| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 965.39B | ₩ 662.62B | ₩ 925.84B | ₩ 691.83B | ₩ 503.06B |
| Gross Profit | ₩ 89.33B | ₩ 72.81B | ₩ 105.01B | ₩ 101.38B | ₩ 43.38B |
| Operating Income | ₩ 57.80B | ₩ 41.80B | ₩ 75.60B | ₩ 71.94B | ₩ 26.43B |
| EBITDA | ₩ 76.11B | ₩ 67.25B | ₩ 103.41B | ₩ 83.80B | ₩ -42.86B |
| Net Income | ₩ 37.80B | ₩ 16.39B | ₩ 57.48B | ₩ 22.25B | ₩ -50.54B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 23.86B | ₩ 101.57B | ₩ 122.91B | ₩ 227.24B | ₩ 120.86B |
| Total Assets | ₩ 1.15T | ₩ 1.42T | ₩ 1.43T | ₩ 1.22T | ₩ 739.39B |
| Total Debt | ₩ 215.67B | ₩ 221.11B | ₩ 218.71B | ₩ 235.11B | ₩ 298.92B |
| Net Debt | ₩ 192.67B | ₩ 150.22B | ₩ 173.93B | ₩ 148.90B | ₩ 202.45B |
| Total Liabilities | ₩ 333.70B | ₩ 708.44B | ₩ 733.06B | ₩ 694.05B | ₩ 559.31B |
| Stockholders' Equity | ₩ 814.54B | ₩ 708.80B | ₩ 694.62B | ₩ 520.77B | ₩ 140.42B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -85.96B | ₩ -16.28B | ₩ -250.53B | ₩ -50.02B | ₩ 100.95B |
| Operating Cash Flow | ₩ -27.30B | ₩ 135.37B | ₩ -138.20B | ₩ 68.59B | ₩ 137.65B |
| Investing Cash Flow | ₩ -35.78B | ₩ -107.88B | ₩ 26.74B | ₩ -331.08B | ₩ -48.74B |
| Financing Cash Flow | ₩ 27.68B | ₩ -1.53B | ₩ 70.32B | ₩ 252.72B | ₩ -4.68B |