| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 1.70T | ₩ 1.57T | ₩ 1.51T | ₩ 1.37T | ₩ 1.00T |
| Gross Profit | ₩ 158.34B | ₩ 137.35B | ₩ 140.81B | ₩ 112.88B | ₩ 81.07B |
| Operating Income | ₩ 25.32B | ₩ 43.67B | ₩ 64.64B | ₩ 37.00B | ₩ 39.66B |
| EBITDA | ₩ 67.48B | ₩ 92.12B | ₩ 107.35B | ₩ 76.44B | ₩ 61.08B |
| Net Income | ₩ 20.85B | ₩ 44.72B | ₩ 47.17B | ₩ 33.34B | ₩ 18.62B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 87.85B | ₩ 69.75B | ₩ 68.10B | ₩ 42.13B | ₩ 40.05B |
| Total Assets | ₩ 1.01T | ₩ 1.01T | ₩ 874.72B | ₩ 799.39B | ₩ 699.35B |
| Total Debt | ₩ 215.41B | ₩ 194.13B | ₩ 139.31B | ₩ 129.29B | ₩ 116.95B |
| Net Debt | ₩ 132.29B | ₩ 149.93B | ₩ 71.21B | ₩ 87.17B | ₩ 76.89B |
| Total Liabilities | ₩ 576.09B | ₩ 601.46B | ₩ 533.54B | ₩ 498.15B | ₩ 436.75B |
| Stockholders' Equity | ₩ 401.47B | ₩ 385.53B | ₩ 326.12B | ₩ 292.09B | ₩ 256.14B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -4.85B | ₩ -63.08B | ₩ 23.98B | ₩ -1.35B | ₩ -2.29B |
| Operating Cash Flow | ₩ 39.42B | ₩ 51.04B | ₩ 98.02B | ₩ 43.65B | ₩ 40.71B |
| Investing Cash Flow | ₩ -24.05B | ₩ -113.21B | ₩ -73.34B | ₩ -40.84B | ₩ -32.65B |
| Financing Cash Flow | ₩ 25.78B | ₩ 34.88B | ₩ 1.26B | ₩ 12.99M | ₩ -31.41B |