Wemade Max Co., Ltd. (KOSDAQ:101730)
South Korea · Delayed Price · Currency is KRW 6,530.00
-200.00 (-2.97%)
At close: Feb 6, 2026
Wemade Max Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 138,326 | 74,991 | 69,764 | 86,235 | 35,522 | 37,921 | |
Revenue Growth (YoY) | 90.41% | 7.49% | -19.10% | 142.77% | -6.33% | 24.38% |
Cost of Revenue | 70.36 | 60.5 | 51.66 | 54.73 | 35.85 | 13.13 |
Gross Profit | 138,255 | 74,930 | 69,712 | 86,181 | 35,486 | 37,908 |
Selling, General & Admin | 142,234 | 75,839 | 60,513 | 58,206 | 32,903 | 40,405 |
Research & Development | - | - | - | - | - | 379.87 |
Amortization of Goodwill & Intangibles | 21,235 | 2,116 | 710.38 | 379.05 | 627.98 | 319.03 |
Other Operating Expenses | 2,692 | 2,021 | 2,120 | 448.84 | 265.36 | 563.72 |
Operating Expenses | 173,618 | 84,521 | 66,026 | 61,527 | 35,194 | 43,045 |
Operating Income | -35,362 | -9,591 | 3,686 | 24,653 | 292.36 | -5,137 |
Interest Expense | -2,391 | -1,911 | -1,953 | -1,659 | -701.17 | -846.48 |
Interest & Investment Income | 5,595 | 4,435 | 3,161 | 1,600 | 187.22 | 99.37 |
Earnings From Equity Investments | -338.01 | -3,866 | -468.84 | -1,240 | -1,026 | -2,328 |
Currency Exchange Gain (Loss) | 250 | 1,100 | 80.68 | 937.02 | 531.32 | -232.65 |
Other Non Operating Income (Expenses) | 1,221 | 824.34 | -2,568 | 541.34 | -396.03 | 67.87 |
EBT Excluding Unusual Items | -31,025 | -9,009 | 1,938 | 24,833 | -1,112 | -8,377 |
Gain (Loss) on Sale of Investments | -950.96 | -1,095 | -2,607 | -188.88 | -7.81 | - |
Gain (Loss) on Sale of Assets | -167.43 | 554.9 | 29.34 | 46.25 | 14.08 | 3.02 |
Asset Writedown | -5,143 | -5,303 | -1,318 | -331.61 | -361.91 | -1,688 |
Pretax Income | -37,287 | -14,853 | -1,958 | 24,359 | -1,468 | -10,062 |
Income Tax Expense | -3,204 | 811.95 | -4,167 | 1,799 | 34.28 | -53.66 |
Earnings From Continuing Operations | -34,083 | -15,665 | 2,208 | 22,559 | -1,502 | -10,008 |
Minority Interest in Earnings | 4,462 | 6,177 | 4,199 | 2,704 | 221.46 | -397.3 |
Net Income | -29,621 | -9,488 | 6,407 | 25,263 | -1,281 | -10,405 |
Net Income to Common | -29,621 | -9,488 | 6,407 | 25,263 | -1,281 | -10,405 |
Net Income Growth | - | - | -74.64% | - | - | - |
Shares Outstanding (Basic) | 72 | 35 | 33 | 31 | 16 | 8 |
Shares Outstanding (Diluted) | 72 | 35 | 33 | 31 | 16 | 8 |
Shares Change (YoY) | 118.89% | 6.14% | 6.00% | 100.71% | 87.32% | 0.98% |
EPS (Basic) | -409.27 | -270.76 | 194.07 | 811.13 | -82.55 | -1256.10 |
EPS (Diluted) | -409.38 | -271.00 | 194.00 | 811.00 | -83.00 | -1256.10 |
EPS Growth | - | - | -76.08% | - | - | - |
Free Cash Flow | -22,059 | 2,045 | 8,132 | 34,872 | 2,096 | -5,066 |
Free Cash Flow Per Share | -304.78 | 58.36 | 246.32 | 1119.66 | 135.08 | -611.56 |
Gross Margin | 99.95% | 99.92% | 99.93% | 99.94% | 99.90% | 99.97% |
Operating Margin | -25.56% | -12.79% | 5.28% | 28.59% | 0.82% | -13.55% |
Profit Margin | -21.41% | -12.65% | 9.18% | 29.30% | -3.61% | -27.44% |
Free Cash Flow Margin | -15.95% | 2.73% | 11.66% | 40.44% | 5.90% | -13.36% |
EBITDA | -7,926 | -4,426 | 7,001 | 26,918 | 2,282 | -3,514 |
EBITDA Margin | -5.73% | -5.90% | 10.04% | 31.21% | 6.42% | -9.27% |
D&A For EBITDA | 27,436 | 5,165 | 3,315 | 2,264 | 1,989 | 1,623 |
EBIT | -35,362 | -9,591 | 3,686 | 24,653 | 292.36 | -5,137 |
EBIT Margin | -25.56% | -12.79% | 5.28% | 28.59% | 0.82% | -13.55% |
Effective Tax Rate | - | - | - | 7.39% | - | - |
Advertising Expenses | - | 9,506 | 3,534 | 4,874 | 1,706 | 7,538 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.