| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.17T | ₩ 1.18T | ₩ 1.20T | ₩ 1.05T | ₩ 930.00B |
| Gross Profit | ₩ 98.01B | ₩ 106.17B | ₩ 125.13B | ₩ 93.68B | ₩ 75.65B |
| Operating Income | ₩ 31.39B | ₩ 25.72B | ₩ 56.95B | ₩ 34.25B | ₩ 39.69B |
| EBITDA | ₩ 95.83B | ₩ 85.29B | ₩ 107.60B | ₩ 86.08B | ₩ 86.59B |
| Net Income | ₩ 9.94B | ₩ 12.85B | ₩ 42.00B | ₩ 30.49B | ₩ 34.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 138.39B | ₩ 122.49B | ₩ 130.36B | ₩ 91.94B | ₩ 155.90B |
| Total Assets | ₩ 922.03B | ₩ 950.57B | ₩ 944.05B | ₩ 871.93B | ₩ 750.13B |
| Total Debt | ₩ 177.59B | ₩ 195.41B | ₩ 149.94B | ₩ 115.35B | ₩ 105.69B |
| Net Debt | ₩ 66.53B | ₩ 89.56B | ₩ 32.97B | ₩ 32.36B | ₩ -41.04B |
| Total Liabilities | ₩ 470.23B | ₩ 500.76B | ₩ 493.00B | ₩ 417.98B | ₩ 316.89B |
| Stockholders' Equity | ₩ 426.14B | ₩ 419.36B | ₩ 417.20B | ₩ 424.89B | ₩ 433.19B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 53.25B | ₩ -35.49B | ₩ 13.52B | ₩ -32.53B | ₩ 36.14B |
| Operating Cash Flow | ₩ 87.76B | ₩ 51.15B | ₩ 112.90B | ₩ 14.45B | ₩ 87.30B |
| Investing Cash Flow | ₩ -55.91B | ₩ -78.44B | ₩ -92.92B | ₩ -100.86B | ₩ -123.31B |
| Financing Cash Flow | ₩ -25.98B | ₩ 14.72B | ₩ 14.14B | ₩ 22.76B | ₩ 85.40B |