Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
W

Wemade Max Co Ltd
KOSDAQ:101730

Watchlist Manager
Wemade Max Co Ltd
KOSDAQ:101730
Watchlist
Price: 7 050 KRW 0.86%
Market Cap: ₩590.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+79%
5Y
+281%
10Y
+375%
Operating Income
+
3Y
-
5Y
-592%
10Y
-316%
Net Income
+
3Y
-
5Y
-217%
10Y
-274%

Earnings Waterfall
Wemade Max Co Ltd

Income Statement
Wemade Max Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
51
0
0
17
68
0
40
30
38
0
0
0
0
2
5
432
898
1 366
1 833
1 966
2 068
2 164
2 260
2 376
2 494
2 614
2 736
2 296
1 797
1 297
795
753
777
792
0
0
846
160
310
462
701
920
1 228
0
1 659
1 904
1 965
2 473
1 953
1 946
1 909
1 870
1 911
1 968
2 117
2 391
Revenue
34 560
N/A
33 323
-4%
31 472
-6%
29 052
-8%
27 211
-6%
25 388
-7%
23 152
-9%
21 113
-9%
26 616
+26%
27 733
+4%
29 016
+5%
31 068
+7%
27 620
-11%
33 609
+22%
42 183
+26%
48 551
+15%
51 447
+6%
47 404
-8%
39 687
-16%
33 752
-15%
30 518
-10%
28 636
-6%
27 082
-5%
29 132
+8%
30 255
+4%
31 277
+3%
33 026
+6%
31 587
-4%
31 507
0%
30 636
-3%
31 636
+3%
32 177
+2%
32 168
0%
31 885
-1%
30 687
-4%
29 754
-3%
28 753
-3%
29 075
+1%
29 259
+1%
29 543
+1%
30 488
+3%
33 040
+8%
34 310
+4%
36 303
+6%
37 921
+4%
38 370
+1%
37 901
-1%
35 967
-5%
35 522
-1%
48 732
+37%
64 375
+32%
77 230
+20%
86 235
+12%
80 901
-6%
72 578
-10%
70 497
-3%
69 764
-1%
69 021
-1%
72 074
+4%
72 645
+1%
74 991
+3%
104 814
+40%
119 153
+14%
138 326
+16%
Gross Profit
Cost of Revenue
(8 345)
(8 833)
(9 286)
(9 801)
(10 338)
(7 325)
(7 242)
(7 149)
(11 006)
0
0
(4 442)
(9 628)
0
(8 290)
(9 629)
(14 073)
(14 942)
(15 370)
(14 241)
(13 116)
(10 323)
(8 894)
(8 186)
(7 527)
(9 053)
(10 141)
(10 873)
(11 769)
(11 828)
(12 200)
(12 838)
(11 826)
(11 721)
(11 344)
(10 726)
(12 039)
(12 199)
(12 511)
(13 009)
(13 171)
(13 066)
(13 154)
(13 119)
(13 151)
(13 255)
(12 988)
(12 676)
(12 588)
(14 618)
(17 421)
(20 729)
(23 878)
(24 916)
(25 436)
(25 649)
(25 707)
(26 430)
(26 237)
(26 466)
(28 888)
(36 423)
(50 777)
(61 132)
Gross Profit
26 215
N/A
24 489
-7%
22 186
-9%
19 251
-13%
16 873
-12%
18 063
+7%
15 910
-12%
13 964
-12%
15 610
+12%
0
N/A
0
N/A
13 250
N/A
17 993
+36%
0
N/A
21 001
N/A
26 030
+24%
37 374
+44%
32 462
-13%
24 318
-25%
19 511
-20%
17 402
-11%
18 310
+5%
18 185
-1%
20 945
+15%
22 728
+9%
22 226
-2%
22 887
+3%
20 715
-9%
19 739
-5%
18 808
-5%
19 435
+3%
19 339
0%
20 341
+5%
20 163
-1%
19 342
-4%
19 026
-2%
16 713
-12%
16 875
+1%
16 748
-1%
16 534
-1%
17 316
+5%
19 974
+15%
21 156
+6%
23 184
+10%
24 770
+7%
25 115
+1%
24 913
-1%
23 292
-7%
22 934
-2%
34 114
+49%
46 954
+38%
56 501
+20%
62 357
+10%
55 985
-10%
47 143
-16%
44 848
-5%
44 057
-2%
42 590
-3%
45 836
+8%
46 179
+1%
46 103
0%
68 391
+48%
68 376
0%
77 194
+13%
Operating Income
Operating Expenses
