Symbols / KWM Stock $0.26 +3.13% K Wave Media Ltd.

Communication Services • Entertainment • Cayman Islands • NGM
KWM (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Entertainment
CEO Mr. Ted Kim J.D.
Exch · Country NGM · Cayman Islands
Market Cap 17.80M
Enterprise Value 17.03B
Income -56.69B
Sales 12.28B
FCF (ttm) —
Book/sh 1.42
Cash/sh 152.07
Employees —
Insider 10d —
IPO May 14, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.00
P/B 0.18
P/C —
EV/EBITDA -0.32
EV/Sales 1.39
Quick Ratio 0.20
Current Ratio 0.29
Debt/Eq 19.06
LT Debt/Eq —
EPS (ttm) -2.24
EPS next Y —
EPS Growth —
Revenue Growth 61.20%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA —
ROE —
ROIC —
Gross Margin 2.77%
Oper. Margin -118.58%
Profit Margin 0.00%
Shs Outstand 68.48M
Shs Float 44.32M
Insider Own 26.99%
Instit Own 5.39%
Short Float —
Short Ratio 0.55
Short Interest 162.86K
52W High 8.48
vs 52W High -96.94%
52W Low 0.24
vs 52W Low 8.29%
Beta 0.40
Impl. Vol. —
Rel Volume 0.30
Avg Volume 624.69K
Volume 187.28K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $0.25
Price $0.26
Change 3.13%
About

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.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.26
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
$0.26
Low
—
High
—
Mean
—
News
RSS: Latest KWM news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2025-02-21 UBS GROUP AG Beneficial Owner of more than 10% of a Class of Security — 100 $7.68 $768
2024-06-26 AQR CAPITAL MANAGEMENT HOLDINGS LLC Beneficial Owner of more than 10% of a Class of Security — 175,000 $11.05 $1,933,750
2024-06-26 AQR CAPITAL MANAGEMENT HOLDINGS LLC Beneficial Owner of more than 10% of a Class of Security — 175,000 $11.05 $1,933,750
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Total Revenue
78,080.92
+81.54%
43,010.33
-36.26%
67,481.16
Operating Revenue
78,080.92
+81.54%
43,010.33
-36.26%
67,481.16
Cost Of Revenue
71,203.35
+69.89%
41,911.95
-31.11%
60,837.07
Reconciled Cost Of Revenue
71,203.35
+69.89%
41,911.95
-31.11%
60,837.07
Gross Profit
6,877.57
+526.16%
1,098.38
-83.47%
6,644.09
Operating Expense
69,645.50
+1536.34%
4,256.18
-4.14%
4,440.22
Selling General And Administration
69,208.43
+1637.02%
3,984.32
-13.35%
4,598.23
General And Administrative Expense
—
—
11,539.25
Other Gand A
—
—
11,539.25
Other Operating Expenses
-2.46
+96.75%
-75.56
+52.18%
-158.01
Total Expenses
140,848.85
+205.08%
46,168.13
-29.27%
65,277.28
Operating Income
-62,767.93
-1887.71%
-3,157.80
-243.28%
2,203.88
Total Operating Income As Reported
-194,727.86
-5452.72%
-3,506.89
-200.27%
3,497.40
EBITDA
-203,770.51
-6571.23%
-3,054.47
-161.85%
4,938.27
Normalized EBITDA
-82,556.41
-3902.94%
-2,062.39
-171.24%
2,894.79
Reconciled Depreciation
—
—
88.65
EBIT
-203,770.51
-6571.23%
-3,054.47
-161.85%
4,938.27
Total Unusual Items
-121,214.10
-12118.24%
-992.08
-148.55%
2,043.48
Total Unusual Items Excluding Goodwill
-121,214.10
-12118.24%
-992.08
-148.55%
2,043.48
Special Income Charges
-132,439.94
-11344.71%
-1,157.21
