| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 9.06T | ₩ 8.70T | ₩ 8.19T | ₩ 7.62T | ₩ 6.78T |
| Gross Profit | ₩ 1.16T | ₩ 1.63T | ₩ 1.05T | ₩ 1.39T | ₩ 1.18T |
| Operating Income | ₩ 251.81B | ₩ 251.64B | ₩ 253.19B | ₩ 252.41B | ₩ 199.44B |
| EBITDA | ₩ 788.72B | ₩ 814.06B | ₩ 773.95B | ₩ 704.96B | ₩ 593.99B |
| Net Income | ₩ 195.30B | ₩ 195.22B | ₩ 195.84B | ₩ 193.54B | ₩ 147.64B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 447.20B | ₩ 536.69B | ₩ 500.69B | ₩ 542.87B | ₩ 549.09B |
| Total Assets | ₩ 3.56T | ₩ 3.40T | ₩ 3.22T | ₩ 2.95T | ₩ 2.60T |
| Total Debt | ₩ 843.58B | ₩ 865.96B | ₩ 890.33B | ₩ 815.28B | ₩ 722.96B |
| Net Debt | ₩ 429.54B | ₩ 541.18B | ₩ 588.04B | ₩ 546.69B | ₩ 668.51B |
| Total Liabilities | ₩ 2.24T | ₩ 2.22T | ₩ 2.14T | ₩ 1.98T | ₩ 1.79T |
| Stockholders' Equity | ₩ 1.31T | ₩ 1.18T | ₩ 1.07T | ₩ 962.63B | ₩ 809.32B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 505.14B | ₩ 514.58B | ₩ 378.24B | ₩ 353.09B | ₩ 333.33B |
| Operating Cash Flow | ₩ 771.56B | ₩ 768.79B | ₩ 647.08B | ₩ 630.42B | ₩ 538.15B |
| Investing Cash Flow | ₩ -272.38B | ₩ -346.03B | ₩ -244.14B | ₩ -98.48B | ₩ -239.09B |
| Financing Cash Flow | ₩ -409.42B | ₩ -400.28B | ₩ -369.21B | ₩ -317.63B | ₩ -268.62B |