| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 2.44T | ₩ 2.30T | ₩ 2.05T | ₩ 2.18T | ₩ 1.90T |
| Gross Profit | ₩ 227.12B | ₩ 234.02B | ₩ 216.88B | ₩ 175.55B | ₩ 185.82B |
| Operating Income | ₩ 75.97B | ₩ 68.11B | ₩ 59.01B | ₩ 46.43B | ₩ 71.06B |
| EBITDA | ₩ 124.78B | ₩ 119.66B | ₩ 106.06B | ₩ 100.67B | ₩ 115.44B |
| Net Income | ₩ 50.89B | ₩ 43.97B | ₩ 28.37B | ₩ 30.36B | ₩ 46.78B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 12.78B | ₩ 13.87B | ₩ 43.64B | ₩ 22.34B | ₩ 52.99B |
| Total Assets | ₩ 562.00B | ₩ 524.85B | ₩ 554.12B | ₩ 534.36B | ₩ 550.02B |
| Total Debt | ₩ 227.96B | ₩ 227.59B | ₩ 244.53B | ₩ 231.78B | ₩ 211.30B |
| Net Debt | ₩ 218.12B | ₩ 224.31B | ₩ 213.40B | ₩ 217.91B | ₩ 165.90B |
| Total Liabilities | ₩ 338.06B | ₩ 299.06B | ₩ 319.20B | ₩ 288.54B | ₩ 274.55B |
| Stockholders' Equity | ₩ 223.94B | ₩ 225.79B | ₩ 234.92B | ₩ 245.82B | ₩ 275.47B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 73.64B | ₩ 50.61B | ₩ 67.67B | ₩ 37.33B | ₩ 6.97B |
| Operating Cash Flow | ₩ 77.04B | ₩ 55.66B | ₩ 71.94B | ₩ 43.70B | ₩ 12.62B |
| Investing Cash Flow | ₩ -3.98B | ₩ -4.49B | ₩ -5.69B | ₩ -11.49B | ₩ -8.13B |
| Financing Cash Flow | ₩ -66.49B | ₩ -79.01B | ₩ -49.00B | ₩ -63.73B | ₩ 25.27B |