| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 566.93B | ₩ 614.94B | ₩ 600.76B | ₩ 637.71B | ₩ 560.13B |
| Gross Profit | ₩ 214.76B | ₩ 233.46B | ₩ 207.54B | ₩ 236.34B | ₩ 219.44B |
| Operating Income | ₩ 17.32B | ₩ 13.12B | ₩ -53.42B | ₩ -73.33B | ₩ -54.38B |
| EBITDA | ₩ 39.90B | ₩ 33.59B | ₩ -51.23B | ₩ -80.49B | ₩ -101.34B |
| Net Income | ₩ 27.66B | ₩ -4.58B | ₩ -78.93B | ₩ -142.17B | ₩ -99.71B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 64.96B | ₩ 84.87B | ₩ 81.28B | ₩ 78.75B | ₩ 154.68B |
| Total Assets | ₩ 573.03B | ₩ 589.04B | ₩ 611.26B | ₩ 655.81B | ₩ 708.97B |
| Total Debt | ₩ 150.31B | ₩ 205.55B | ₩ 212.73B | ₩ 207.75B | ₩ 226.16B |
| Net Debt | ₩ 85.46B | ₩ 133.28B | ₩ 159.47B | ₩ 155.60B | ₩ 90.57B |
| Total Liabilities | ₩ 333.52B | ₩ 429.99B | ₩ 437.00B | ₩ 457.59B | ₩ 548.39B |
| Stockholders' Equity | ₩ 246.42B | ₩ 160.76B | ₩ 169.54B | ₩ 191.24B | ₩ 152.91B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 5.30B | ₩ 14.24B | ₩ -54.80B | ₩ -73.15B | ₩ -31.16B |
| Operating Cash Flow | ₩ 18.95B | ₩ 28.29B | ₩ -36.62B | ₩ -53.54B | ₩ -11.37B |
| Investing Cash Flow | ₩ -2.28B | ₩ 18.46B | ₩ -20.36B | ₩ -26.44B | ₩ -43.37B |
| Financing Cash Flow | ₩ -24.09B | ₩ -27.85B | ₩ 58.15B | ₩ -3.29B | ₩ 104.32B |