KWMWW

K Wave Media Ltd.

Price Chart

Latest Quote

$0.01

+0.00 (+1.77%)

Current Price

Previous Close	$0.01
Open	$0.01
Day High	$0.01
Day Low	$0.01
Volume	4,321

Fetched: 2026-09-01T19:28:17

Stock Information

Note: Financial values converted from KRW to USD

Total Debt	$38.29M
Cash Equivalents	$6.11M
Revenue	$56.86M
Net Income	$-149.81M
Exchange	NCM

🌐 Visit Website

📊 Comprehensive Analysis

Company Data

Sales	$56.86M
Income	$-149.81M
Book/sh	$-7.22
Employees	172

Financial Ratios

Quick Ratio	0.13
Current Ratio	0.24

Returns & Margins

ROA	-45.92%
Gross Margin	18.21%
Operating Margin	-53.80%
Profit Margin	-263.50%

Ownership

Insider & Institutional transactions data not available

Valuation Ratios

P/B

-0.00

Analyst Data

Recommendation

none

Technical Indicators

Shares Float	1.35M
Volatility	0.47

Performance History

YTD	-76.04%
10 Years	-76.04%

Stock Score: ⭐ Premium

Based on debt, profitability, growth, and cash flow metrics

⭐ Premium Feature

Recent Price History

Date	Close	Volume
2026-09-01	$0.01	4,321

About K Wave Media Ltd.

K Wave Media Ltd. engages in the entertainment content and IP creation, merchandising, and entertainment investment business. The company is based in Grand Cayman, Cayman Islands.

📰 Latest News

K Wave Media appoints new chairman and co-CEO ahead of Nexus rebrand

InvestorsHub • 2026-08-10T14:20:46Z

K Wave Media Signs LOI to Acquire Semiconductor Materials Company as AI Strategy Expands

InvestorsHub • 2026-08-04T15:33:35Z

Popular K-pop company behind BTS merch sells all its Bitcoin

TheStreet • 2026-07-03T15:30:00Z

Period:

Income Statement (Annual)

Metric	2025-12-31	2024-12-31	2023-12-31
Revenue
Reconciled Cost Of Revenue	$51,996,779	$30,606,515	$44,426,723
Cost Of Revenue	$51,996,779	$30,606,515	$44,426,723
Total Revenue	$57,019,177	$31,408,616	$49,278,620
Operating Revenue	$57,019,177	$31,408,616	$49,278,620
Expenses
Interest Expense	$2,851,137	$918,210	$1,011,510
Total Expenses	$102,855,927	$33,714,623	$47,669,224
Other Income Expense	$-88,172,654	$-134,332	$1,699,647
Other Non Operating Income Expenses	$344,853	$590,138	$207,381
Net Non Operating Interest Income Expense	$-17,646,677	$-708,418	$-714,344
Total Other Finance Cost	$15,093,189	$-429	-
Interest Expense Non Operating	$2,851,137	$918,210	$1,011,510
Operating Expense	$50,859,148	$3,108,108	$3,242,501
Other Operating Expenses	$-1,796	$-55,175	$-115,388
General And Administrative Expense	-	-	$8,426,623
Income & Earnings
Net Income From Continuing Operation Net Minority Interest	$-150,245,314	$-1,855,858	$2,290,954
Net Interest Income	$-17,646,677	$-708,418	$-714,344
Interest Income	$297,649	$209,792	$297,166
Normalized Income	$-82,972,009	$-1,258,015	$1,118,204
Net Income From Continuing And Discontinued Operation	$-150,245,314	$-1,855,858	$2,290,954
Total Operating Income As Reported	$-142,201,480	$-2,560,934	$2,554,001
Net Income Common Stockholders	$-150,245,314	$-1,855,858	$2,290,954
Net Income	$-150,245,314	$-1,855,858	$2,290,954
Net Income Including Noncontrolling Interests	$-151,973,805	$-2,598,399	$2,039,135
Net Income Continuous Operations	$-151,973,805	$-2,598,399	$2,039,135
Pretax Income	$-151,656,080	$-3,148,757	$2,594,699
Special Income Charges	$-96,715,261	$-845,065	$1,201,199
Interest Income Non Operating	$297,649	$209,792	$297,166
Operating Income	$-45,836,749	$-2,306,007	$1,609,396
Gross Profit	$5,022,399	$802,101	$4,851,897
Other
Tax Effect Of Unusual Items	$-21,244,202	$-126,627	$319,517
Tax Rate For Calcs	$0	$0	$0
Normalized EBITDA (Bullshit earnings)	$-60,287,436	$-1,506,077	$2,113,943
Total Unusual Items	$-88,517,507	$-724,470	$1,492,267
Total Unusual Items Excluding Goodwill	$-88,517,507	$-724,470	$1,492,267
EBITDA (Bullshit earnings)	$-148,804,943	$-2,230,547	$3,606,209
EBIT	$-148,804,943	$-2,230,547	$3,606,209
Diluted NI Availto Com Stockholders	$-150,245,314	$-1,855,858	$2,290,954
Minority Interests	$1,728,492	$742,540	$251,819
Tax Provision	$317,725	$-550,359	$555,565
Gain On Sale Of Ppe	$-232,366	$-140,640	$738,864
Other Special Charges	$5,678	-	$-463,975
Impairment Of Capital Assets	$96,483,431	$704,425	$1,640
Restructuring And Mergern Acquisition	$-6,214	$0	$0
Gain On Sale Of Security	$8,197,754	$120,595	$291,067
Provision For Doubtful Accounts	$320,969	$253,705	$0
Selling General And Administration	$50,539,975	$2,909,577	$3,357,889
Reconciled Depreciation	-	-	$64,739
Other Gand A	-	-	$8,426,623

