| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 460.14B | ₩ 516.70B | ₩ 533.58B | ₩ 486.61B | ₩ 528.74B |
| Gross Profit | ₩ 89.07B | ₩ 100.06B | ₩ 105.41B | ₩ 142.41B | ₩ 114.44B |
| Operating Income | ₩ 33.33B | ₩ 47.19B | ₩ 60.12B | ₩ 90.49B | ₩ 64.31B |
| EBITDA | ₩ 41.56B | ₩ 77.93B | ₩ 87.97B | ₩ 121.18B | ₩ 87.14B |
| Net Income | ₩ 23.78B | ₩ 51.78B | ₩ 60.03B | ₩ 82.24B | ₩ 57.17B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 188.94B | ₩ 209.21B | ₩ 250.15B | ₩ 225.11B | ₩ 135.78B |
| Total Assets | ₩ 680.94B | ₩ 599.77B | ₩ 571.14B | ₩ 548.11B | ₩ 428.72B |
| Total Debt | ₩ 126.41B | ₩ 109.72B | ₩ 121.40B | ₩ 111.91B | ₩ 123.00B |
| Net Debt | ₩ -60.74B | ₩ -62.73B | ₩ -127.94B | ₩ -108.84B | ₩ -12.68B |
| Total Liabilities | ₩ 313.38B | ₩ 263.25B | ₩ 249.76B | ₩ 277.91B | ₩ 237.18B |
| Stockholders' Equity | ₩ 367.56B | ₩ 336.53B | ₩ 321.38B | ₩ 270.20B | ₩ 191.54B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -30.90B | ₩ 37.78B | ₩ 41.61B | ₩ 96.63B | ₩ 62.33B |
| Operating Cash Flow | ₩ 33.90B | ₩ 50.61B | ₩ 49.13B | ₩ 111.10B | ₩ 63.25B |
| Investing Cash Flow | ₩ -27.12B | ₩ -112.01B | ₩ -22.38B | ₩ -23.05B | ₩ 4.47B |
| Financing Cash Flow | ₩ 8.93B | ₩ -22.32B | ₩ 1.99B | ₩ -6.78B | ₩ 6.10B |