| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 266.67B | ₩ 290.18B | ₩ 362.07B | ₩ 409.96B | ₩ 435.28B |
| Gross Profit | ₩ 24.84B | ₩ 33.89B | ₩ 62.81B | ₩ 59.27B | ₩ 62.89B |
| Operating Income | ₩ -5.31B | ₩ 2.04B | ₩ 31.16B | ₩ 25.84B | ₩ 31.46B |
| EBITDA | ₩ 8.43B | ₩ 14.40B | ₩ 44.78B | ₩ 38.07B | ₩ 55.68B |
| Net Income | ₩ -19.33B | ₩ -9.68B | ₩ 15.23B | ₩ -1.83B | ₩ 9.24B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 90.22B | ₩ 92.61B | ₩ 85.23B | ₩ 47.41B | ₩ 43.44B |
| Total Assets | ₩ 469.19B | ₩ 490.05B | ₩ 491.67B | ₩ 501.83B | ₩ 497.17B |
| Total Debt | ₩ 263.20B | ₩ 151.71B | ₩ 144.95B | ₩ 371.63B | ₩ 381.39B |
| Net Debt | ₩ 172.97B | ₩ 78.59B | ₩ 60.96B | ₩ 324.22B | ₩ 337.95B |
| Total Liabilities | ₩ 308.26B | ₩ 206.28B | ₩ 196.51B | ₩ 440.22B | ₩ 451.79B |
| Stockholders' Equity | ₩ 160.93B | ₩ 283.76B | ₩ 192.35B | ₩ 61.61B | ₩ 45.38B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 9.54B | ₩ -7.84B | ₩ 47.41B | ₩ 3.30B | ₩ 26.40B |
| Operating Cash Flow | ₩ 20.31B | ₩ 6.53B | ₩ 56.39B | ₩ 13.43B | ₩ 36.70B |
| Investing Cash Flow | ₩ 11.57B | ₩ -21.14B | ₩ -8.49B | ₩ -7.15B | ₩ 5.23B |
| Financing Cash Flow | ₩ -14.75B | ₩ 3.42B | ₩ -11.28B | ₩ -2.67B | ₩ -15.01B |