Asia Pacific Satellite Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	47,812	58,632	49,434	53,604	40,202
Other Revenue	-	-	-0	-	-0
Revenue	47,812	58,632	49,434	53,604	40,202
Revenue Growth (YoY)	-18.45%	18.61%	-7.78%	33.34%	-11.41%
Cost of Revenue	43,717	40,502	30,940	38,269	31,139
Gross Profit	4,096	18,130	18,494	15,336	9,063
Selling, General & Admin	5,563	5,383	4,093	3,281	2,973
Research & Development	2,074	4,674	3,708	5,083	4,724
Amortization of Goodwill & Intangibles	16.03	21.95	26.17	37.46	63.72
Other Operating Expenses	255.57	324.72	219.35	119.11	116.4
Operating Expenses	8,397	10,829	8,423	10,841	8,226
Operating Income	-4,301	7,300	10,071	4,494	837.2
Interest Expense	-15.91	-11.17	-8.04	-5.24	-8.46
Interest & Investment Income	2,099	3,151	2,886	1,255	422.42
Earnings From Equity Investments	-181.66	-	-	-	-
Currency Exchange Gain (Loss)	-800.12	1,300	379.69	-543.25	981.41
Other Non Operating Income (Expenses)	-9.45	1,704	36.87	40.28	1,092
EBT Excluding Unusual Items	-3,209	13,443	13,366	5,241	3,324
Gain (Loss) on Sale of Assets	-	1.18	0.25	0.29	0.44
Asset Writedown	-	-	-	-	-1,529
Pretax Income	-3,209	13,445	13,366	5,242	1,796
Income Tax Expense	-439.58	3,016	2,851	1,164	394.03
Net Income	-2,770	10,428	10,515	4,077	1,402
Net Income to Common	-2,770	10,428	10,515	4,077	1,402
Net Income Growth	-	-0.82%	157.88%	190.89%	-
Shares Outstanding (Basic)	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14
Shares Change (YoY)	-0.70%	0.51%	0.18%	0.34%	0.88%
EPS (Basic)	-195.00	733.00	738.76	287.00	99.00
EPS (Diluted)	-195.00	729.00	738.76	287.00	99.00
EPS Growth	-	-1.32%	157.41%	189.90%	-
Free Cash Flow	-12,390	-10,804	27,534	7,547	-1,630
Free Cash Flow Per Share	-872.25	-755.27	1934.53	531.21	-115.10
Gross Margin	8.57%	30.92%	37.41%	28.61%	22.54%
Operating Margin	-9.00%	12.45%	20.37%	8.38%	2.08%
Profit Margin	-5.79%	17.79%	21.27%	7.61%	3.49%
Free Cash Flow Margin	-25.91%	-18.43%	55.70%	14.08%	-4.05%
EBITDA	-3,547	7,932	10,596	5,037	1,562
EBITDA Margin	-7.42%	13.53%	21.43%	9.40%	3.88%
D&A For EBITDA	754.64	631.96	524.26	542.81	724.37
EBIT	-4,301	7,300	10,071	4,494	837.2
EBIT Margin	-9.00%	12.45%	20.37%	8.38%	2.08%
Effective Tax Rate	-	22.43%	21.33%	22.21%	21.94%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.