(9 719)
(10 169)
(10 360)
(9 974)
(10 643)
(13 512)
(13 226)
(13 729)
(11 672)
(23 538)
(25 995)
(23 957)
(19 614)
(34 897)
(27 167)
(23 408)
(19 270)
(20 104)
(20 220)
(21 068)
(22 115)
(23 897)
(24 757)
(30 411)
(30 617)
(43 109)
(40 370)
(25 937)
(23 789)
(23 401)
(25 119)
(26 661)
(28 673)
(29 976)
(32 730)
(32 971)
(29 916)
(53 198)
(52 582)
(52 547)
(28 272)
(29 232)
(28 291)
(28 871)
(29 947)
(29 492)
(28 045)
(25 542)
(22 643)
(25 818)
(29 862)
(33 636)
(37 075)
(38 085)
(36 994)
(38 730)
(40 293)
(43 072)
(49 322)
(52 269)
(54 197)
(85 230)
(100 610)
(116 537)
Selling, General & Administrative
(7 311)
(8 974)
(10 390)
(11 411)
(7 589)
(12 623)
(12 367)
(12 730)
(8 678)
0
0
(9 538)
(14 316)
0
(11 419)
(11 064)
(13 995)
(14 206)
(13 754)
(13 936)
(14 249)
(14 205)
(14 827)
(17 043)
(20 308)
(21 839)
(23 331)
(22 854)
(22 169)
(29 342)
(31 193)
(32 289)
(25 137)
(25 773)
(26 004)
(25 759)
(26 036)
(26 001)
(25 455)
(25 929)
(24 232)
(33 051)
(32 472)
(33 028)
(27 944)
(27 361)
(25 887)
(23 331)
(20 385)
(22 715)
(26 700)
(30 377)
(34 811)
(34 633)
(33 281)
(34 734)
(36 951)
(39 457)
(44 878)
(48 463)
(49 032)
(64 955)
(72 905)
(83 854)
Research & Development
(2 042)
0
0
0
(1 736)
0
0
0
(1 795)
0
0
(594)
(2 298)
0
(1 531)
(1 278)
(1 575)
(1 891)
(2 454)
(3 365)
(4 050)
(5 334)
(6 173)
(6 716)
(6 921)
0
0
0
0
0
0
0
(1 729)
(2 100)
(2 438)
(2 845)
(1 512)
(1 537)
(1 574)
(1 169)
(1 113)
(1 595)
(1 321)
(1 413)
(380)
(336)
(305)
(281)
(269)
(265)
(267)
(297)
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(366)
0
0
0
(453)
0
0
0
(1 195)
0
0
(850)
(2 995)
0
(2 614)
(2 710)
(3 694)
(3 690)
(3 695)
(3 721)
(3 808)
(3 826)
(3 748)
(3 999)
(3 379)
(3 006)
(2 624)
(1 786)
(1 778)
(1 571)
(1 439)
(1 560)
(1 803)
(2 099)
(2 342)
(2 404)
(2 363)
(2 189)
(2 084)
(1 980)
(2 904)
(2 794)
(2 706)
(2 639)
(1 623)
(1 798)
(1 854)
(1 931)
(1 989)
(1 892)
(1 948)
(2 016)
(2 264)
(2 438)
(2 771)
(3 154)
(3 315)
(3 589)
(3 644)
(3 779)
(5 165)
(12 534)
(19 963)
(27 436)
Other Operating Expenses
0
(1 195)
30
1 437
(866)
(890)
(859)
(999)
(5)
(23 538)
(25 995)
(12 974)
(5)
(34 897)
(11 603)
(8 355)
(5)
(317)
(317)
(46)
(8)
(532)
(10)
(2 653)
(10)
(18 264)
(14 415)
(1 297)
158
7 512
7 513
7 187
(4)
(4)
(1 946)
(1 963)
(5)
(23 471)
(23 469)
(23 469)
(24)
8 208
8 208
8 209
0
0
2
2
(0)
(946)
(946)
(946)
0
(1 014)
(942)
(842)
(27)
(27)
(800)
(27)
(0)
(7 742)
(7 742)
(5 246)
Operating Income
16 496
N/A
14 320
-13%
11 825
-17%
9 277
-22%
6 230
-33%
4 551
-27%
2 684
-41%
234
-91%
3 938
+1 583%
4 193
+6%
3 019
-28%
2 668
-12%
(1 622)
N/A
(1 287)
+21%
6 726
N/A
15 515
+131%
18 104
+17%
12 359
-32%
4 099
-67%
(1 557)
N/A
(4 712)
-203%
(5 586)
-19%
(6 570)
-18%
(9 464)
-44%
(7 889)
+17%
(20 883)
-165%
(17 485)
+16%
(5 224)
+70%
(4 051)
+22%
(4 595)
