Delisting risk
K Wave Media (KWM)
Pursues AI infrastructure, software, and technology acquisition opportunities.
$1.39
Pre-market0.00 (0.00%)
At close$1.39(+11.20%)
In millions of USD, except per-share figures
| In millions | Q1 FY23Mar 2023 | Q2 FY23Jun 2023 | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | −14 | 0 | 10 | 11 | 17 | 78,081 |
| Cost of revenue | 0 | 0 | 0 | 0 | 6 | 6 | −12 | 0 | 10 | 10 | 13 | 71,203 |
| Gross profit | 0 | 0 | 0 | 0 | 1 | 1 | −2 | 0 | 1 | 1 | 4 | 6,878 |
| 0 | 0 | 2 | 4 | 1 | 1 | 9 | 2 | 13 | 14 | 61 | 201,605 | |
| 0 | 0 | 2 | 4 | 1 | 1 | 9 | 2 | 13 | 14 | 13 | 69,208 | |
| Selling & marketing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| General & administrative | 0 | 0 | 2 | 4 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Other expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 132,397 |
| Operating income | 0 | 0 | −2 | −4 | −1 | −1 | −10 | −3 | −12 | −13 | −56 | −194,728 |
| 1 | 1 | 0 | 0 | 1 | 1 | 1 | −1 | 0 | −1 | −3 | −12,947 | |
| Interest income | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 408 |
| Interest expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3,904 |
| Other non-operating income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −47 | 9,043 |
| Income before tax | 1 | 1 | −2 | −4 | 0 | 0 | −10 | −4 | −1 | −15 | −60 | −207,675 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 435 |
| Net income from continuing operations | 0 | 1 | −2 | −4 | 0 | 0 | — | −4 | −1 | −15 | −60 | −208,110 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | 0 | 1 | −2 | −4 | 0 | 0 | −10 | −4 | −1 | −15 | −59 | −205,743 |
| EPS, basic | $0.03 | $0.05 | $0.01 | −$1,151.10 | −$0.79 | −$0.35 | −$0.80 | −$1.14 | −$6.00 | −$7.20 | −$28.20 | −$3,341.00 |
| EPS, diluted | $0.03 | $0.05 | $0.01 | −$1,151.10 | −$0.10 | −$0.35 | −$0.80 | −$1.14 | −$6.00 | −$7.20 | −$28.20 | −$3,341.00 |
| Weighted average shares, basic | 12 | 12 | 8 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 0 |
| Weighted average shares, diluted | 12 | 12 | 8 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 0 |
| EBITDA | 0 | 0 | −2 | −4 | 0 | 0 | −11 | −3 | −1 | −13 | −8 | −203,771 |
| Depreciation & amortization | 0 | 0 | 0 | 0 | 0 | 0 | −1 | 0 | 0 | 0 | 1 | 0 |
| EBIT | 0 | 0 | −2 | −4 | 0 | 0 | −11 | −3 | −1 | −13 | −9 | −203,771 |
