| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 470.70B | ₩ 431.76B | ₩ 398.47B | ₩ 397.56B | ₩ 289.00B |
| Gross Profit | ₩ 146.86B | ₩ 310.12B | ₩ 398.47B | ₩ 283.89B | ₩ 286.72B |
| Operating Income | ₩ 22.96B | ₩ -9.80B | ₩ -9.69B | ₩ 9.52B | ₩ 39.92B |
| EBITDA | ₩ 121.75B | ₩ 97.22B | ₩ 63.17B | ₩ 89.09B | ₩ 38.68B |
| Net Income | ₩ -18.40B | ₩ -31.01B | ₩ -42.33B | ₩ -18.14B | ₩ 6.28B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 110.60B | ₩ 94.33B | ₩ 132.81B | ₩ 143.47B | ₩ 70.53B |
| Total Assets | ₩ 671.51B | ₩ 631.52B | ₩ 679.02B | ₩ 585.71B | ₩ 433.19B |
| Total Debt | ₩ 373.36B | ₩ 389.01B | ₩ 409.85B | ₩ 292.18B | ₩ 234.96B |
| Net Debt | ₩ 270.41B | ₩ 304.72B | ₩ 291.65B | ₩ 151.20B | ₩ 164.14B |
| Total Liabilities | ₩ 506.64B | ₩ 448.05B | ₩ 467.28B | ₩ 338.13B | ₩ 282.28B |
| Stockholders' Equity | ₩ 164.87B | ₩ 183.47B | ₩ 211.74B | ₩ 247.58B | ₩ 150.91B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 33.81B | ₩ -17.42B | ₩ -113.89B | ₩ -73.82B | ₩ -12.30B |
| Operating Cash Flow | ₩ 50.77B | ₩ 3.29B | ₩ -109.60B | ₩ -62.72B | ₩ -1.74B |
| Investing Cash Flow | ₩ -13.66B | ₩ -13.43B | ₩ -9.71B | ₩ -19.72B | ₩ -3.81B |
| Financing Cash Flow | ₩ -18.45B | ₩ -23.77B | ₩ 96.54B | ₩ 153.89B | ₩ 27.73B |