| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.23T | ₩ 1.17T | ₩ 1.03T | ₩ 1.37T | ₩ 1.23T |
| Gross Profit | ₩ 120.21B | ₩ 119.03B | ₩ 107.26B | ₩ 182.31B | ₩ 165.29B |
| Operating Income | ₩ 31.28B | ₩ 23.55B | ₩ 34.05B | ₩ 96.67B | ₩ 96.10B |
| EBITDA | ₩ 79.03B | ₩ 88.13B | ₩ 107.66B | ₩ 167.15B | ₩ 141.99B |
| Net Income | ₩ 92.22M | ₩ 3.89B | ₩ 15.32B | ₩ 64.76B | ₩ 69.79B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 194.18B | ₩ 164.85B | ₩ 197.07B | ₩ 179.22B | ₩ 86.35B |
| Total Assets | ₩ 863.15B | ₩ 908.14B | ₩ 795.34B | ₩ 825.36B | ₩ 732.98B |
| Total Debt | ₩ 235.45B | ₩ 219.23B | ₩ 178.60B | ₩ 148.33B | ₩ 148.31B |
| Net Debt | ₩ 73.37B | ₩ 128.61B | ₩ 54.35B | ₩ -13.27B | ₩ 67.92B |
| Total Liabilities | ₩ 378.97B | ₩ 392.98B | ₩ 287.30B | ₩ 323.70B | ₩ 344.21B |
| Stockholders' Equity | ₩ 371.25B | ₩ 406.16B | ₩ 409.72B | ₩ 409.83B | ₩ 341.33B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 64.46B | ₩ -24.38B | ₩ 63.32B | ₩ 111.61B | ₩ 41.22B |
| Operating Cash Flow | ₩ 95.86B | ₩ 44.34B | ₩ 113.18B | ₩ 143.44B | ₩ 80.73B |
| Investing Cash Flow | ₩ -1.65B | ₩ -62.75B | ₩ -134.64B | ₩ -65.03B | ₩ -26.52B |
| Financing Cash Flow | ₩ -21.83B | ₩ -19.84B | ₩ -14.15B | ₩ 4.12B | ₩ 5.35B |