| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 158.29B | ₩ 133.91B | ₩ 149.40B | ₩ 191.52B | ₩ 200.37B |
| Gross Profit | ₩ 15.29B | ₩ 14.58B | ₩ 17.02B | ₩ 13.43B | ₩ 18.30B |
| Operating Income | ₩ 704.01M | ₩ 2.42B | ₩ -1.81B | ₩ -3.89B | ₩ 3.68B |
| EBITDA | ₩ 3.15B | ₩ 5.41B | ₩ -655.34M | ₩ -3.70B | ₩ 5.02B |
| Net Income | ₩ -610.61M | ₩ 1.12B | ₩ -3.67B | ₩ -5.23B | ₩ 1.56B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 14.66B | ₩ 21.52B | ₩ 15.72B | ₩ 27.32B | ₩ 30.35B |
| Total Assets | ₩ 235.54B | ₩ 185.40B | ₩ 180.72B | ₩ 210.64B | ₩ 232.61B |
| Total Debt | ₩ 45.86B | ₩ 29.40B | ₩ 24.12B | ₩ 44.21B | ₩ 60.80B |
| Net Debt | ₩ 31.20B | ₩ 10.72B | ₩ 10.77B | ₩ 27.08B | ₩ 46.38B |
| Total Liabilities | ₩ 79.74B | ₩ 53.06B | ₩ 49.78B | ₩ 75.39B | ₩ 93.14B |
| Stockholders' Equity | ₩ 155.80B | ₩ 132.33B | ₩ 130.93B | ₩ 135.24B | ₩ 139.46B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -23.04B | ₩ 2.51B | ₩ 9.06B | ₩ 545.10M | ₩ -11.86B |
| Operating Cash Flow | ₩ -22.33B | ₩ 5.23B | ₩ 10.55B | ₩ 3.22B | ₩ -9.44B |
| Investing Cash Flow | ₩ 2.76B | ₩ -4.28B | ₩ 5.68B | ₩ 14.29B | ₩ -10.70B |
| Financing Cash Flow | ₩ 15.73B | ₩ 3.63B | ₩ -20.10B | ₩ -14.59B | ₩ 14.30B |