Wemade Play Co., Ltd. (KOSDAQ:123420)
South Korea · Delayed Price · Currency is KRW 6,350.00
+20.00 (0.32%)
At close: Sep 11, 2026
Wemade Play Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
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 |
| 127,815 | 125,265 | 120,412 | 121,679 | 134,045 | 105,734 | |
Revenue Growth | 4.04% | 4.03% | -1.04% | -9.23% | 26.78% | -0.44% |
Cost of Revenue | 39.11 | 44.87 | 53.77 | 60.25 | 63.74 | 46.05 |
Gross Profit | 127,776 | 125,220 | 120,358 | 121,618 | 133,981 | 105,688 |
Selling, General & Admin | 110,537 | 107,607 | 110,819 | 111,405 | 123,105 | 92,737 |
Amortization of Goodwill & Intangibles | 1,228 | 2,447 | 2,482 | 4,380 | 4,341 | 1,379 |
Other Operating Expenses | 186.63 | 231.11 | 298.78 | 354.5 | 434.66 | 292.94 |
Operating Expenses | 115,261 | 114,476 | 119,305 | 122,054 | 133,058 | 99,726 |
Operating Income | 12,515 | 10,744 | 1,054 | -436.03 | 923.74 | 5,962 |
Interest Expense | -532.69 | -1,006 | -3,106 | -3,718 | -5,126 | -136.3 |
Interest & Investment Income | 3,843 | 5,807 | 1,497 | 2,016 | 1,462 | 712.88 |
Earnings From Equity Investments | -541.17 | 14,593 | -767.56 | 5,650 | 9,724 | 6,932 |
Currency Exchange Gain (Loss) | 3,420 | -227.57 | 2,046 | -2.04 | 270.08 | 404.71 |
Other Non Operating Income (Expenses) | 392.28 | -2,599 | 4,480 | 2,928 | -1,429 | -285.22 |
EBT Excluding Unusual Items | 19,096 | 27,312 | 5,203 | 6,438 | 5,825 | 13,590 |
Gain (Loss) on Sale of Investments | 6,745 | 5,434 | 30,657 | 1,722 | -5,922 | 1,454 |
Gain (Loss) on Sale of Assets | -144.88 | 389.74 | 5.45 | -1,035 | 10.24 | -20.13 |
Asset Writedown | -8,455 | -8,795 | -423.99 | -2,031 | -75.84 | - |
Pretax Income | 17,241 | 24,341 | 35,442 | 5,094 | -162.63 | 15,024 |
Income Tax Expense | 4,150 | 3,369 | 10,948 | 766.01 | 369.95 | 851.28 |
Earnings From Continuing Operations | 13,092 | 20,972 | 24,494 | 4,328 | -532.58 | 14,173 |
Minority Interest in Earnings | -1,794 | -2,126 | -942.9 | -15.88 | 150.54 | 65.1 |
Net Income | 11,298 | 18,846 | 23,551 | 4,313 | -382.04 | 14,238 |
Net Income to Common | 11,298 | 18,846 | 23,551 | 4,313 | -382.04 | 14,238 |
Net Income Growth | -71.93% | -19.98% | 446.12% | - | - | -2.77% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 9 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 12 | 10 | 9 |
Shares Change | -0.01% | -0.01% | -10.38% | 13.02% | 20.23% | -3.34% |
EPS (Basic) | 1086.19 | 1811.98 | 2264.00 | 414.62 | -37.20 | 1666.58 |
EPS (Diluted) | 1085.98 | 1811.98 | 2264.00 | 233.03 | -37.20 | 1666.58 |
EPS Growth | -71.93% | -19.97% | 871.54% | - | - | 0.58% |
Additional Metrics
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 |
Free Cash Flow | 18,582 | 18,519 | 4,794 | 2,601 | -161,691 | 8,946 |
Free Cash Flow Per Share | 1786.59 | 1780.53 | 460.86 | 224.10 | -15742.59 | 1047.13 |
Gross Margin | 99.97% | 99.96% | 99.95% | 99.95% | 99.95% | 99.96% |
Operating Margin | 9.79% | 8.58% | 0.88% | -0.36% | 0.69% | 5.64% |
Profit Margin | 8.84% | 15.04% | 19.56% | 3.54% | -0.29% | 13.47% |
Free Cash Flow Margin | 14.54% | 14.78% | 3.98% | 2.14% | -120.62% | 8.46% |
EBITDA | 17,052 | 17,382 | 9,240 | 9,844 | 10,473 | 10,142 |
EBITDA Margin | 13.34% | 13.88% | 7.67% | 8.09% | 7.81% | 9.59% |
D&A For EBITDA | 4,537 | 6,638 | 8,186 | 10,280 | 9,549 | 4,180 |
EBIT | 12,515 | 10,744 | 1,054 | -436.03 | 923.74 | 5,962 |
EBIT Margin | 9.79% | 8.58% | 0.88% | -0.36% | 0.69% | 5.64% |
Effective Tax Rate | 24.07% | 13.84% | 30.89% | 15.04% | - | 5.67% |
Advertising Expenses | - | 25,254 | 25,658 | 20,600 | 28,363 | 12,589 |