A
AirAsia X Bhd
KLSE:AAX
AirAsia X Bhd
KLSE:AAX
Price:
1.17
MYR
-4.88%
Market Closed
Market Cap:
3.9B
MYR
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
A
|
AirAsia X Bhd
KLSE:AAX
|
MY |
|
O
|
Ocean Power Technologies Inc
AMEX:OPTT
|
US |
Income Statement
Earnings Waterfall
AirAsia X Bhd
AirAsia X Bhd
Income Statement
AirAsia X Bhd
AirAsia X Bhd
Currency: MYR
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
73
|
80
|
85
|
92
|
158
|
158
|
154
|
140
|
84
|
75
|
66
|
60
|
38
|
36
|
36
|
35
|
36
|
34
|
32
|
32
|
28
|
96
|
166
|
234
|
312
|
0
|
0
|
161
|
0
|
188
|
771
|
0
|
0
|
0
|
0
|
0
|
754
|
717
|
737
|
761
|
95
|
115
|
107
|
107
|
97
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 308
N/A
|
2 523
+9%
|
2 703
+7%
|
2 800
+4%
|
2 937
+5%
|
2 963
+1%
|
2 931
-1%
|
3 038
+4%
|
3 063
+1%
|
3 271
+7%
|
3 514
+7%
|
3 690
+5%
|
3 901
+6%
|
4 111
+5%
|
4 264
+4%
|
4 406
+3%
|
4 579
+4%
|
4 670
+2%
|
4 695
+1%
|
4 654
-1%
|
4 571
-2%
|
4 489
-2%
|
4 441
-1%
|
4 372
-2%
|
4 233
-3%
|
3 989
-6%
|
3 067
-23%
|
2 112
-31%
|
1 130
-46%
|
245
-78%
|
1 133
+363%
|
240
-79%
|
304
+27%
|
379
+24%
|
439
+16%
|
440
+0%
|
826
+88%
|
1 043
+26%
|
1 449
+39%
|
1 997
+38%
|
2 527
+27%
|
2 887
+14%
|
3 043
+5%
|
3 190
+5%
|
3 262
+2%
|
3 293
+1%
|
3 284
0%
|
3 293
+0%
|
3 325
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 739)
|
(1 986)
|
(2 229)
|
(2 429)
|
(2 496)
|
(2 500)
|
(2 510)
|
(2 502)
|
(2 619)
|
(2 726)
|
(2 808)
|
(2 952)
|
(3 061)
|
(3 251)
|
(3 424)
|
(3 591)
|
(3 573)
|
(3 640)
|
(3 706)
|
(3 689)
|
(3 768)
|
(3 504)
|
(3 255)
|
(2 934)
|
(2 814)
|
(2 735)
|
(2 180)
|
(1 815)
|
(1 181)
|
(643)
|
(1 340)
|
(548)
|
(508)
|
(510)
|
(441)
|
(354)
|
(1 046)
|
(1 038)
|
(1 392)
|
(1 852)
|
(1 927)
|
(2 197)
|
(2 307)
|
(2 397)
|
(2 403)
|
(2 473)
|
(2 430)
|
(2 395)
|
(2 442)
|
|
| Gross Profit |
569
N/A
|
536
-6%
|
474
-12%
|
371
-22%
|
441
+19%
|
463
+5%
|
421
-9%
|
537
+27%
|
444
-17%
|
545
+23%
|
706
+30%
|
738
+4%
|
840
+14%
|
860
+2%
|
840
-2%
|
815
-3%
|
1 006
+23%
|
1 030
+2%
|
989
-4%
|
966
-2%
|
803
-17%
|
985
+23%
|
1 187
+20%
|
1 439
+21%
|
1 420
-1%
|
1 254
-12%
|
886
-29%
|
297
-66%
|
(51)
N/A
|
(398)
-675%
|
(208)
+48%
|
(309)
-49%
|
(204)
+34%
|
(131)
+36%
|
(3)
+98%
|
86
N/A
|
(220)
N/A
|
5
N/A
|
57
+1 014%
|
145
+156%
|
600
+313%
|
690
+15%
|
737
+7%
|
793
+8%
|
859
+8%
|
820
-5%
|
854
+4%
|
898
+5%
|
883
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(532)
|
(590)
|
(647)
|
(710)
|
(653)
|
(725)
|
(670)
|
(661)
|
(514)
|
(469)
|
(495)
|
(459)
|
(732)
|
(807)
|
(820)
|
(901)
|
(893)
|
(908)
|
(949)
|
(1 073)
|
(1 007)
|
(1 207)
|
(1 423)
|
(1 475)
|
(1 535)
|
(1 512)
|
(1 354)
|
(1 200)
|
(1 155)
|
(6 181)
|
(2 943)
|
(31 823)
|
(31 590)
|
7 428
|
32 874
|
32 895
|
(557)
|
267
|
926
|
894
|
(362)
|
(398)
|
(495)
|
(614)
|
(557)
|
(600)
|
(620)
|
(653)
|
(708)
|
|
| Selling, General & Administrative |
(234)
|
(260)
|
(275)
|
(299)
|
(313)
|
(316)
|
(319)
|
