| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 390.69B | ₩ 294.71B | ₩ 306.84B | ₩ 288.84B | ₩ 46.21B |
| Gross Profit | ₩ 41.92B | ₩ 5.42B | ₩ 55.21B | ₩ 48.48B | ₩ 8.92B |
| Operating Income | ₩ 1.43B | ₩ -48.75B | ₩ 2.89B | ₩ 1.79B | ₩ 6.02B |
| EBITDA | ₩ 12.00B | ₩ -40.00B | ₩ 10.69B | ₩ 11.30B | ₩ 20.35B |
| Net Income | ₩ 964.45M | ₩ -63.67B | ₩ -3.65B | ₩ 30.38M | ₩ 7.96B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 10.22B | ₩ 16.40B | ₩ 11.68B | ₩ 18.63B | ₩ 36.68B |
| Total Assets | ₩ 325.13B | ₩ 479.90B | ₩ 524.44B | ₩ 411.78B | ₩ 122.91B |
| Total Debt | ₩ 81.23B | ₩ 160.65B | ₩ 112.69B | ₩ 135.73B | ₩ 27.19B |
| Net Debt | ₩ 71.01B | ₩ 156.21B | ₩ 103.80B | ₩ 118.32B | ₩ -9.49B |
| Total Liabilities | ₩ 222.71B | ₩ 400.43B | ₩ 384.38B | ₩ 297.15B | ₩ 69.12B |
| Stockholders' Equity | ₩ 102.42B | ₩ 79.45B | ₩ 140.06B | ₩ 114.63B | ₩ 53.79B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 59.84B | ₩ -46.34B | ₩ -12.48B | ₩ -31.79B | ₩ 8.96B |
| Operating Cash Flow | ₩ 61.37B | ₩ -42.42B | ₩ -4.21B | ₩ -26.32B | ₩ 10.86B |
| Investing Cash Flow | ₩ 25.38B | ₩ -9.54B | ₩ -6.36B | ₩ -7.68B | ₩ 4.27B |
| Financing Cash Flow | ₩ -80.94B | ₩ 47.20B | ₩ 2.05B | ₩ 1.08B | ₩ 2.59B |