| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 808.79B | ₩ 697.87B | ₩ 663.98B | ₩ 635.39B | ₩ 593.23B |
| Gross Profit | ₩ 356.50B | ₩ 340.20B | ₩ 322.21B | ₩ 315.39B | ₩ 293.88B |
| Operating Income | ₩ 618.35M | ₩ -25.00B | ₩ 11.18B | ₩ 16.67B | ₩ 21.43B |
| EBITDA | ₩ 33.45B | ₩ 28.99B | ₩ 45.07B | ₩ 49.40B | ₩ 35.51B |
| Net Income | ₩ -28.59B | ₩ -1.22B | ₩ 11.12B | ₩ 13.55B | ₩ 12.82B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 291.69B | ₩ 301.08B | ₩ 286.42B | ₩ 289.32B | ₩ 304.49B |
| Total Assets | ₩ 1.41T | ₩ 1.39T | ₩ 1.26T | ₩ 1.16T | ₩ 1.12T |
| Total Debt | ₩ 537.06B | ₩ 495.66B | ₩ 406.71B | ₩ 312.18B | ₩ 300.58B |
| Net Debt | ₩ 373.17B | ₩ 311.61B | ₩ 193.95B | ₩ 47.60B | ₩ 105.98B |
| Total Liabilities | ₩ 740.40B | ₩ 682.93B | ₩ 581.11B | ₩ 467.61B | ₩ 459.61B |
| Stockholders' Equity | ₩ 642.71B | ₩ 670.29B | ₩ 657.37B | ₩ 671.58B | ₩ 656.38B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -10.10B | ₩ -43.88B | ₩ -38.65B | ₩ -35.97B | ₩ -31.07B |
| Operating Cash Flow | ₩ 12.04B | ₩ -11.79B | ₩ 3.37B | ₩ 32.89B | ₩ 49.37B |
| Investing Cash Flow | ₩ -64.08B | ₩ -111.18B | ₩ -109.42B | ₩ 49.41B | ₩ -85.82B |
| Financing Cash Flow | ₩ 35.65B | ₩ 86.96B | ₩ 54.59B | ₩ -8.90B | ₩ 81.78B |