| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 574.88B | ₩ 615.64B | ₩ 579.55B | ₩ 575.90B | ₩ 593.08B |
| Gross Profit | ₩ 83.04B | ₩ 85.06B | ₩ 81.00B | ₩ 103.02B | ₩ 130.25B |
| Operating Income | ₩ 25.28B | ₩ 24.62B | ₩ 30.26B | ₩ 61.12B | ₩ 91.65B |
| EBITDA | ₩ 2.69B | ₩ 51.41B | ₩ 49.88B | ₩ 73.54B | ₩ 105.30B |
| Net Income | ₩ -22.67B | ₩ 18.05B | ₩ 19.71B | ₩ 40.51B | ₩ 69.87B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 110.51B | ₩ 110.65B | ₩ 86.78B | ₩ 107.02B | ₩ 171.81B |
| Total Assets | ₩ 649.69B | ₩ 690.87B | ₩ 694.51B | ₩ 616.92B | ₩ 537.89B |
| Total Debt | ₩ 215.48B | ₩ 224.88B | ₩ 208.12B | ₩ 153.43B | ₩ 69.59B |
| Net Debt | ₩ 132.38B | ₩ 185.10B | ₩ 156.44B | ₩ 94.16B | ₩ -22.27B |
| Total Liabilities | ₩ 294.21B | ₩ 295.60B | ₩ 298.21B | ₩ 214.23B | ₩ 151.25B |
| Stockholders' Equity | ₩ 353.77B | ₩ 397.09B | ₩ 398.69B | ₩ 401.61B | ₩ 385.53B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 15.58B | ₩ -9.22B | ₩ -36.04B | ₩ -44.32B | ₩ 23.71B |
| Operating Cash Flow | ₩ 37.90B | ₩ 39.20B | ₩ 56.28B | ₩ 5.33B | ₩ 71.94B |
| Investing Cash Flow | ₩ 22.80B | ₩ -42.36B | ₩ -96.91B | ₩ -72.61B | ₩ -93.98B |
| Financing Cash Flow | ₩ -16.89B | ₩ -9.17B | ₩ 32.85B | ₩ 34.28B | ₩ 12.61B |