| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 570.54B | ₩ 542.11B | ₩ 537.44B | ₩ 524.15B | ₩ 554.72B |
| Gross Profit | ₩ 59.19B | ₩ 50.09B | ₩ 49.62B | ₩ 50.47B | ₩ 47.87B |
| Operating Income | ₩ 8.18B | ₩ 5.14B | ₩ 7.81B | ₩ 11.47B | ₩ -4.15B |
| EBITDA | ₩ 61.14B | ₩ 60.40B | ₩ 67.04B | ₩ 63.64B | ₩ 51.51B |
| Net Income | ₩ -6.65B | ₩ -2.85B | ₩ 6.35B | ₩ -29.61B | ₩ -12.07B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 10.92B | ₩ 27.63B | ₩ 49.60B | ₩ 21.18B | ₩ 25.38B |
| Total Assets | ₩ 663.26B | ₩ 629.58B | ₩ 595.07B | ₩ 478.98B | ₩ 521.39B |
| Total Debt | ₩ 386.78B | ₩ 346.18B | ₩ 310.03B | ₩ 248.42B | ₩ 261.61B |
| Net Debt | ₩ 377.83B | ₩ 318.54B | ₩ 267.07B | ₩ 228.54B | ₩ 245.84B |
| Total Liabilities | ₩ 500.77B | ₩ 456.43B | ₩ 423.89B | ₩ 358.37B | ₩ 371.15B |
| Stockholders' Equity | ₩ 100.83B | ₩ 107.12B | ₩ 118.68B | ₩ 114.32B | ₩ 139.59B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -49.42B | ₩ -34.31B | ₩ -92.04B | ₩ 12.22B | ₩ -23.98B |
| Operating Cash Flow | ₩ 27.28B | ₩ 43.55B | ₩ 58.25B | ₩ 42.40B | ₩ 24.63B |
| Investing Cash Flow | ₩ -80.57B | ₩ -83.31B | ₩ -158.36B | ₩ -21.96B | ₩ -49.66B |
| Financing Cash Flow | ₩ 34.59B | ₩ 23.02B | ₩ 124.76B | ₩ -14.07B | ₩ 25.56B |