| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 145.93B | ₩ 148.30B | ₩ 151.07B | ₩ 154.04B | ₩ 142.80B |
| Gross Profit | ₩ 33.76B | ₩ 72.79B | ₩ 78.90B | ₩ 81.73B | ₩ 79.44B |
| Operating Income | ₩ -31.57B | ₩ 79.26M | ₩ 4.03B | ₩ 9.63B | ₩ 3.74B |
| EBITDA | ₩ 228.10M | ₩ 12.76B | ₩ 9.01B | ₩ 13.52B | ₩ 6.21B |
| Net Income | ₩ -29.83B | ₩ 4.15B | ₩ 3.58B | ₩ 7.43B | ₩ 5.54B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 6.78B | ₩ 10.21B | ₩ 24.24B | ₩ 36.07B | ₩ 97.45B |
| Total Assets | ₩ 465.05B | ₩ 499.99B | ₩ 499.78B | ₩ 484.69B | ₩ 477.98B |
| Total Debt | ₩ 216.12B | ₩ 204.05B | ₩ 225.05B | ₩ 210.20B | ₩ 207.31B |
| Net Debt | ₩ 209.45B | ₩ 193.84B | ₩ 200.95B | ₩ 194.15B | ₩ 140.57B |
| Total Liabilities | ₩ 244.97B | ₩ 250.05B | ₩ 251.15B | ₩ 236.93B | ₩ 232.74B |
| Stockholders' Equity | ₩ 220.08B | ₩ 249.94B | ₩ 248.62B | ₩ 247.77B | ₩ 245.24B |
| Cash Flow | |||||
| Free Cash Flow | ₩ -6.69B | ₩ -17.46B | ₩ -20.23B | ₩ -54.40B | ₩ -105.31B |
| Operating Cash Flow | ₩ 1.23B | ₩ -1.44B | ₩ 8.65B | ₩ 8.73B | ₩ 11.68B |
| Investing Cash Flow | ₩ -7.34B | ₩ -16.59B | ₩ -8.74B | ₩ -52.56B | ₩ -114.68B |
| Financing Cash Flow | ₩ 2.36B | ₩ 4.13B | ₩ 8.15B | ₩ -6.77B | ₩ 157.58B |