| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.40T | ₩ 2.17T | ₩ 1.78T | ₩ 1.60T | ₩ 1.59T |
| Gross Profit | ₩ 395.42B | ₩ 418.21B | ₩ 367.61B | ₩ 205.27B | ₩ 277.51B |
| Operating Income | ₩ 195.78B | ₩ 175.40B | ₩ 115.69B | ₩ 53.10B | ₩ 122.60B |
| EBITDA | ₩ 269.72B | ₩ 251.67B | ₩ 175.77B | ₩ 86.04B | ₩ 147.49B |
| Net Income | ₩ 123.06B | ₩ 85.80B | ₩ 57.14B | ₩ -16.45B | ₩ 34.34B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 223.01B | ₩ 288.65B | ₩ 286.39B | ₩ 181.37B | ₩ 184.36B |
| Total Assets | ₩ 2.13T | ₩ 1.93T | ₩ 1.56T | ₩ 1.40T | ₩ 1.41T |
| Total Debt | ₩ 824.67B | ₩ 749.14B | ₩ 597.04B | ₩ 607.87B | ₩ 563.25B |
| Net Debt | ₩ 632.39B | ₩ 492.73B | ₩ 340.15B | ₩ 438.75B | ₩ 463.42B |
| Total Liabilities | ₩ 1.51T | ₩ 1.42T | ₩ 1.20T | ₩ 952.20B | ₩ 946.54B |
| Stockholders' Equity | ₩ 558.16B | ₩ 473.40B | ₩ 362.52B | ₩ 581.13B | ₩ 561.31B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -100.26B | ₩ -95.56B | ₩ 140.94B | ₩ 18.17B | ₩ 57.94B |
| Operating Cash Flow | ₩ 86.70B | ₩ 72.97B | ₩ 231.02B | ₩ 102.53B | ₩ 100.05B |
| Investing Cash Flow | ₩ -179.43B | ₩ -160.03B | ₩ -104.50B | ₩ -31.25B | ₩ -143.69B |
| Financing Cash Flow | ₩ 28.33B | ₩ 67.52B | ₩ -39.18B | ₩ 3.47B | ₩ 32.50B |