| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 561.40B | ₩ 517.93B | ₩ 472.60B | ₩ 445.38B | ₩ 324.00B |
| Gross Profit | ₩ 127.32B | ₩ 120.49B | ₩ 101.62B | ₩ 84.85B | ₩ 72.18B |
| Operating Income | ₩ 110.33B | ₩ 104.08B | ₩ 88.36B | ₩ 69.51B | ₩ 58.09B |
| EBITDA | ₩ 226.57B | ₩ 241.66B | ₩ 190.82B | ₩ 162.68B | ₩ 136.32B |
| Net Income | ₩ 36.56B | ₩ 57.41B | ₩ 17.04B | ₩ 45.47B | ₩ 56.07B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 67.80B | ₩ 120.14B | ₩ 82.11B | ₩ 35.11B | ₩ 38.16B |
| Total Assets | ₩ 1.94T | ₩ 1.89T | ₩ 1.66T | ₩ 1.66T | ₩ 1.45T |
| Total Debt | ₩ 1.29T | ₩ 1.28T | ₩ 1.16T | ₩ 1.18T | ₩ 1.05T |
| Net Debt | ₩ 1.23T | ₩ 1.17T | ₩ 1.09T | ₩ 1.15T | ₩ 1.02T |
| Total Liabilities | ₩ 1.39T | ₩ 1.36T | ₩ 1.24T | ₩ 1.25T | ₩ 1.10T |
| Stockholders' Equity | ₩ 544.32B | ₩ 529.50B | ₩ 420.48B | ₩ 406.28B | ₩ 342.75B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -29.98B | ₩ -2.36B | ₩ -36.07B | ₩ -56.70B | ₩ -219.01B |
| Operating Cash Flow | ₩ 154.68B | ₩ 119.29B | ₩ 106.90B | ₩ 112.62B | ₩ 100.25B |
| Investing Cash Flow | ₩ -188.63B | ₩ -38.60B | ₩ -19.68B | ₩ -172.00B | ₩ -337.11B |
| Financing Cash Flow | ₩ -27.40B | ₩ -38.61B | ₩ -49.59B | ₩ 53.65B | ₩ 222.69B |