| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.70T | ₩ 1.59T | ₩ 1.95T | ₩ 1.69T | ₩ 1.15T |
| Gross Profit | ₩ 267.75B | ₩ 259.02B | ₩ 314.39B | ₩ 208.79B | ₩ 134.47B |
| Operating Income | ₩ 46.40B | ₩ 69.09B | ₩ 154.52B | ₩ 75.60B | ₩ 26.52B |
| EBITDA | ₩ 92.23B | ₩ 115.97B | ₩ 204.11B | ₩ 98.75B | ₩ 57.05B |
| Net Income | ₩ 13.44B | ₩ 39.52B | ₩ 120.36B | ₩ 47.32B | ₩ 13.35B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 161.65B | ₩ 93.19B | ₩ 253.86B | ₩ 114.58B | ₩ 57.48B |
| Total Assets | ₩ 1.28T | ₩ 982.73B | ₩ 938.64B | ₩ 1.03T | ₩ 710.95B |
| Total Debt | ₩ 444.76B | ₩ 336.98B | ₩ 349.64B | ₩ 367.09B | ₩ 262.16B |
| Net Debt | ₩ 287.99B | ₩ 251.04B | ₩ 217.78B | ₩ 260.18B | ₩ 209.49B |
| Total Liabilities | ₩ 717.16B | ₩ 548.38B | ₩ 538.71B | ₩ 744.31B | ₩ 442.64B |
| Stockholders' Equity | ₩ 548.02B | ₩ 433.69B | ₩ 400.20B | ₩ 290.98B | ₩ 268.03B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -60.82B | ₩ -131.16B | ₩ 211.53B | ₩ -4.51B | ₩ -237.76B |
| Operating Cash Flow | ₩ 37.97B | ₩ -5.33B | ₩ 336.92B | ₩ 40.93B | ₩ -178.87B |
| Investing Cash Flow | ₩ -166.87B | ₩ -20.64B | ₩ -277.05B | ₩ -45.88B | ₩ -63.61B |
| Financing Cash Flow | ₩ 204.64B | ₩ -57.71B | ₩ -42.85B | ₩ 58.24B | ₩ 219.03B |