| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.57T | ₩ 1.48T | ₩ 1.61T | ₩ 1.87T | ₩ 1.13T |
| Gross Profit | ₩ 149.85B | ₩ 156.40B | ₩ 156.03B | ₩ 171.65B | ₩ 134.51B |
| Operating Income | ₩ 2.47B | ₩ 21.78B | ₩ 29.45B | ₩ 72.75B | ₩ -4.51B |
| EBITDA | ₩ 46.33B | ₩ 84.67B | ₩ 60.65B | ₩ 72.43B | ₩ 39.66B |
| Net Income | ₩ -60.90B | ₩ 6.46B | ₩ -6.33B | ₩ -9.64B | ₩ -16.51B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 147.32B | ₩ 139.65B | ₩ 141.74B | ₩ 141.12B | ₩ 98.06B |
| Total Assets | ₩ 1.74T | ₩ 1.69T | ₩ 1.73T | ₩ 1.82T | ₩ 1.65T |
| Total Debt | ₩ 766.18B | ₩ 772.32B | ₩ 802.04B | ₩ 814.51B | ₩ 861.26B |
| Net Debt | ₩ 637.77B | ₩ 655.29B | ₩ 680.14B | ₩ 688.47B | ₩ 777.97B |
| Total Liabilities | ₩ 1.09T | ₩ 1.07T | ₩ 1.12T | ₩ 1.20T | ₩ 1.19T |
| Stockholders' Equity | ₩ 625.53B | ₩ 600.67B | ₩ 595.85B | ₩ 611.70B | ₩ 458.05B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 18.35B | ₩ 31.35B | ₩ 49.37B | ₩ 20.93B | ₩ -47.68B |
| Operating Cash Flow | ₩ 37.78B | ₩ 51.10B | ₩ 66.90B | ₩ 41.90B | ₩ -22.28B |
| Investing Cash Flow | ₩ -7.08B | ₩ -19.62B | ₩ -20.44B | ₩ 6.82B | ₩ 78.44B |
| Financing Cash Flow | ₩ -19.20B | ₩ -37.04B | ₩ -50.61B | ₩ -5.36B | ₩ -92.21B |