| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.90T | ₩ 1.90T | ₩ 1.68T | ₩ 1.44T | ₩ 1.18T |
| Gross Profit | ₩ 118.20B | ₩ 242.84B | ₩ 281.98B | ₩ 293.00B | ₩ 296.55B |
| Operating Income | ₩ -73.77B | ₩ 57.18B | ₩ 112.68B | ₩ 119.22B | ₩ 160.45B |
| EBITDA | ₩ 52.04B | ₩ 157.03B | ₩ 209.88B | ₩ 228.43B | ₩ 255.69B |
| Net Income | ₩ -83.64B | ₩ 36.95B | ₩ 81.72B | ₩ 93.98B | ₩ 117.22B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 288.85B | ₩ 378.12B | ₩ 338.32B | ₩ 414.53B | ₩ 394.62B |
| Total Assets | ₩ 2.31T | ₩ 2.49T | ₩ 2.22T | ₩ 2.21T | ₩ 1.88T |
| Total Debt | ₩ 541.77B | ₩ 512.95B | ₩ 359.77B | ₩ 403.57B | ₩ 175.34B |
| Net Debt | ₩ 336.10B | ₩ 243.24B | ₩ 128.49B | ₩ 149.38B | ₩ 110.36B |
| Total Liabilities | ₩ 934.41B | ₩ 1.01T | ₩ 735.66B | ₩ 766.95B | ₩ 489.52B |
| Stockholders' Equity | ₩ 1.38T | ₩ 1.49T | ₩ 1.49T | ₩ 1.44T | ₩ 1.39T |
| Cash Flow | |||||
| Free Cash Flow | ₩ -86.27B | ₩ -36.29B | ₩ 9.92B | ₩ -173.27B | ₩ 104.78B |
| Operating Cash Flow | ₩ -22.11B | ₩ 203.64B | ₩ 173.13B | ₩ -71.40B | ₩ 229.69B |
| Investing Cash Flow | ₩ -48.76B | ₩ -251.82B | ₩ -101.56B | ₩ 81.51B | ₩ -242.47B |
| Financing Cash Flow | ₩ 8.29B | ₩ 85.58B | ₩ -93.95B | ₩ 178.35B | ₩ -7.41B |