| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 5.05T | ₩ 4.55T | ₩ 4.13T | ₩ 4.37T | ₩ 3.51T |
| Gross Profit | ₩ 590.76B | ₩ 615.91B | ₩ 440.86B | ₩ 461.96B | ₩ 499.60B |
| Operating Income | ₩ 297.43B | ₩ 323.77B | ₩ 228.64B | ₩ 231.62B | ₩ 314.13B |
| EBITDA | ₩ 387.74B | ₩ 445.26B | ₩ 330.95B | ₩ 345.34B | ₩ 421.70B |
| Net Income | ₩ 147.16B | ₩ 236.05B | ₩ 156.44B | ₩ 175.14B | ₩ 243.32B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 249.07B | ₩ 360.20B | ₩ 429.49B | ₩ 175.58B | ₩ 131.55B |
| Total Assets | ₩ 4.33T | ₩ 4.10T | ₩ 3.66T | ₩ 3.40T | ₩ 3.15T |
| Total Debt | ₩ 1.08T | ₩ 833.69B | ₩ 702.71B | ₩ 1.00T | ₩ 942.03B |
| Net Debt | ₩ 837.11B | ₩ 488.50B | ₩ 294.82B | ₩ 849.28B | ₩ 815.78B |
| Total Liabilities | ₩ 2.03T | ₩ 1.90T | ₩ 1.69T | ₩ 1.55T | ₩ 1.46T |
| Stockholders' Equity | ₩ 2.30T | ₩ 2.20T | ₩ 1.97T | ₩ 1.84T | ₩ 1.68T |
| Cash Flow | |||||
| Free Cash Flow | ₩ -282.18B | ₩ -156.05B | ₩ 585.82B | ₩ 47.65B | ₩ -110.70B |
| Operating Cash Flow | ₩ -97.47B | ₩ 39.90B | ₩ 723.50B | ₩ 164.62B | ₩ -19.48B |
| Investing Cash Flow | ₩ -177.42B | ₩ -216.84B | ₩ -136.77B | ₩ -141.48B | ₩ -114.19B |
| Financing Cash Flow | ₩ 207.53B | ₩ 89.95B | ₩ -333.76B | ₩ 2.18B | ₩ 172.05B |