| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 102.44B | ₩ 147.85B | ₩ 169.86B | ₩ 208.74B | ₩ 250.47B |
| Gross Profit | ₩ 2.55B | ₩ 21.04B | ₩ 33.62B | ₩ 33.15B | ₩ 35.87B |
| Operating Income | ₩ -18.70B | ₩ -14.41B | ₩ 3.14B | ₩ -8.91B | ₩ -13.89B |
| EBITDA | ₩ -11.54B | ₩ -3.24B | ₩ 11.77B | ₩ -8.42B | ₩ -17.58B |
| Net Income | ₩ -13.51B | ₩ -24.64B | ₩ -5.36B | ₩ -18.87B | ₩ -16.67B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 63.53B | ₩ 96.10B | ₩ 90.42B | ₩ 97.58B | ₩ 84.30B |
| Total Assets | ₩ 227.86B | ₩ 287.83B | ₩ 328.82B | ₩ 349.56B | ₩ 343.18B |
| Total Debt | ₩ 104.37B | ₩ 112.99B | ₩ 137.06B | ₩ 142.58B | ₩ 87.19B |
| Net Debt | ₩ 90.43B | ₩ 87.65B | ₩ 120.88B | ₩ 124.29B | ₩ 61.50B |
| Total Liabilities | ₩ 161.54B | ₩ 203.40B | ₩ 219.67B | ₩ 235.31B | ₩ 202.66B |
| Stockholders' Equity | ₩ 34.82B | ₩ 37.30B | ₩ 60.95B | ₩ 65.59B | ₩ 90.99B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -11.85B | ₩ 15.92B | ₩ -4.81B | ₩ -40.07B | ₩ 1.10B |
| Operating Cash Flow | ₩ -11.22B | ₩ 16.62B | ₩ -2.38B | ₩ -25.84B | ₩ 9.32B |
| Investing Cash Flow | ₩ 17.87B | ₩ 9.09B | ₩ 2.03B | ₩ -26.88B | ₩ -39.56B |
| Financing Cash Flow | ₩ -18.05B | ₩ -16.56B | ₩ -1.75B | ₩ 42.28B | ₩ 5.89B |