Fetched: 2026-09-01

Balance Sheet (Annual)

Metric	2025-12-31	2024-12-31	2023-12-31
Assets
Net Tangible Assets	$-72,375,541	$704,750	$5,657,800
Total Assets	$91,817,493	$31,109,178	$8,261,015
Total Non Current Assets	$72,687,813	$19,006,727	$3,373,105
Other Non Current Assets	$3,208,373	$1,393,306	$278,198
Non Current Deferred Assets	$742,643	$738,300	-
Non Current Deferred Taxes Assets	$742,643	$738,300	-
Non Current Note Receivables	$139,496	$0	-
Investmentin Financial Assets	$4,728,287	$2,085,724	$1,505,709
Goodwill And Other Intangible Assets	$56,810,475	$5,696,970	-
Other Intangible Assets	$12,544,433	$3,310,686	-
Current Assets	$19,129,679	$12,102,452	$4,887,910
Other Current Assets	$4,268,022	$485,355	$17,717
Restricted Cash	$127,734	-	-
Inventory	$1,177,396	$597,587	-
Receivables	$7,023,508	$7,650,032	$66,727
Other Receivables	$1,048,898	$3,502	$66,727
Taxes Receivable	$151,737	$253,750	-
Loans Receivable	$2,502,885	$575,005	-
Accounts Receivable	$3,199,175	$6,725,994	-
Allowance For Doubtful Accounts Receivable	$-533,934	$-536,970	-
Gross Accounts Receivable	$3,733,108	$7,262,964	-
Cash Cash Equivalents And Short Term Investments	$6,533,019	$3,369,478	$3,324,266
Cash And Cash Equivalents	$5,980,455	$3,030,986	$2,376,839
Current Deferred Assets	-	$2,314,845	$1,282,903
Non Current Prepaid Assets	-	-	$1,399,644
Prepaid Assets	-	-	$196,297
Debt
Net Debt	$26,601,795	$1,257,784	-
Total Debt	$38,403,330	$12,386,769	$157,936
Long Term Debt And Capital Lease Obligation	$6,485,075	$6,793,338	$49,016
Long Term Debt	$1,907,113	$2,868,572	-
Current Debt And Capital Lease Obligation	$31,918,255	$5,593,431	$108,920
Current Debt	$30,675,137	$4,288,770	-
Other Current Borrowings	$30,675,137	$4,288,770	-
Liabilities
Total Liabilities Net Minority Interest	$107,596,894	$25,138,876	$2,603,215
Total Non Current Liabilities Net Minority Interest	$28,399,543	$8,064,039	$92,955
Other Non Current Liabilities	$162,530	$109,538	-
Tradeand Other Payables Non Current	$19,934,126	$15,842	-
Non Current Deferred Liabilities	$566,504	$291,488	-
Non Current Deferred Taxes Liabilities	$91,836	$291,488	-
Current Liabilities	$79,197,351	$17,074,837	$2,510,260
Other Current Liabilities	$809,993	$94,933	-
Current Deferred Liabilities	$914,425	$0	-
Payables And Accrued Expenses	$44,992,605	$11,386,472	$2,337,598
Payables	$39,152,434	$9,400,849	$326,717
Other Payable	$33,554,631	$1,965,097	$1,219
Total Tax Payable	$1,193,727	$79,570	$32,313
Accounts Payable	$4,195,594	$7,356,182	$293,185
Derivative Product Liabilities	-	$431,737	-
