| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.72T | ₩ 2.45T | ₩ 2.16T | ₩ 1.87T | ₩ 1.59T |
| Gross Profit | ₩ 745.00B | ₩ 698.93B | ₩ 578.13B | ₩ 468.84B | ₩ 428.13B |
| Operating Income | ₩ 239.59B | ₩ 193.85B | ₩ 136.14B | ₩ 73.28B | ₩ 84.27B |
| EBITDA | ₩ 343.74B | ₩ 278.26B | ₩ 169.81B | ₩ 126.27B | ₩ 156.40B |
| Net Income | ₩ 125.08B | ₩ 90.07B | ₩ 5.19B | ₩ -21.98B | ₩ 35.81B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 313.98B | ₩ 208.52B | ₩ 280.26B | ₩ 297.40B | ₩ 424.23B |
| Total Assets | ₩ 3.46T | ₩ 3.13T | ₩ 3.01T | ₩ 2.93T | ₩ 2.61T |
| Total Debt | ₩ 1.23T | ₩ 1.15T | ₩ 1.10T | ₩ 1.07T | ₩ 909.13B |
| Net Debt | ₩ 1.01T | ₩ 1.01T | ₩ 931.99B | ₩ 846.72B | ₩ 717.91B |
| Total Liabilities | ₩ 1.79T | ₩ 1.62T | ₩ 1.59T | ₩ 1.46T | ₩ 1.25T |
| Stockholders' Equity | ₩ 910.36B | ₩ 792.63B | ₩ 648.62B | ₩ 664.10B | ₩ 683.61B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 127.48B | ₩ -45.12B | ₩ -12.49B | ₩ 33.36B | ₩ -54.48B |
| Operating Cash Flow | ₩ 291.43B | ₩ 215.38B | ₩ 112.24B | ₩ 90.81B | ₩ -3.12B |
| Investing Cash Flow | ₩ -247.68B | ₩ -205.25B | ₩ -155.68B | ₩ -145.25B | ₩ -283.01B |
| Financing Cash Flow | ₩ 40.25B | ₩ -43.23B | ₩ -8.41B | ₩ 82.03B | ₩ 97.63B |