| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 192.87B | ₩ 341.08B | ₩ 436.62B | ₩ 421.58B | ₩ 355.03B |
| Gross Profit | ₩ 5.85B | ₩ -29.13B | ₩ 4.20B | ₩ 30.06B | ₩ 28.82B |
| Operating Income | ₩ -8.86B | ₩ -69.61B | ₩ -20.58B | ₩ 7.58B | ₩ 20.59B |
| EBITDA | ₩ -8.05B | ₩ -16.66B | ₩ -29.71B | ₩ -11.93B | ₩ 12.47B |
| Net Income | ₩ -10.31B | ₩ -30.90B | ₩ -44.45B | ₩ -22.13B | ₩ 11.49B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 26.41B | ₩ 49.92B | ₩ 34.84B | ₩ 23.02B | ₩ 89.33B |
| Total Assets | ₩ 202.71B | ₩ 294.06B | ₩ 414.43B | ₩ 323.47B | ₩ 385.08B |
| Total Debt | ₩ 60.60B | ₩ 36.89B | ₩ 151.71B | ₩ 81.93B | ₩ 72.34B |
| Net Debt | ₩ 49.56B | ₩ 18.41B | ₩ 140.82B | ₩ 67.28B | ₩ -16.95B |
| Total Liabilities | ₩ 150.69B | ₩ 208.78B | ₩ 372.98B | ₩ 266.72B | ₩ 335.13B |
| Stockholders' Equity | ₩ 51.26B | ₩ 84.51B | ₩ 40.81B | ₩ 56.16B | ₩ 49.05B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -26.08B | ₩ -11.36B | ₩ -93.00B | ₩ -122.15B | ₩ 57.97B |
| Operating Cash Flow | ₩ -26.07B | ₩ -11.28B | ₩ -92.85B | ₩ -121.71B | ₩ 59.30B |
| Investing Cash Flow | ₩ 4.93B | ₩ -3.43B | ₩ -632.44M | ₩ -4.70B | ₩ 2.29B |
| Financing Cash Flow | ₩ 13.21B | ₩ 22.19B | ₩ 90.42B | ₩ 48.76B | ₩ 13.19B |