| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 10.00T> | ₩ 10.00T> | ₩ 99.81T | ₩ 86.56T | ₩ 69.86T |
| Gross Profit | ₩ 22.63T | ₩ 24.77T | ₩ 22.63T | ₩ 18.02T | ₩ 12.93T |
| Operating Income | ₩ 9.08T | ₩ 12.67T | ₩ 11.61T | ₩ 7.23T | ₩ 5.07T |
| EBITDA | ₩ 11.79T | ₩ 15.76T | ₩ 14.53T | ₩ 9.73T | ₩ 7.62T |
| Net Income | ₩ 7.55T | ₩ 9.77T | ₩ 8.78T | ₩ 5.41T | ₩ 4.76T |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 21.98T | ₩ 22.06T | ₩ 20.66T | ₩ 19.51T | ₩ 17.65T |
| Total Assets | ₩ 98.98T | ₩ 92.76T | ₩ 80.63T | ₩ 73.71T | ₩ 66.85T |
| Total Debt | ₩ 2.73T | ₩ 3.60T | ₩ 4.13T | ₩ 7.75T | ₩ 9.62T |
| Net Debt | ₩ -11.27T | ₩ -9.97T | ₩ -10.23T | ₩ -3.81T | ₩ -1.92T |
| Total Liabilities | ₩ 37.79T | ₩ 36.92T | ₩ 34.07T | ₩ 34.37T | ₩ 31.94T |
| Stockholders' Equity | ₩ 61.19T | ₩ 55.83T | ₩ 46.55T | ₩ 39.34T | ₩ 34.91T |
| Cash Flow | |||||
| Free Cash Flow | ₩ 5.29T | ₩ 7.88T | ₩ 8.17T | ₩ 7.24T | ₩ 5.46T |
| Operating Cash Flow | ₩ 9.05T | ₩ 12.56T | ₩ 11.30T | ₩ 9.33T | ₩ 7.36T |
| Investing Cash Flow | ₩ -4.96T | ₩ -10.15T | ₩ -3.11T | ₩ -5.67T | ₩ -4.42T |
| Financing Cash Flow | ₩ -4.18T | ₩ -3.57T | ₩ -5.60T | ₩ -3.45T | ₩ -1.62T |