| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 150.38B | ₩ 140.73B | ₩ 129.06B | ₩ 124.06B | ₩ 107.65B |
| Gross Profit | ₩ 44.79B | ₩ 46.84B | ₩ 42.03B | ₩ 37.28B | ₩ 30.58B |
| Operating Income | ₩ 12.89B | ₩ 16.11B | ₩ 15.37B | ₩ 11.89B | ₩ 8.37B |
| EBITDA | ₩ 16.35B | ₩ 23.73B | ₩ 18.98B | ₩ 17.53B | ₩ -3.84B |
| Net Income | ₩ 8.71B | ₩ 13.61B | ₩ 11.67B | ₩ 9.46B | ₩ -7.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 64.03B | ₩ 74.03B | ₩ 53.66B | ₩ 49.63B | ₩ 49.41B |
| Total Assets | ₩ 297.98B | ₩ 276.51B | ₩ 240.30B | ₩ 227.05B | ₩ 229.79B |
| Total Debt | ₩ 11.28B | ₩ 1.50B | ₩ 1.86B | ₩ 20.62B | ₩ 42.32B |
| Net Debt | ₩ -17.61B | ₩ -22.49B | ₩ -26.90B | ₩ -5.76B | ₩ -2.09B |
| Total Liabilities | ₩ 56.18B | ₩ 44.19B | ₩ 43.02B | ₩ 50.48B | ₩ 70.23B |
| Stockholders' Equity | ₩ 198.73B | ₩ 190.29B | ₩ 168.63B | ₩ 156.09B | ₩ 140.83B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -9.48B | ₩ 9.07B | ₩ 19.39B | ₩ 11.32B | ₩ 635.74M |
| Operating Cash Flow | ₩ 5.32B | ₩ 11.40B | ₩ 22.69B | ₩ 14.03B | ₩ 4.98B |
| Investing Cash Flow | ₩ -9.68B | ₩ -26.45B | ₩ -1.48B | ₩ -12.61B | ₩ 23.39B |
| Financing Cash Flow | ₩ 9.26B | ₩ 10.18B | ₩ -18.71B | ₩ -19.38B | ₩ -1.98B |