| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.42T | ₩ 1.74T | ₩ 1.80T | ₩ 1.49T | ₩ 1.27T |
| Gross Profit | ₩ 314.94B | ₩ 476.56B | ₩ 455.33B | ₩ 308.00B | ₩ 289.67B |
| Operating Income | ₩ 130.88B | ₩ 271.39B | ₩ 246.52B | ₩ 117.98B | ₩ 120.40B |
| EBITDA | ₩ 216.24B | ₩ 344.48B | ₩ 312.46B | ₩ 196.96B | ₩ 196.66B |
| Net Income | ₩ 74.20B | ₩ 184.05B | ₩ 170.15B | ₩ 78.79B | ₩ 78.64B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 313.78B | ₩ 312.87B | ₩ 245.61B | ₩ 145.79B | ₩ 225.57B |
| Total Assets | ₩ 3.03T | ₩ 2.99T | ₩ 2.87T | ₩ 2.46T | ₩ 2.37T |
| Total Debt | ₩ 796.84B | ₩ 741.66B | ₩ 682.21B | ₩ 520.72B | ₩ 499.30B |
| Net Debt | ₩ 796.83B | ₩ 514.48B | ₩ 486.58B | ₩ 396.06B | ₩ 463.07B |
| Total Liabilities | ₩ 1.17T | ₩ 1.15T | ₩ 1.15T | ₩ 885.82B | ₩ 911.95B |
| Stockholders' Equity | ₩ 1.87T | ₩ 1.72T | ₩ 1.59T | ₩ 1.45T | ₩ 1.37T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 17.99B | ₩ 71.61B | ₩ 34.74B | ₩ -111.68B | ₩ 46.10B |
| Operating Cash Flow | ₩ 160.58B | ₩ 244.72B | ₩ 246.27B | ₩ -923.10M | ₩ 105.44B |
| Investing Cash Flow | ₩ -226.70B | ₩ -187.88B | ₩ -254.53B | ₩ 66.80B | ₩ 4.31B |
| Financing Cash Flow | ₩ -31.78B | ₩ -25.28B | ₩ 79.22B | ₩ 22.57B | ₩ -111.84B |