-170.35%
1,644.90
Other Special Charges
7.78
—
-635.36
Impairment Of Capital Assets
132,122.48
+13596.76%
964.63
+42848.62%
2.25
Restructuring And Mergern Acquisition
-8.51
0.00
0.00
Net Income
-205,742.92
-7995.73%
-2,541.38
-181.01%
3,137.19
Pretax Income
-207,674.80
-4716.38%
-4,311.85
-221.35%
3,553.13
Net Non Operating Interest Income Expense
-24,165.01
-2391.00%
-970.09
+0.83%
-978.21
Interest Expense Non Operating
3,904.29
+210.51%
1,257.38
-9.22%
1,385.14
Net Interest Income
-24,165.01
-2391.00%
-970.09
+0.83%
-978.21
Interest Expense
3,904.29
+210.51%
1,257.38
-9.22%
1,385.14
Interest Income Non Operating
407.60
+41.88%
287.29
-29.40%
406.93
Interest Income
407.60
+41.88%
287.29
-29.40%
406.93
Other Income Expense
-120,741.87
-65537.70%
-183.95
-107.90%
2,327.46
Other Non Operating Income Expenses
472.24
-41.56%
808.12
+184.57%
283.98
Gain On Sale Of Security
11,225.84
+6697.77%
165.14
-58.57%
398.58
Tax Provision
435.09
+157.73%
-753.65
-199.06%
760.78
Tax Rate For Calcs
0.00
+37.31%
0.00
-18.37%
0.00
Tax Effect Of Unusual Items
-29,091.38
-16676.96%
-173.40
-139.63%
437.54
Net Income Including Noncontrolling Interests
-208,109.89
-5748.75%
-3,558.20
-227.43%
2,792.35
Net Income From Continuing Operation Net Minority Interest
-205,742.92
-7995.73%
-2,541.38
-181.01%
3,137.19
Net Income From Continuing And Discontinued Operation
-205,742.92
-7995.73%
-2,541.38
-181.01%
3,137.19
Net Income Continuous Operations
-208,109.89
-5748.75%
-3,558.20
-227.43%
2,792.35
Minority Interests
2,366.96
+132.78%
1,016.82
+194.87%
344.84
Normalized Income
-113,620.21
-6495.47%
-1,722.70
-212.50%
1,531.25
Net Income Common Stockholders
-205,742.92
-7995.73%
-2,541.38
-181.01%
3,137.19
Diluted EPS
—
-40.18
-181.01%
49.60
Basic EPS
—
-40.18
-181.01%
49.60
Basic Average Shares
—
63.25
+0.00%
63.25
Diluted Average Shares
—
63.25
+0.00%
63.25
Diluted NI Availto Com Stockholders
-205,742.92
-7995.73%
-2,541.38
-181.01%
3,137.19
Gain On Sale Of PPE
-318.20
-65.22%
-192.59
-119.03%
1,011.79
Provision For Doubtful Accounts
439.53
+26.51%
347.42
0.00
Total Other Finance Cost
20,668.31
+3516823.47%
-0.59
—
Line Item Trend 2025-12-31
Total Assets
125,733.04
Current Assets
26,195.80
Cash Cash Equivalents And Short Term Investments
8,946.19
Cash And Cash Equivalents
8,189.52
Other Short Term Investments
756.67
Receivables
9,617.85
Accounts Receivable
4,380.89
Gross Accounts Receivable
5,112.04
Allowance For Doubtful Accounts Receivable
-731.16
Other Receivables
1,436.34
Taxes Receivable
207.79
Loans Receivable
3,427.40
Inventory
1,612.30
Work In Process
694.74
Finished Goods
3,507.43
Prepaid Assets
—
Current Deferred Assets
—
Restricted Cash
174.92
Other Current Assets
5,844.54
Total Non Current Assets
99,537.24
Net PPE
7,055.23
Gross PPE
15,556.60
Accumulated Depreciation
-8,501.37
Machinery Furniture Equipment
6,284.88
Construction In Progress
—
Other Properties
9,271.72
Goodwill And Other Intangible Assets
77,795.13
Goodwill
60,617.03
Other Intangible Assets
17,178.10
Investments And Advances
