Wemade Max Co., Ltd. (KOSDAQ:101730)

South Korea · Delayed Price · Currency is KRW

4,095.00

-185.00 (-4.32%)

Sep 2, 2026, 1:30 PM KST

Wemade Max Financials Overview

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	135,086	148,840	74,991	69,764	86,235	35,522
Revenue Growth	13.37%	98.48%	7.49%	-19.10%	142.77%	-6.33%
Gross Profit	135,004	148,764	74,930	69,712	86,181	35,486
Operating Income	-59,937	-48,449	-9,591	3,686	24,653	292.36
Net Income	-45,214	-35,547	-9,488	6,407	25,263	-1,281
Earnings Per Share	-542.09	-428.38	-271.00	194.00	811.00	-83.00
EPS Growth	-	-	-	-76.08%	-	-

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	138,197	147,749	169,174	55,132	55,498	24,699
Total Debt	36,167	33,656	7,165	5,846	12,344	16,070
Net Cash (Debt)	102,030	114,092	162,009	49,286	43,154	8,629
Net Cash Growth	-33.41%	-29.58%	228.71%	14.21%	400.08%	-36.26%
Net Cash Per Share	1223.28	1374.92	4627.59	1492.91	1385.57	556.12

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	-22,763	-24,184	2,426	9,223	35,170	2,261
Capital Expenditures	-3,817	-5,012	-381.21	-1,091	-297.4	-164.8
Free Cash Flow	-26,579	-29,196	2,045	8,132	34,872	2,096
Free Cash Flow Growth	-	-	-74.85%	-76.68%	1563.66%	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	99.94%	99.95%	99.92%	99.93%	99.94%	99.90%
Operating Margin	-44.37%	-32.55%	-12.79%	5.28%	28.59%	0.82%
Pretax Margin	-39.79%	-30.50%	-19.81%	-2.81%	28.25%	-4.13%
Profit Margin	-33.47%	-23.88%	-12.65%	9.18%	29.30%	-3.61%
FCF Margin	-19.68%	-19.62%	2.73%	11.66%	40.44%	5.90%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PE Ratio	-	-	-	72.14	12.52	-
Forward PE	-	21.25	21.25	21.25	21.25	21.25
P/FCF Ratio	-	-	122.85	56.84	9.07	343.48
PS Ratio	2.64	3.45	3.35	6.63	3.67	20.27