ 33.39B | ₩ 46.40B | ₩ 48.78B | ₩ 78.21B | ₩ 66.81B |
| Net Debt | ₩ 11.63B | ₩ 10.52B | ₩ 39.56B | ₩ 34.68B | ₩ 46.52B |
| Total Liabilities | ₩ 170.87B | ₩ 201.88B | ₩ 212.08B | ₩ 229.82B | ₩ 226.56B |
| Stockholders' Equity | ₩ 385.52B | ₩ 372.22B | ₩ 323.61B | ₩ 309.07B | ₩ 298.97B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 29.10B | ₩ 44.27B | ₩ 8.36B | ₩ 3.38B | ₩ 53.30B |
| Operating Cash Flow | ₩ 69.71B | ₩ 82.47B | ₩ 46.68B | ₩ 122.25B | ₩ 92.80B |
| Investing Cash Flow | ₩ -40.22B | ₩ -24.09B | ₩ -38.06B | ₩ -93.48B | ₩ -67.50B |
| Financing Cash Flow | ₩ -42.46B | ₩ -33.47B | ₩ -43.44B | ₩ -5.41B | ₩ -23.77B |