Homepage

K Wave Media Ltd.

KWM NASDAQ Categories PDF
Communication Services · Entertainment
Grand Cayman, KY1-1104, Cayman Islands IPO 2025 kwavemedia.com Updated Jun 27, 2:31am
Price
$0.17
Market Cap
$11.6M
Employees
21
Beta
0.20
Avg Volume
952,185
CEO
Ted Kim
Business Description

K Wave Media Ltd. operates in the entertainment industry, specializing in the development of intellectual property and content, as well as merchandising and capital investment within the sector. The firm's operations are headquartered in Grand Cayman, Cayman Islands.

Business History
Price History (1 Year)
Last updated: Jun 27, 2026 2:31am (6h ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jun 27, 2026 2:31am (6h ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
Stock Price / EPS (Diluted)
Stock Price: $0.17
EPS (Diluted): 0.00
EPS is zero — cannot divide
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
0.00
Stock Price: $0.17
Total Equity: -$14.71M
Shares: 0
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
-0.22
Market Cap: $11.56M
Total Debt: $30.79M
Cash: $5.65M
EBITDA: -$140.60M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$30.6M
Market Cap: $11.56M
Total Debt: $30.79M
Cash: $5.65M
P/S Ratio (Price per dollar of revenue)
API
Stock Price / Revenue Per Share
0.00
Stock Price: $0.17
Revenue: $53.88M
Shares: 0
EV/Sales (Total value vs revenue — works when P/E can't)
API
0.57
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
8.8%
Gross Profit: $4.75M
Revenue: $53.88M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
-80.4%
Operating Income: -$43.31M
Revenue: $53.88M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
-263.5%
Net Income: -$141.96M
Revenue: $53.88M
ROE (Profit from shareholder equity)
CALC
Net Income / Total Equity
965.3%
Net Income: -$141.96M
Total Equity: -$14.71M
ROIC (Profit from all invested capital)
CALC
NOPAT / Invested Capital
-416.2%
Operating Income: -$43.31M
Tax Rate: -0.2%
Equity: -$14.71M
Total Debt: $30.79M
Cash: $5.65M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
0.24
Current Assets: $18.08M
Current Liabilities: $74.83M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
-2.09
Short-Term Debt: $28.98M
Long-Term Debt: $1.80M
Total Debt: $30.79M
Total Equity: -$14.71M
Rev/Share (Top-line per share)
Revenue / Shares Outstanding
Revenue: $53.88M
Shares: 0
Book Value/Share (Net assets per share)
(Total Assets - Total Liabilities) / Shares
Total Equity: -$14.71M
Shares: 0
FCF/Share (Real cash generated per share)
(Operating Cash Flow + CapEx) / Shares
Operating CF: -$6.74M
CapEx: -$9.62M
Shares: 0
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $0.17
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$141.96M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares KWM against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
4i Book Value Analysis — For deep value / turnaround stocks only
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 27, 2026 2:31am (6h ago)
Metric 2023 2024 2025
Revenue $207,823 $481,053 $53.9M
Cost of Revenue $206,279 $479,260 $49.1M
Gross Profit $1,544 $1,793 $4.7M
Operating Expenses $8.9M $11.7M $48.1M
Operating Income -$8.9M -$11.7M -$43.3M
Net Income -$8.9M -$12.8M -$142.0M
EBITDA -$8.8M -$11.7M -$140.6M
EPS $-0.14 $-0.20 $0.00
EPS (Diluted)
Balance Sheet (Annual)
Last updated: Jun 27, 2026 2:31am (6h ago)
Metric 2023 2024 2025
Cash & Equivalents $2.5M $333,069 $5.7M
Total Current Assets $5.2M $3.9M $18.1M
Total Assets $8.8M $8.5M $86.8M
Current Liabilities $2.7M $6.9M $74.8M
Long-Term Debt $0 $2.7M $1.8M
Total Liabilities $2.8M $10.0M $101.7M
Total Equity $6.0M -$1.5M -$14.7M
Retained Earnings -$8.9M -$21.8M -$117.2M
Cash Flow (Annual)
Last updated: Jun 27, 2026 2:31am (6h ago)
Metric 2023 2024 2025
Operating Cash Flow -$8.0M -$2.9B -$6.7M
Capital Expenditure $-37,232 -$273.2M -$9.6M
Free Cash Flow -$8.0M -$3.1B -$16.4M
Acquisitions (net) $0 $0 $350,686
Debt Repayment
Dividends Paid
Stock Buybacks $-120 -$75.0M $-697,180
Net Change in Cash $2.5M -$4.4B $2.9M
Growth Trends (YoY %)
Last updated: Jun 27, 2026 2:31am (6h ago)
Metric 2024 2025
Revenue Growth +131.5% +11,099.6%
Gross Profit Growth +16.1% +264,569.5%
Operating Income Growth -31.6% -269.1%
Net Income Growth -43.5% -1,012.7%
EBITDA Growth -32.6% -1,098.3%
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for KWM — it's generated by the pipeline (market-narrative step).
Community AI Feedback
No community reviews yet for KWM. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30