Equity
Common Stock Equity	$-15,565,066	$6,401,720	$5,657,466
Total Equity Gross Minority Interest	$-15,779,401	$5,970,303	$5,657,800
Stockholders Equity	$-15,565,066	$6,401,720	$5,657,800
Gains Losses Not Affecting Retained Earnings	$-42,004,958	$-20,223,055	$67,795
Other Equity Adjustments	$-42,004,958	$-20,223,055	$67,795
Retained Earnings	$-123,985,668	$26,259,646	$-8,404,630
Long Term Equity Investment	$428,864	$0	-
Preferred Stock Equity	-	$382	$334
Other Equity Interest	-	-	$-347,254
Other
Treasury Shares Number	$3,481	-	-
Ordinary Shares Number	$43,417	$46,186	$46,186
Share Issued	$46,898	$46,186	$46,186
Tangible Book Value	$-72,375,541	$704,750	$5,657,466
Invested Capital	$17,017,185	$10,690,490	$5,657,466
Working Capital	$-60,067,672	$-4,972,385	$2,377,650
Capital Lease Obligations	$5,821,079	$8,097,999	$157,936
Total Capitalization	$-13,657,953	$6,401,720	$5,657,800
Minority Interest	$-214,335	$-431,417	-
Additional Paid In Capital	$150,418,932	$364,233	$14,340,667
Capital Stock	$6,629	$895	$1,275
Common Stock	$6,629	$895	$941
Employee Benefits	$918,440	$408,411	$43,939
Non Current Pension And Other Postretirement Benefit Plans	$918,440	$408,411	$43,939
Non Current Deferred Revenue	$474,667	$0	-
Long Term Capital Lease Obligation	$4,577,962	$6,793,338	$49,016
Long Term Provisions	$332,867	$445,421	-
Current Deferred Revenue	$914,425	$0	-
Current Capital Lease Obligation	$1,243,117	$1,304,661	$108,920
Current Provisions	$562,074	-	-
Current Accrued Expenses	$5,840,171	$1,985,623	$2,010,880
Dueto Related Parties Current	$208,481	$0	-
Investments And Advances	$5,157,151	$2,085,724	$1,505,709
Available For Sale Securities	$4,728,287	$2,085,724	$1,505,709
Investmentsin Associatesat Cost	$428,864	$0	-
Investment Properties	$1,477,542	$292,833	-
Goodwill	$44,266,042	$2,386,284	-
Net PPE	$5,152,133	$8,799,594	$189,554
Accumulated Depreciation	$-6,208,191	$-6,784,131	$-3,999
Gross PPE	$11,360,324	$15,583,725	$193,552
Other Properties	$6,770,743	$10,016,891	$157,936
Machinery Furniture Equipment	$4,589,581	$5,560,508	$35,617
Inventories Adjustments Allowances	$-1,891,266	$-1,939,851	-
Finished Goods	$2,561,324	$1,984,778	-
Work In Process	$507,338	$552,660	-
Duefrom Related Parties Current	$120,813	$91,782	-
Other Short Term Investments	$552,564	$338,492	$947,427
Preferred Stock	-	$382	$334
Construction In Progress	-	$6,325	-
Treasury Stock	-	-	$54
Pensionand Other Post Retirement Benefit Plans Current	-	-	$63,742

Fetched: 2026-09-01

Cash Flow Statement (Annual)

