| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 107.16B | ₩ 105.13B | ₩ 101.89B | ₩ 82.37B | ₩ 79.86B |
| Gross Profit | ₩ 13.00B | ₩ 17.12B | ₩ 19.45B | ₩ 13.50B | ₩ 14.15B |
| Operating Income | ₩ 2.06B | ₩ 8.12B | ₩ 11.44B | ₩ 6.12B | ₩ 7.44B |
| EBITDA | ₩ 7.91B | ₩ 17.27B | ₩ 16.83B | ₩ 11.17B | ₩ 14.79B |
| Net Income | ₩ -3.22B | ₩ 10.63B | ₩ 9.12B | ₩ 4.88B | ₩ 9.42B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 19.08B | ₩ 25.19B | ₩ 42.53B | ₩ 13.92B | ₩ 27.57B |
| Total Assets | ₩ 239.76B | ₩ 231.05B | ₩ 209.71B | ₩ 155.51B | ₩ 128.05B |
| Total Debt | ₩ 73.63B | ₩ 63.55B | ₩ 44.91B | ₩ 20.19B | ₩ 22.62B |
| Net Debt | ₩ 58.71B | ₩ 43.62B | ₩ 32.15B | ₩ 6.33B | ₩ 105.97M |
| Total Liabilities | ₩ 102.43B | ₩ 91.68B | ₩ 83.68B | ₩ 38.54B | ₩ 35.12B |
| Stockholders' Equity | ₩ 137.33B | ₩ 139.38B | ₩ 126.02B | ₩ 116.97B | ₩ 92.93B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -17.56B | ₩ -29.70B | ₩ -9.84B | ₩ -12.65B | ₩ 4.86B |
| Operating Cash Flow | ₩ 238.10M | ₩ 12.85B | ₩ 9.96B | ₩ 8.28B | ₩ 7.39B |
| Investing Cash Flow | ₩ -15.83B | ₩ -21.52B | ₩ -46.45B | ₩ -12.39B | ₩ -1.24B |
| Financing Cash Flow | ₩ 11.05B | ₩ 14.96B | ₩ 35.36B | ₩ -4.42B | ₩ -7.04B |