| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 708.98B | ₩ 701.17B | ₩ 611.64B | ₩ 719.98B | ₩ 588.88B |
| Gross Profit | ₩ 49.89B | ₩ 51.50B | ₩ 46.62B | ₩ 59.06B | ₩ 40.68B |
| Operating Income | ₩ 19.76B | ₩ 23.86B | ₩ 23.03B | ₩ 35.41B | ₩ 19.99B |
| EBITDA | ₩ 30.95B | ₩ 36.27B | ₩ 33.95B | ₩ 49.94B | ₩ 34.72B |
| Net Income | ₩ 9.83B | ₩ 14.31B | ₩ 13.39B | ₩ 30.81B | ₩ 14.65B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 46.82B | ₩ 45.27B | ₩ 47.87B | ₩ 30.57B | ₩ 23.97B |
| Total Assets | ₩ 499.63B | ₩ 470.98B | ₩ 428.50B | ₩ 433.17B | ₩ 388.58B |
| Total Debt | ₩ 103.78B | ₩ 90.54B | ₩ 83.62B | ₩ 88.37B | ₩ 92.89B |
| Net Debt | ₩ 77.40B | ₩ 73.43B | ₩ 67.90B | ₩ 65.77B | ₩ 73.79B |
| Total Liabilities | ₩ 203.07B | ₩ 182.06B | ₩ 164.66B | ₩ 178.72B | ₩ 181.67B |
| Stockholders' Equity | ₩ 293.05B | ₩ 284.64B | ₩ 259.52B | ₩ 250.17B | ₩ 204.44B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 1.74B | ₩ -5.44B | ₩ 24.68B | ₩ 10.73B | ₩ -1.58B |
| Operating Cash Flow | ₩ 34.28B | ₩ 24.57B | ₩ 32.85B | ₩ 22.73B | ₩ 11.23B |
| Investing Cash Flow | ₩ -24.48B | ₩ -16.74B | ₩ -23.41B | ₩ -349.27M | ₩ 22.38B |
| Financing Cash Flow | ₩ -240.27M | ₩ -7.10B | ₩ -16.20B | ₩ -19.18B | ₩ -34.81B |