7,062.10
Long Term Equity Investment
587.28
Non Current Deferred Assets
1,016.96
Non Current Deferred Taxes Assets
1,016.96
Non Current Prepaid Assets
—
Other Non Current Assets
4,393.48
Total Liabilities Net Minority Interest
147,341.03
Current Liabilities
108,451.27
Payables And Accrued Expenses
61,611.97
Payables
53,614.56
Accounts Payable
5,745.36
Other Payable
45,949.04
Current Accrued Expenses
7,997.41
Employee Benefits
1,257.69
Pensionand Other Post Retirement Benefit Plans Current
—
Total Tax Payable
1,634.67
Current Debt And Capital Lease Obligation
43,708.22
Current Debt
42,005.92
Other Current Borrowings
42,005.92
Current Capital Lease Obligation
1,702.30
Current Deferred Liabilities
1,252.19
Current Deferred Revenue
1,252.19
Other Current Liabilities
1,109.19
Total Non Current Liabilities Net Minority Interest
38,889.76
Long Term Debt And Capital Lease Obligation
8,880.53
Long Term Debt
2,611.56
Long Term Capital Lease Obligation
6,268.97
Long Term Provisions
455.82
Non Current Pension And Other Postretirement Benefit Plans
1,257.69
Tradeand Other Payables Non Current
27,297.39
Non Current Deferred Liabilities
775.76
Non Current Deferred Revenue
650.00
Non Current Deferred Taxes Liabilities
125.76
Other Non Current Liabilities
222.57
Stockholders Equity
-21,314.49
Common Stock Equity
-21,314.49
Capital Stock
9.08
Common Stock
9.08
Preferred Stock
—
Share Issued
63.60
Ordinary Shares Number
58.83
Treasury Shares Number
4.77
Additional Paid In Capital
205,980.67
Retained Earnings
-169,783.49
Gains Losses Not Affecting Retained Earnings
-57,520.75
Treasury Stock
—
Minority Interest
-293.51
Other Equity Adjustments
-57,520.75
Total Equity Gross Minority Interest
-21,608.00
Total Capitalization
-18,702.93
Working Capital
-82,255.47
Invested Capital
23,302.99
Total Debt
52,588.75
Net Debt
36,427.97
Capital Lease Obligations
7,971.27
Net Tangible Assets
-99,109.62
Tangible Book Value
-99,109.62
Available For Sale Securities
6,474.82
Current Provisions
769.69
Derivative Product Liabilities
—
Duefrom Related Parties Current
165.44
Dueto Related Parties Current
285.49
Inventories Adjustments Allowances
-2,589.86
Investment Properties
2,023.32
Investmentin Financial Assets
6,474.82
Investmentsin Associatesat Cost
587.28
Non Current Note Receivables
191.02
Other Equity Interest
—
Preferred Stock Equity
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Operating Cash Flow
-9,773.20
-242.06%
-2,857.17
+65.89%
-8,377.55
Cash Flow From Continuing Operating Activities
-9,773.20
-242.06%
-2,857.17
+65.89%
-8,377.55
Net Income From Continuing Operations
-208,109.89
-5748.75%
-3,558.20
-227.43%
2,792.35
Depreciation Amortization Depletion
—
—
88.65
Depreciation
—
—
88.65
Depreciation And Amortization
—
—
88.65
Other Non Cash Items
199,104.68
+8307.28%
2,368.24
+134.42%
-6,881.34
Stock Based Compensation
—
—
2,254.86
Change In Working Capital
—
—
-1,209.67
Change In Receivables
—
—
-90.30
Change In Prepaid Assets
—
—
-289.82
Change In Payables And Accrued Expense
