| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 346.45B | ₩ 407.81B | ₩ 393.19B | ₩ 355.87B | ₩ 291.53B |
| Gross Profit | ₩ 205.82B | ₩ 260.25B | ₩ 278.84B | ₩ 260.68B | ₩ 193.15B |
| Operating Income | ₩ 62.20B | ₩ 98.50B | ₩ 138.28B | ₩ 125.70B | ₩ 69.88B |
| EBITDA | ₩ 87.39B | ₩ 126.72B | ₩ 162.80B | ₩ 140.97B | ₩ 93.61B |
| Net Income | ₩ 16.80B | ₩ 72.71B | ₩ 96.52B | ₩ 86.07B | ₩ 55.48B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 88.51B | ₩ 109.83B | ₩ 86.91B | ₩ 72.05B | ₩ 65.84B |
| Total Assets | ₩ 933.07B | ₩ 894.43B | ₩ 773.77B | ₩ 674.58B | ₩ 570.20B |
| Total Debt | ₩ 288.04B | ₩ 256.73B | ₩ 208.76B | ₩ 208.56B | ₩ 192.97B |
| Net Debt | ₩ 211.01B | ₩ 157.12B | ₩ 121.84B | ₩ 136.51B | ₩ 127.12B |
| Total Liabilities | ₩ 371.46B | ₩ 340.92B | ₩ 309.90B | ₩ 301.42B | ₩ 279.10B |
| Stockholders' Equity | ₩ 562.84B | ₩ 554.67B | ₩ 464.60B | ₩ 373.88B | ₩ 291.84B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -43.45B | ₩ 14.81B | ₩ 20.84B | ₩ -7.10B | ₩ 45.07B |
| Operating Cash Flow | ₩ 9.55B | ₩ 36.46B | ₩ 64.99B | ₩ 47.01B | ₩ 74.11B |
| Investing Cash Flow | ₩ -59.13B | ₩ -65.33B | ₩ -47.20B | ₩ -49.03B | ₩ -21.78B |
| Financing Cash Flow | ₩ 26.89B | ₩ 35.39B | ₩ -2.79B | ₩ 8.77B | ₩ -24.06B |