| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 915.55B | ₩ 871.65B | ₩ 767.79B | ₩ 758.53B | ₩ 595.95B |
| Gross Profit | ₩ 79.88B | ₩ 84.30B | ₩ 75.42B | ₩ 87.61B | ₩ 78.27B |
| Operating Income | ₩ 27.16B | ₩ 39.04B | ₩ 35.19B | ₩ 32.97B | ₩ 16.01B |
| EBITDA | ₩ 61.73B | ₩ 82.29B | ₩ 65.34B | ₩ 49.16B | ₩ 42.07B |
| Net Income | ₩ 17.20B | ₩ 20.50B | ₩ 14.83B | ₩ 817.40M | ₩ -793.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 29.06B | ₩ 60.01B | ₩ 57.95B | ₩ 46.99B | ₩ 18.94B |
| Total Assets | ₩ 664.42B | ₩ 630.33B | ₩ 599.32B | ₩ 567.96B | ₩ 531.26B |
| Total Debt | ₩ 322.73B | ₩ 291.03B | ₩ 274.25B | ₩ 257.77B | ₩ 261.17B |
| Net Debt | ₩ 294.51B | ₩ 231.04B | ₩ 221.15B | ₩ 214.61B | ₩ 242.70B |
| Total Liabilities | ₩ 486.09B | ₩ 471.16B | ₩ 455.22B | ₩ 437.68B | ₩ 399.80B |
| Stockholders' Equity | ₩ 175.73B | ₩ 156.75B | ₩ 141.92B | ₩ 128.34B | ₩ 129.34B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -5.96B | ₩ -1.94B | ₩ 7.37B | ₩ 25.72B | ₩ 9.52B |
| Operating Cash Flow | ₩ 9.74B | ₩ 56.88B | ₩ 47.57B | ₩ 49.98B | ₩ 24.65B |
| Investing Cash Flow | ₩ -63.11B | ₩ -52.45B | ₩ -37.03B | ₩ 3.83B | ₩ -29.00B |
| Financing Cash Flow | ₩ 21.84B | ₩ 2.00B | ₩ -393.80M | ₩ -28.48B | ₩ 10.71B |