-13%
(5 685)
-24%
(7 323)
-29%
(8 332)
-14%
(9 812)
-18%
(13 386)
-36%
(13 943)
-4%
(13 202)
+5%
(36 321)
-175%
(35 833)
+1%
(36 012)
0%
(10 956)
+70%
(9 258)
+15%
(7 135)
+23%
(5 687)
+20%
(5 177)
+9%
(4 378)
+15%
(3 132)
+28%
(2 250)
+28%
292
N/A
8 296
+2 745%
17 092
+106%
22 865
+34%
25 282
+11%
17 900
-29%
10 149
-43%
6 119
-40%
3 764
-38%
(482)
N/A
(3 486)
-623%
(6 090)
-75%
(8 094)
-33%
(16 840)
-108%
(32 235)
-91%
(39 343)
-22%
Pre-Tax Income
Interest Income Expense
1 825
1 951
2 647
2 811
2 853
2 712
2 213
2 957
2 809
2 688
2 889
1 858
1 347
1 333
1 319
1 065
1 300
1 338
999
1 265
1 719
1 443
1 441
1 175
914
772
549
(633)
2 557
1 338
2 046
2 059
(3 296)
(4 068)
(5 705)
(5 091)
(2 917)
(2 167)
(1 579)
(1 107)
(4 484)
(3 242)
(3 391)
(4 148)
(2 330)
(2 551)
(2 721)
(1 785)
(967)
(1 246)
(238)
1 216
304
1 154
849
(591)
(4 501)
(4 317)
(3 989)
(4 388)
1 958
2 631
1 866
3 270
Non-Reccuring Items
0
0
0
0
(70)
0
0
0
(79)
0
0
(2 224)
(3 247)
0
0
(1 294)
(311)
0
0
0
(525)
0
(2 643)
0
(13 356)
0
0
(11 211)
208
0
0
232
(2 009)
(1 941)
0
0
(23 458)
0
0
0
(750)
0
0
0
(2 666)
0
0
0
(953)
0
0
0
(842)
0
0
0
(1 327)
(773)
0
(3 282)
(7 189)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
128
0
0
(89)
(98)
0
(31)
61
34
34
0
(122)
(86)
(89)
(220)
(344)
(345)
(271)
(139)
(20)
(20)
0
(88)
0
3
0
0
(4)
(14)
(23)
0
0
(11)
0
0
0
3
0
6
(1)
14
33
54
0
46
27
20
27
29
31
10
0
1
(153)
(133)
(167)
Total Other Income
56
23
(15)
(16)
1
(1)
0
1
24
83
80
72
(31)
(217)
(137)
(144)
1 720
1 723
1 676
1 875
178
167
215
118
57
111
102
47
(306)
(425)
(339)
(338)
27
(6)
(6)
3
0
11
(11)
(17)
1
0
57
61
108
(2 514)
(2 556)
(2 475)
146
146
206
192
(431)
(529)
(591)
(468)
76
126
110
(12)
(1 529)
(1 501)
(1 413)
(1 046)
Pre-Tax Income
18 377
N/A
16 294
-11%
14 457
-11%
12 072
-16%
9 014
-25%
7 262
-19%
4 897
-33%
3 192
-35%
6 820
+114%
6 964
+2%
5 988
-14%
2 285
-62%
(3 651)
N/A
(171)
+95%
7 877
N/A
15 202
+93%
20 847
+37%
15 455
-26%
6 774
-56%
1 462
-78%
(3 426)
N/A
(4 066)
-19%
(7 778)
-91%
(8 517)
-10%
(20 619)
-142%
(20 272)
+2%
(16 974)
+16%
(17 041)
0%
(1 612)
+91%
(3 682)
-128%
(4 066)
-10%
(5 370)
-32%
(13 607)
-153%
(15 828)
-16%
(19 097)
-21%
(19 036)
+0%
(39 591)
-108%
(38 501)
+3%
(37 423)
+3%
(37 136)
+1%
(16 200)
+56%
(12 499)
+23%
(10 468)
+16%
(9 775)
+7%
(10 062)
-3%
(9 442)
+6%
(8 403)
+11%
(6 510)
+23%
(1 468)
+77%
7 229
N/A
17 113
+137%
24 273
+42%
24 359
+0%
18 552
-24%
10 427
-44%
5 087
-51%
(1 958)
N/A
(5 416)
-177%
(7 355)
-36%
(13 773)
-87%
(14 853)
-8%
(15 862)
-7%
(31 914)
-101%
(37 287)
-17%
Net Income
Tax Provision
(2 250)
(1 687)
(1 396)
(926)
(536)
(529)
30
309
(801)
(464)
(216)
(1 101)
(1 140)
(3 153)
(5 952)
(6 484)
(6 207)
(4 670)
(2 163)
(843)
(548)
(86)
(62)
48
(651)
(522)
(604)
(760)
(109)
(227)
87
323
1 656
2 049
2 217
