| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 461.46B | ₩ 432.27B | ₩ 444.17B | ₩ 423.10B | ₩ 368.43B |
| Gross Profit | ₩ 38.39B | ₩ 35.57B | ₩ 30.01B | ₩ 24.65B | ₩ 27.10B |
| Operating Income | ₩ 5.94B | ₩ 3.92B | ₩ 524.58M | ₩ 345.27M | ₩ 5.41B |
| EBITDA | ₩ 20.28B | ₩ 6.54B | ₩ 3.08B | ₩ 15.65B | ₩ 21.02B |
| Net Income | ₩ -3.23B | ₩ -16.61B | ₩ -16.91B | ₩ 1.13B | ₩ 1.43B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 10.38B | ₩ 2.97B | ₩ 11.40B | ₩ 8.82B | ₩ 5.12B |
| Total Assets | ₩ 345.08B | ₩ 296.26B | ₩ 298.10B | ₩ 297.37B | ₩ 278.10B |
| Total Debt | ₩ 184.13B | ₩ 150.23B | ₩ 139.12B | ₩ 131.63B | ₩ 115.28B |
| Net Debt | ₩ 174.75B | ₩ 148.26B | ₩ 135.72B | ₩ 124.82B | ₩ 111.15B |
| Total Liabilities | ₩ 257.88B | ₩ 224.71B | ₩ 213.00B | ₩ 193.52B | ₩ 180.18B |
| Stockholders' Equity | ₩ 87.20B | ₩ 71.55B | ₩ 85.10B | ₩ 103.85B | ₩ 97.92B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -18.44B | ₩ -18.46B | ₩ -16.40B | ₩ -15.92B | ₩ -13.53B |
| Operating Cash Flow | ₩ 4.52B | ₩ 13.20B | ₩ 4.25B | ₩ 1.92B | ₩ 7.63B |
| Investing Cash Flow | ₩ -22.51B | ₩ -23.57B | ₩ -25.90B | ₩ -15.39B | ₩ -19.75B |
| Financing Cash Flow | ₩ 25.40B | ₩ 8.95B | ₩ 18.23B | ₩ 16.17B | ₩ 15.61B |