Airrane Co., Ltd. (KOSDAQ:163280)
South Korea · Delayed Price · Currency is KRW 4,100.00
+100.00 (2.50%)
At close: Jun 10, 2026
Airrane Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 28,409 | 28,076 | 24,500 | 16,344 | 12,939 | 5,344 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 28,409 | 28,076 | 24,500 | 16,344 | 12,939 | 5,344 | |
Revenue Growth (YoY) | 6.40% | 14.59% | 49.90% | 26.32% | 142.13% | - |
Cost of Revenue | 19,437 | 18,270 | 14,864 | 10,530 | 8,086 | 2,839 |
Gross Profit | 8,971 | 9,806 | 9,636 | 5,814 | 4,853 | 2,505 |
Selling, General & Admin | 4,902 | 5,581 | 6,906 | 4,931 | 3,271 | 2,584 |
Research & Development | 308.79 | 420.16 | 234.37 | 160.55 | 74.91 | 179.02 |
Amortization of Goodwill & Intangibles | 189.06 | 188.79 | 186.58 | 175.13 | 142.42 | 25.74 |
Other Operating Expenses | 155.98 | 167.54 | 125.73 | 88.04 | 104.04 | 72.71 |
Operating Expenses | 5,880 | 6,717 | 7,765 | 5,574 | 3,845 | 3,226 |
Operating Income | 3,091 | 3,089 | 1,871 | 240.06 | 1,008 | -721.19 |
Interest Expense | -914.74 | -648.13 | -264.62 | -3,227 | -2,417 | -585.37 |
Interest & Investment Income | 731.35 | 785.68 | 155.35 | 53.44 | 51.83 | 11.75 |
Earnings From Equity Investments | -46.99 | -13.58 | - | - | - | - |
Currency Exchange Gain (Loss) | 382.42 | -432.55 | 748.48 | 135.97 | -187.94 | 20.31 |
Other Non Operating Income (Expenses) | 48.58 | -46.03 | -15.69 | -10,693 | -3,678 | 15.13 |
EBT Excluding Unusual Items | 3,291 | 2,734 | 2,495 | -13,491 | -5,223 | -1,259 |
Gain (Loss) on Sale of Investments | 560.54 | 149.61 | 1.2 | 1.37 | 0.27 | 0.8 |
Gain (Loss) on Sale of Assets | 170.06 | 170.06 | -161.12 | - | 54.6 | - |
Asset Writedown | - | - | - | -4.43 | - | - |
Pretax Income | 4,022 | 3,054 | 2,335 | -13,494 | -5,168 | -1,259 |
Income Tax Expense | 459.97 | 253.47 | 358.51 | 1,566 | -549.67 | - |
Net Income | 3,562 | 2,800 | 1,976 | -15,060 | -4,619 | -1,259 |
Net Income to Common | 3,562 | 2,800 | 1,976 | -15,060 | -4,619 | -1,259 |
Net Income Growth | 42.41% | 41.71% | - | - | - | - |
Shares Outstanding (Basic) | - | 14 | 12 | 5 | 4 | - |
Shares Outstanding (Diluted) | - | 14 | 12 | 5 | 4 | - |
Shares Change (YoY) | - | 16.09% | 146.47% | 11.77% | - | - |
EPS (Basic) | - | 205.86 | 168.64 | -3167.79 | -1085.86 | - |
EPS (Diluted) | - | 205.86 | 168.64 | -3167.79 | -1086.00 | - |
EPS Growth | - | 22.07% | - | - | - | - |
Free Cash Flow | -27,059 | -22,731 | -14,635 | -657.79 | -8,807 | -3,643 |
Free Cash Flow Per Share | - | -1671.01 | -1249.03 | -138.36 | -2070.62 | - |
Gross Margin | 31.58% | 34.92% | 39.33% | 35.57% | 37.51% | 46.88% |
Operating Margin | 10.88% | 11.00% | 7.64% | 1.47% | 7.79% | -13.50% |
Profit Margin | 12.54% | 9.97% | 8.07% | -92.15% | -35.70% | -23.55% |
Free Cash Flow Margin | -95.25% | -80.96% | -59.74% | -4.03% | -68.07% | -68.18% |
EBITDA | 5,965 | 5,958 | 3,830 | 1,547 | 1,714 | -124.27 |
EBITDA Margin | 21.00% | 21.22% | 15.63% | 9.47% | 13.25% | -2.33% |
D&A For EBITDA | 2,874 | 2,869 | 1,959 | 1,307 | 706.11 | 596.93 |
EBIT | 3,091 | 3,089 | 1,871 | 240.06 | 1,008 | -721.19 |
EBIT Margin | 10.88% | 11.00% | 7.64% | 1.47% | 7.79% | -13.50% |
Effective Tax Rate | 11.44% | 8.30% | 15.36% | - | - | - |
Revenue as Reported | - | - | - | - | - | 5,344 |
Advertising Expenses | - | 38.49 | 95.64 | 46.36 | 29.36 | 11.71 |