Metric	2025-12-31	2024-12-31	2023-12-31
Free Cash Flow
Free Cash Flow	$-17,315,573	$-2,285,989	$-6,811,209
Operating Activities
Operating Cash Flow	$-7,136,956	$-2,086,468	$-6,117,769
Cash Flow From Continuing Operating Activities	$-7,136,956	$-2,086,468	$-6,117,769
Investing Activities
Capital Expenditure	$-10,178,617	$-199,521	$-693,440
Investing Cash Flow	$-11,936,125	$-263,651	$-1,307,220
Cash Flow From Continuing Investing Activities	$-11,936,125	$-263,651	$-1,307,220
Net Other Investing Changes	$-1,875,324	$-217,627	$-3,191,536
Financing Activities
Repurchase Of Capital Stock	$-737,857	$-54,769	$-7,797,032
Issuance Of Capital Stock	$1,028,499	$0	$0
Financing Cash Flow	$22,120,264	$-940,115	$-8,901,705
Cash Flow From Continuing Financing Activities	$22,120,264	$-940,115	$-8,901,705
Net Other Financing Charges	$45,754	-	-
Net Common Stock Issuance	$290,642	$-54,769	$-7,797,032
Common Stock Issuance	$1,028,499	$0	$0
Dividend Received Cfo	$1,908	$1,068	$1,068
Net Preferred Stock Issuance	-	-	$12,347,158
Preferred Stock Issuance	-	-	$12,347,158
Other
Repayment Of Debt	$-4,005,272	$-1,520,670	$-1,199,606
Issuance Of Debt	$25,789,139	$635,324	$94,933
End Cash Position	$6,108,189	$3,030,986	$6,269,724
Beginning Cash Position	$3,030,986	$6,269,724	$22,332,411
Effect Of Exchange Rate Changes	$30,020	$51,496	$264,006
Changes In Cash	$3,047,183	$-3,290,234	$-16,326,693
Common Stock Payments	$-737,857	$-54,769	$-7,797,032
Net Issuance Payments Of Debt	$21,783,867	$-885,346	$-1,104,672
Net Short Term Debt Issuance	$2,134,776	$329,375	$76,706
Short Term Debt Payments	$-2,504,063	$-305,949	$-18,227
Short Term Debt Issuance	$4,638,839	$635,324	$94,933
Net Long Term Debt Issuance	$19,649,091	$-1,214,721	$-1,181,378
Long Term Debt Payments	$-1,501,209	$-1,214,721	$-1,181,378
Long Term Debt Issuance	$21,150,300	$0	$0
Net Investment Purchase And Sale	$-271,773	$114,591	$2,574,621
Sale Of Investment	$2,035,533	$244,627	$3,020,146
Purchase Of Investment	$-2,307,306	$-130,035	$-445,525
Net Business Purchase And Sale	$371,147	$0	$0
Sale Of Business	$2,562,187	$0	$0
Purchase Of Business	$-2,191,041	$0	$0
Net Intangibles Purchase And Sale	$-10,094,832	$0	$0
Purchase Of Intangibles	$-10,094,832	$0	$0
Net PPE Purchase And Sale	$-65,343	$-160,615	$-690,305
Sale Of PPE	$18,443	$38,906	$3,135
Purchase Of PPE	$-83,785	$-199,521	$-693,440
Taxes Refund Paid	$191,737	$-516,960	$-2,320,012
Interest Received Cfo	$44,819	$28,068	$51,845
Interest Paid Cfo	$-799,297	$-729,672	$-864,656
Other Non Cash Items	$145,397,683	$1,729,426	$-5,025,149
Net Income From Continuing Operations	$-151,973,806	$-2,598,399	$2,039,135
Interest Paid Supplemental Data	-	-	$0
Income Tax Paid Supplemental Data	-	-	$0
Change In Working Capital	-	-	$-883,369
Change In Other Working Capital	-	-	$-199,581
Change In Other Current Liabilities	-	-	$-60,788
Change In Other Current Assets	-	-	$-1,657,563
Change In Payables And Accrued Expense	-	-	$1,312,146
Change In Accrued Expense	-	-	$1,021,375
Change In Payable	-	-	$290,770
Change In Account Payable	-	-	$290,770
Change In Prepaid Assets	-	-	$-211,642
Change In Receivables	-	-	$-65,941
Stock Based Compensation	-	-	$1,646,626
Depreciation Amortization Depletion	-	-	$64,739
Depreciation And Amortization	-	-	$64,739
Depreciation	-	-	$64,739

Fetched: 2026-09-01