| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 620.17B | ₩ 620.02B | ₩ 617.17B | ₩ 569.50B | ₩ 463.05B |
| Gross Profit | ₩ 95.47B | ₩ 79.49B | ₩ 76.51B | ₩ 70.90B | ₩ 51.36B |
| Operating Income | ₩ 22.23B | ₩ 16.05B | ₩ 22.16B | ₩ 15.87B | ₩ 9.91B |
| EBITDA | ₩ 35.15B | ₩ 34.90B | ₩ 38.82B | ₩ 24.76B | ₩ 21.81B |
| Net Income | ₩ 3.49B | ₩ 2.45B | ₩ 65.43M | ₩ -532.29M | ₩ -12.26B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 9.92B | ₩ 10.55B | ₩ 13.11B | ₩ 16.30B | ₩ 7.82B |
| Total Assets | ₩ 609.34B | ₩ 528.14B | ₩ 499.12B | ₩ 490.99B | ₩ 447.68B |
| Total Debt | ₩ 231.38B | ₩ 204.93B | ₩ 195.60B | ₩ 182.39B | ₩ 199.76B |
| Net Debt | ₩ 223.53B | ₩ 197.12B | ₩ 184.75B | ₩ 168.23B | ₩ 193.66B |
| Total Liabilities | ₩ 443.01B | ₩ 417.84B | ₩ 390.49B | ₩ 378.93B | ₩ 355.31B |
| Stockholders' Equity | ₩ 165.84B | ₩ 109.52B | ₩ 107.80B | ₩ 111.39B | ₩ 91.84B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -26.19B | ₩ -4.01B | ₩ -15.63B | ₩ 26.22B | ₩ -15.50B |
| Operating Cash Flow | ₩ -7.47B | ₩ 6.60B | ₩ -9.17B | ₩ 34.67B | ₩ -158.98M |
| Investing Cash Flow | ₩ -19.56B | ₩ -9.78B | ₩ -6.49B | ₩ -7.10B | ₩ -12.41B |
| Financing Cash Flow | ₩ 27.08B | ₩ 135.41M | ₩ 12.35B | ₩ -19.51B | ₩ 5.69B |