aetherAI Co., Ltd. (TPE:7803)
Taiwan · Delayed Price · Currency is TWD 21.80
-0.45 (-2.02%)
At close: Jun 25, 2026
aetherAI Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
| 193 | 193.8 | 100.98 | 101.82 | 37.61 | |
Revenue Growth (YoY) | 85.79% | 91.93% | -0.83% | 170.77% | - |
Cost of Revenue | 114.87 | 116.41 | 27.25 | 42.07 | 14.06 |
Gross Profit | 78.13 | 77.39 | 73.73 | 59.75 | 23.54 |
Selling, General & Admin | 211.82 | 195.88 | 135.6 | 80.74 | 73.84 |
Research & Development | 99.6 | 95.84 | 74.28 | 53.91 | 51.26 |
Operating Expenses | 311.42 | 291.72 | 209.88 | 134.65 | 125.1 |
Operating Income | -233.29 | -214.33 | -136.15 | -74.9 | -101.56 |
Interest Expense | -0.93 | -1.06 | -1.02 | -0.48 | -0.3 |
Interest & Investment Income | 10.43 | 10.95 | 5.82 | 1.69 | 0.32 |
Currency Exchange Gain (Loss) | -4.56 | -4.56 | 3.42 | -1.33 | -0.01 |
Other Non Operating Income (Expenses) | 6.5 | 5.1 | 6.16 | 1.7 | 3.02 |
EBT Excluding Unusual Items | -221.85 | -203.89 | -121.76 | -73.31 | -98.53 |
Gain (Loss) on Sale of Assets | - | - | 0.01 | -0.75 | -0.02 |
Other Unusual Items | - | - | - | - | 0.12 |
Pretax Income | -221.85 | -203.89 | -121.75 | -74.06 | -98.43 |
Net Income | -221.85 | -203.89 | -121.75 | -74.06 | -98.43 |
Net Income to Common | -221.85 | -203.89 | -121.75 | -74.06 | -98.43 |
Shares Outstanding (Basic) | 89 | 89 | 76 | 59 | 51 |
Shares Outstanding (Diluted) | 89 | 89 | 76 | 59 | 51 |
Shares Change (YoY) | 7.94% | 16.81% | 29.83% | 15.10% | - |
EPS (Basic) | -2.49 | -2.29 | -1.60 | -1.26 | -1.93 |
EPS (Diluted) | -2.49 | -2.29 | -1.60 | -1.26 | -1.93 |
Free Cash Flow | -80.55 | -121.3 | -125.48 | -81.36 | -75.72 |
Free Cash Flow Per Share | -0.91 | -1.36 | -1.65 | -1.39 | -1.49 |
Gross Margin | 40.48% | 39.93% | 73.02% | 58.68% | 62.61% |
Operating Margin | -120.88% | -110.59% | -134.83% | -73.56% | -270.06% |
Profit Margin | -114.95% | -105.21% | -120.57% | -72.74% | -261.75% |
Free Cash Flow Margin | -41.73% | -62.59% | -124.27% | -79.91% | -201.36% |
EBITDA | -218.69 | -200.94 | -129.75 | -70.55 | -97.55 |
EBITDA Margin | -113.31% | -103.68% | -128.50% | -69.29% | -259.41% |
D&A For EBITDA | 14.6 | 13.39 | 6.4 | 4.35 | 4.01 |
EBIT | -233.29 | -214.33 | -136.15 | -74.9 | -101.56 |
EBIT Margin | -120.88% | -110.59% | -134.83% | -73.56% | -270.06% |