—
—
1,796.83
Change In Accrued Expense
—
—
1,398.65
Change In Payable
—
—
398.18
Change In Account Payable
—
—
398.18
Change In Other Working Capital
—
—
-273.30
Change In Other Current Assets
—
—
-2,269.83
Change In Other Current Liabilities
—
—
-83.24
Investing Cash Flow
-16,345.09
-4427.25%
-361.04
+79.83%
-1,790.08
Cash Flow From Continuing Investing Activities
-16,345.09
-4427.25%
-361.04
+79.83%
-1,790.08
Net PPE Purchase And Sale
-89.48
+59.32%
-219.94
+76.73%
-945.29
Purchase Of PPE
-114.73
+58.01%
-273.22
+71.23%
-949.58
Sale Of PPE
25.25
-52.60%
53.28
+1141.02%
4.29
Capital Expenditure
-13,938.40
-5001.53%
-273.22
+71.23%
-949.58
Net Investment Purchase And Sale
-372.16
-337.17%
156.92
-95.55%
3,525.64
Purchase Of Investment
-3,159.58
-1674.37%
-178.07
+70.81%
-610.09
Sale Of Investment
2,787.42
+732.10%
334.99
-91.90%
4,135.73
Net Business Purchase And Sale
508.24
0.00
0.00
Purchase Of Business
-3,000.37
0.00
0.00
Net Intangibles Purchase And Sale
-13,823.66
0.00
0.00
Purchase Of Intangibles
-13,823.66
0.00
0.00
Net Other Investing Changes
-2,568.03
-761.71%
-298.01
+93.18%
-4,370.43
Financing Cash Flow
30,291.05
+2452.93%
-1,287.38
+89.44%
-12,189.82
Cash Flow From Continuing Financing Activities
30,291.05
+2452.93%
-1,287.38
+89.44%
-12,189.82
Net Issuance Payments Of Debt
29,830.39
+2560.49%
-1,212.38
+19.85%
-1,512.72
Issuance Of Debt
35,315.13
+3959.21%
870.00
+569.23%
130.00
Repayment Of Debt
-5,484.74
-163.39%
-2,082.38
-26.76%
-1,642.72
Long Term Debt Issuance
28,962.80
0.00
0.00
Long Term Debt Payments
-2,055.72
-23.58%
-1,663.41
-2.82%
-1,617.76
Net Long Term Debt Issuance
26,907.07
+1717.58%
-1,663.41
-2.82%
-1,617.76
Short Term Debt Issuance
6,352.33
+630.15%
870.00
+569.23%
130.00
Short Term Debt Payments
-3,429.01
-718.46%
-418.96
-1578.53%
-24.96
Net Short Term Debt Issuance
2,923.32
+548.13%
451.04
+329.40%
105.04
Net Common Stock Issuance
398.00
+630.67%
-75.00
+99.30%
-10,677.10
Common Stock Payments
-1,010.41
-1247.21%
-75.00
+99.30%
-10,677.10
Repurchase Of Capital Stock
-1,010.41
-1247.21%
-75.00
+99.30%
-10,677.10
Net Other Financing Charges
62.66
—
—
Changes In Cash
4,172.75
+192.61%
-4,505.58
+79.85%
-22,357.45
Effect Of Exchange Rate Changes
41.11
-41.70%
70.52
-80.49%
361.52
Beginning Cash Position
4,150.57
-51.66%
8,585.63
-71.93%
30,581.56
End Cash Position
8,364.43
+101.52%
4,150.57
-51.66%
8,585.63
Free Cash Flow
-23,711.60
-657.47%
-3,130.39
+66.44%
-9,327.13
Interest Paid Supplemental Data
—
—
0.00
Income Tax Paid Supplemental Data
—
—
0.00
Common Stock Issuance
1,408.41
0.00
0.00
Dividend Received CFO
2.61
+78.61%
1.46
+0.00%
1.46
Interest Paid CFO
-1,094.54
-9.54%
-999.20
+15.61%
-1,184.04
Interest Received CFO
61.37
+59.68%
38.44
-45.86%
71.00
Issuance Of Capital Stock
1,408.41
0.00
0.00
Net Preferred Stock Issuance
—
—
16,907.95
Preferred Stock Issuance
—
—
16,907.95
Sale Of Business
3,508.61
0.00
0.00
Taxes Refund Paid
262.56
+137.09%
-707.91
+77.72%
-3,176.98
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category