2 111
(2 127)
(2 577)
(3 102)
(3 219)
207
157
(74)
(109)
54
74
189
57
(34)
(41)
44
171
(1 799)
(2 314)
(2 524)
(2 735)
4 167
4 686
4 613
4 830
(812)
(383)
1 699
3 204
Income from Continuing Operations
16 127
14 604
13 059
11 144
8 478
6 733
4 927
3 501
6 019
6 500
5 772
1 183
(4 791)
(3 325)
1 924
8 717
14 640
10 783
4 609
618
(3 973)
(4 152)
(7 840)
(8 468)
(21 269)
(20 793)
(17 577)
(17 801)
(1 720)
(3 908)
(3 978)
(5 045)
(11 951)
(13 777)
(16 878)
(16 924)
(41 717)
(41 078)
(40 525)
(40 355)
(15 993)
(12 343)
(10 543)
(9 885)
(10 008)
(9 369)
(8 214)
(6 454)
(1 502)
7 188
17 157
24 444
22 559
16 239
7 904
2 352
2 208
(730)
(2 741)
(8 943)
(15 665)
(16 245)
(30 215)
(34 083)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
206
585
730
(1 089)
(3 994)
(6 206)
(7 499)
(5 913)
(3 137)
(1 485)
(295)
57
218
548
822
1 106
1 105
1 111
(31)
(145)
21
310
1 246
1 649
1 657
1 637
3 335
3 089
3 218
3 012
2 059
1 255
746
534
(397)
(589)
(416)
(432)
221
1 427
1 559
1 311
2 704
2 768
2 954
3 644
4 199
3 757
3 579
4 059
6 177
4 324
5 022
4 462
Net Income (Common)
16 127
N/A
14 604
-9%
13 059
-11%
11 144
-15%
8 478
-24%
6 733
-21%
4 927
-27%
3 501
-29%
6 019
+72%
6 500
+8%
5 978
-8%
1 768
-70%
(4 061)
N/A
(4 413)
-9%
(2 070)
+53%
2 511
N/A
7 141
+184%
4 868
-32%
1 471
-70%
(868)
N/A
(4 268)
-392%
(4 094)
+4%
(7 621)
-86%
(7 920)
-4%
(20 447)
-158%
(19 688)
+4%
(16 473)
+16%
(16 690)
-1%
(1 752)
+90%
(4 053)
-131%
(3 957)
+2%
(4 735)
-20%
(10 704)
-126%
(12 128)
-13%
(15 221)
-26%
(15 288)
0%
(38 383)
-151%
(37 990)
+1%
(37 308)
+2%
(37 343)
0%
(13 934)
+63%
(11 087)
+20%
(9 796)
+12%
(9 351)
+5%
(10 405)
-11%
(9 369)
+10%
(8 538)
+9%
(6 794)
+20%
(1 281)
+81%
8 615
N/A
18 716
+117%
25 755
+38%
25 263
-2%
19 007
-25%
10 858
-43%
5 996
-45%
6 407
+7%
3 028
-53%
837
-72%
(4 884)
N/A
(9 488)
-94%
(11 922)
-26%
(25 193)
-111%
(29 621)
-18%
EPS (Diluted)
2 015.87
N/A
1 825.5
-9%
1 632.37
-11%
1 393
-15%
1 059.75
-24%
841.62
-21%
615.87
-27%
437.62
-29%
752.37
+72%
812.5
+8%
747.25
-8%
221
-70%
-507.62
N/A
-551.62
-9%
-258.75
+53%
313.87
N/A
892.62
+184%
608.5
-32%
183.87
-70%
-86.8
N/A
-474.22
-446%
-409.4
+14%
-762.1
-86%
-792
-4%
-2 044.7
-158%
-1 968.8
+4%
-1 647.3
+16%
-1 669
-1%
-175.2
+90%
-405.3
-131%
-395.7
+2%
-473.5
-20%
-1 070.4
-126%
-1 212.8
-13%
-1 522.1
-26%
-1 528.8
0%
-3 838.3
-151%
-3 799
+1%
-3 730.8
+2%
-3 734.3
0%
-1 393.4
+63%
-1 108.7
+20%
-979.6
+12%
-935.1
+5%
-1 300.62
-39%
-1 131.5
+13%
-550.25
+51%
-437.82
+20%
-82.55
+81%
338.55
N/A
566.92
+67%
780.13
+38%
811.13
+4%
575.74
-29%
328.9
-43%
181.65
-45%
194.07
+7%
91.71
-53%
25.36
-72%
-147.94
N/A
-270.76
-83%
-144.56
+47%
-304.36
-111%
-355.44
-17%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 314,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.