Wemade Play Co., Ltd. (KOSDAQ:123420)
South Korea
· Delayed Price · Currency is KRW 7,730.00
+190.00 (2.52%)
Last updated: Jun 19, 2025
Wemade Play 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 122,453 | 120,412 | 121,679 | 134,045 | 105,734 | 106,204 | Upgrade
|
| Revenue Growth (YoY) | 0.87% | -1.04% | -9.23% | 26.78% | -0.44% | 25.83% | Upgrade
|
| Cost of Revenue | 59.64 | 53.77 | 60.25 | 63.74 | 46.05 | 41.94 | Upgrade
|
| Gross Profit | 122,393 | 120,358 | 121,618 | 133,981 | 105,688 | 106,162 | Upgrade
|
| Selling, General & Admin | 110,808 | 110,819 | 111,405 | 123,105 | 92,737 | 81,728 | Upgrade
|
| Research & Development | - | - | - | - | - | 9,027 | Upgrade
|
| Other Operating Expenses | 295.91 | 298.78 | 354.5 | 434.66 | 292.94 | 236.12 | Upgrade
|
| Operating Expenses | 119,279 | 119,305 | 122,054 | 133,058 | 99,726 | 93,177 | Upgrade
|
| Operating Income | 3,115 | 1,054 | -436.03 | 923.74 | 5,962 | 12,985 | Upgrade
|
| Interest Expense | -3,259 | -3,106 | -3,718 | -5,126 | -136.3 | -143.83 | Upgrade
|
| Interest & Investment Income | 5,492 | 1,497 | 2,016 | 1,462 | 712.88 | 1,555 | Upgrade
|
| Earnings From Equity Investments | -767.37 | -767.56 | 5,650 | 9,724 | 6,932 | -2,397 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,389 | 2,046 | -2.04 | 270.08 | 404.71 | -1,357 | Upgrade
|
| Other Non Operating Income (Expenses) | 4,252 | 4,480 | 2,928 | -1,429 | -285.22 | -399.83 | Upgrade
|
| EBT Excluding Unusual Items | 10,222 | 5,203 | 6,438 | 5,825 | 13,590 | 10,243 | Upgrade
|
| Gain (Loss) on Sale of Investments | 31,232 | 30,657 | 1,722 | -5,922 | 1,454 | 3,900 | Upgrade
|
| Gain (Loss) on Sale of Assets | 44.94 | 5.45 | -1,035 | 10.24 | -20.13 | 25.27 | Upgrade
|
| Asset Writedown | -740.55 | -423.99 | -2,031 | -75.84 | - | - | Upgrade
|
| Pretax Income | 40,758 | 35,442 | 5,094 | -162.63 | 15,024 | 14,168 | Upgrade
|
| Income Tax Expense | 12,062 | 10,948 | 766.01 | 369.95 | 851.28 | -475.77 | Upgrade
|
| Earnings From Continuing Operations | 28,696 | 24,494 | 4,328 | -532.58 | 14,173 | 14,644 | Upgrade
|
| Minority Interest in Earnings | -983.26 | -942.9 | -15.88 | 150.54 | 65.1 | - | Upgrade
|
| Net Income | 27,713 | 23,551 | 4,313 | -382.04 | 14,238 | 14,644 | Upgrade
|
| Net Income to Common | 27,713 | 23,551 | 4,313 | -382.04 | 14,238 | 14,644 | Upgrade
|
| Net Income Growth | 486.16% | 446.12% | - | - | -2.77% | 394.32% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 9 | 9 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 12 | 10 | 9 | 9 | Upgrade
|
| Shares Change (YoY) | -10.40% | -10.40% | 13.02% | 20.23% | -3.34% | -5.11% | Upgrade
|
| EPS (Basic) | 2664.42 | 2264.32 | 414.62 | -37.20 | 1666.58 | 1656.93 | Upgrade
|
| EPS (Diluted) | 2664.00 | 2264.00 | 233.03 | -37.20 | 1666.58 | 1656.93 | Upgrade
|
| EPS Growth | 894.12% | 871.54% | - | - | 0.58% | 421.05% | Upgrade
|
| Free Cash Flow | 5,801 | 4,794 | 2,601 | -161,691 | 8,946 | 16,604 | Upgrade
|
| Free Cash Flow Per Share | 557.73 | 460.92 | 224.10 | -15742.59 | 1047.13 | 1878.74 | Upgrade
|
| Gross Margin | 99.95% | 99.95% | 99.95% | 99.95% | 99.96% | 99.96% | Upgrade
|
| Operating Margin | 2.54% | 0.88% | -0.36% | 0.69% | 5.64% | 12.23% | Upgrade
|
| Profit Margin | 22.63% | 19.56% | 3.54% | -0.29% | 13.47% | 13.79% | Upgrade
|
| Free Cash Flow Margin | 4.74% | 3.98% | 2.14% | -120.62% | 8.46% | 15.63% | Upgrade
|
| EBITDA | 11,289 | 9,240 | 9,844 | 10,473 | 10,142 | 15,171 | Upgrade
|
| EBITDA Margin | 9.22% | 7.67% | 8.09% | 7.81% | 9.59% | 14.29% | Upgrade
|
| D&A For EBITDA | 8,174 | 8,186 | 10,280 | 9,549 | 4,180 | 2,186 | Upgrade
|
| EBIT | 3,115 | 1,054 | -436.03 | 923.74 | 5,962 | 12,985 | Upgrade
|
| EBIT Margin | 2.54% | 0.88% | -0.36% | 0.69% | 5.64% | 12.23% | Upgrade
|
| Effective Tax Rate | 29.59% | 30.89% | 15.04% | - | 5.67% | - | Upgrade
|
| Advertising Expenses | - | 25,658 | 20,600 | 28,363 | 12,589 | 9,855 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.