| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 612.49B | ₩ 723.07B | ₩ 764.84B | ₩ 1.03T | ₩ 616.51B |
| Gross Profit | ₩ 45.32B | ₩ 56.88B | ₩ 159.44B | ₩ 323.83B | ₩ 92.57B |
| Operating Income | ₩ 3.49B | ₩ 17.08B | ₩ 123.21B | ₩ 289.22B | ₩ 63.21B |
| EBITDA | ₩ 22.69B | ₩ 59.58B | ₩ 140.61B | ₩ 309.06B | ₩ 64.55B |
| Net Income | ₩ -15.03B | ₩ 22.31B | ₩ 72.20B | ₩ 227.15B | ₩ 37.99B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 104.60B | ₩ 124.33B | ₩ 259.03B | ₩ 266.97B | ₩ 55.95B |
| Total Assets | ₩ 1.37T | ₩ 1.43T | ₩ 1.33T | ₩ 1.21T | ₩ 951.92B |
| Total Debt | ₩ 170.83B | ₩ 116.63B | ₩ 145.86B | ₩ 109.67B | ₩ 125.86B |
| Net Debt | ₩ 66.24B | ₩ -7.70B | ₩ -113.17B | ₩ -154.94B | ₩ 72.06B |
| Total Liabilities | ₩ 314.95B | ₩ 311.63B | ₩ 318.96B | ₩ 297.19B | ₩ 325.52B |
| Stockholders' Equity | ₩ 1.06T | ₩ 1.12T | ₩ 1.01T | ₩ 909.18B | ₩ 626.40B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -65.91B | ₩ -101.62B | ₩ -22.80B | ₩ 170.46B | ₩ -663.54M |
| Operating Cash Flow | ₩ 8.81B | ₩ 42.48B | ₩ 82.36B | ₩ 206.34B | ₩ 2.86B |
| Investing Cash Flow | ₩ -72.15B | ₩ -135.97B | ₩ -100.40B | ₩ -36.63B | ₩ 900.79M |
| Financing Cash Flow | ₩ 45.38B | ₩ -52.64B | ₩ 7.96B | ₩ 40.64B | ₩ 6.85B |