| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 517.35B | ₩ 480.81B | ₩ 444.95B | ₩ 517.46B | ₩ 507.63B |
| Gross Profit | ₩ 142.32B | ₩ 147.53B | ₩ 108.06B | ₩ 89.35B | ₩ 110.34B |
| Operating Income | ₩ 34.92B | ₩ 15.44B | ₩ 24.84B | ₩ 8.84B | ₩ 40.96B |
| EBITDA | ₩ 49.96B | ₩ 25.02B | ₩ 30.16B | ₩ 16.39B | ₩ 47.95B |
| Net Income | ₩ 17.55B | ₩ 2.17B | ₩ 14.34B | ₩ 5.34B | ₩ 29.85B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 103.76B | ₩ 75.43B | ₩ 75.68B | ₩ 76.94B | ₩ 53.97B |
| Total Assets | ₩ 377.51B | ₩ 342.87B | ₩ 326.36B | ₩ 304.97B | ₩ 254.73B |
| Total Debt | ₩ 138.56B | ₩ 109.55B | ₩ 96.86B | ₩ 78.69B | ₩ 29.01B |
| Net Debt | ₩ 52.46B | ₩ 51.33B | ₩ 35.89B | ₩ 16.80B | ₩ -18.84B |
| Total Liabilities | ₩ 188.88B | ₩ 164.32B | ₩ 140.79B | ₩ 125.75B | ₩ 74.92B |
| Stockholders' Equity | ₩ 188.67B | ₩ 178.37B | ₩ 186.74B | ₩ 178.81B | ₩ 179.81B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 9.47B | ₩ -5.26B | ₩ -12.24B | ₩ -8.76B | ₩ 5.63B |
| Operating Cash Flow | ₩ 39.28B | ₩ 22.65B | ₩ 20.33B | ₩ 4.52B | ₩ 32.61B |
| Investing Cash Flow | ₩ -31.32B | ₩ -25.84B | ₩ -31.42B | ₩ -27.69B | ₩ -7.94B |
| Financing Cash Flow | ₩ 20.14B | ₩ -660.34M | ₩ 10.20B | ₩ 36.41B | ₩ -11.06B |