| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.02T | ₩ 995.13B | ₩ 999.53B | ₩ 1.02T | ₩ 770.44B |
| Gross Profit | ₩ 149.82B | ₩ 140.98B | ₩ 134.53B | ₩ 112.61B | ₩ 122.92B |
| Operating Income | ₩ 29.85B | ₩ 20.48B | ₩ 20.39B | ₩ 6.88B | ₩ 16.05B |
| EBITDA | ₩ 57.46B | ₩ 54.18B | ₩ 49.29B | ₩ 29.19B | ₩ 42.80B |
| Net Income | ₩ 24.61B | ₩ 17.26B | ₩ 14.94B | ₩ -755.41M | ₩ 11.91B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 47.55B | ₩ 35.13B | ₩ 48.16B | ₩ 44.50B | ₩ 48.72B |
| Total Assets | ₩ 818.11B | ₩ 797.41B | ₩ 803.20B | ₩ 834.49B | ₩ 742.48B |
| Total Debt | ₩ 93.74B | ₩ 111.30B | ₩ 123.30B | ₩ 105.09B | ₩ 114.19B |
| Net Debt | ₩ 66.46B | ₩ 97.29B | ₩ 93.94B | ₩ 90.04B | ₩ 99.01B |
| Total Liabilities | ₩ 472.30B | ₩ 468.52B | ₩ 483.59B | ₩ 520.70B | ₩ 425.14B |
| Stockholders' Equity | ₩ 345.72B | ₩ 328.88B | ₩ 319.60B | ₩ 313.79B | ₩ 317.34B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 27.95B | ₩ 13.56B | ₩ -7.97B | ₩ 13.71B | ₩ 18.15B |
| Operating Cash Flow | ₩ 49.59B | ₩ 45.38B | ₩ 20.15B | ₩ 53.04B | ₩ 54.74B |
| Investing Cash Flow | ₩ -12.00B | ₩ -41.48B | ₩ -16.16B | ₩ -34.88B | ₩ -36.45B |
| Financing Cash Flow | ₩ -24.32B | ₩ -19.80B | ₩ 10.32B | ₩ -18.29B | ₩ -15.91B |