(318)
|
(316)
|
(316)
|
(319)
|
(331)
|
(370)
|
(400)
|
(414)
|
(432)
|
(421)
|
(426)
|
(442)
|
(421)
|
(423)
|
(422)
|
(422)
|
(432)
|
(429)
|
(425)
|
(376)
|
(314)
|
(232)
|
(139)
|
(250)
|
(57)
|
(42)
|
(45)
|
(59)
|
(68)
|
(108)
|
(107)
|
(137)
|
(166)
|
33
|
(231)
|
(244)
|
(261)
|
(278)
|
(279)
|
(280)
|
(282)
|
(292)
|
|
| Depreciation & Amortization |
(121)
|
(138)
|
(156)
|
(163)
|
(181)
|
(174)
|
(163)
|
(153)
|
(145)
|
(136)
|
(127)
|
(117)
|
(114)
|
(111)
|
(110)
|
(110)
|
(109)
|
(110)
|
(110)
|
(131)
|
(127)
|
(315)
|
(519)
|
(705)
|
(745)
|
(725)
|
(687)
|
(642)
|
(766)
|
(755)
|
(962)
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(75)
|
(115)
|
(159)
|
(184)
|
(199)
|
(210)
|
(217)
|
(206)
|
(206)
|
(210)
|
(214)
|
(215)
|
|
| Other Operating Expenses |
(178)
|
(192)
|
(216)
|
(247)
|
(159)
|
(235)
|
(188)
|
(190)
|
(53)
|
(16)
|
(49)
|
(12)
|
(249)
|
(296)
|
(297)
|
(360)
|
(363)
|
(372)
|
(398)
|
(522)
|
(457)
|
(470)
|
(482)
|
(337)
|
(360)
|
(362)
|
(291)
|
(244)
|
(156)
|
(5 287)
|
(1 732)
|
(31 766)
|
(31 548)
|
7 472
|
32 932
|
32 963
|
(409)
|
449
|
1 178
|
1 219
|
(210)
|
32
|
(42)
|
(136)
|
(73)
|
(115)
|
(130)
|
(157)
|
(201)
|
|
| Operating Income |
37
N/A
|
(53)
N/A
|
(172)
-224%
|
(339)
-96%
|
(212)
+37%
|
(262)
-23%
|
(249)
+5%
|
(124)
+50%
|
(70)
+44%
|
76
N/A
|
211
+176%
|
278
+32%
|
107
-62%
|
53
-51%
|
20
-62%
|
(87)
N/A
|
113
N/A
|
123
+9%
|
39
-68%
|
(108)
N/A
|
(204)
-90%
|
(222)
-9%
|
(237)
-7%
|
(36)
+85%
|
(115)
-216%
|
(258)
-124%
|
(467)
-81%
|
(903)
-93%
|
(1 206)
-34%
|
(6 579)
-445%
|
(3 151)
+52%
|
(32 132)
-920%
|
(31 794)
+1%
|
7 296
N/A
|
32 871
+351%
|
32 981
+0%
|
(777)
N/A
|
272
N/A
|
983
+262%
|
1 039
+6%
|
238
-77%
|
292
+23%
|
242
-17%
|
178
-26%
|
302
+69%
|
220
-27%
|
234
+6%
|
245
+5%
|
175
-28%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(246)
|
(238)
|
(207)
|
(248)
|
(289)
|
(432)
|
(479)
|
(655)
|
(401)
|
(166)
|
(144)
|
76
|
(68)
|
(176)
|
(96)
|
(27)
|
76
|
70
|
67
|
(1)
|
(6)
|
11
|
(185)
|
(300)
|
(191)
|
(657)
|
(424)
|
(137)
|
(77)
|
131
|
(784)
|
(595)
|
(720)
|
(522)
|
(67)
|
(4)
|
(800)
|
(730)
|
(783)
|
(858)
|
(117)
|
(196)
|
(146)
|
33
|
(67)
|
(16)
|
0
|
(104)
|
32
|
|
| Non-Reccuring Items |
0
|
0
|
14
|
23
|
0
|
124
|
113
|
105
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29 741)
|
0
|
0
|
0
|
0
|
0
|
34 247
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(4)
|
(4)
|
(4)
|
(11)
|
(104)
|
(105)
|
(105)
|
(97)
|
(8)
|
(7)
|
4
|
6
|
43
|
19
|
9
|
26
|
(1)
|
18
|
11
|
(13)
|
(16)
|
(12)
|
(6)
|
0
|
0
|
0
|
(59)
|
(62)
|
(54)
|
(11)
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(212)
N/A
|
(295)
-39%
|
(369)
-25%
|
(575)
-56%
|
(605)
-5%
|
(675)
-11%
|
(719)
-7%
|
(772)
-7%
|
(446)
+42%
|
(96)
+78%
|
72
N/A
|
361
+401%
|
82
-77%
|
(104)
N/A
|
(67)
+36%
|
(88)
-31%
|
187
N/A
|
210
+13%
|
118
-44%
|
(122)
N/A
|
(227)
-86%
|
(223)
+2%
|
(427)
-92%
|
(336)
+21%
|
(306)
+9%
|
(915)
-199%
|
(951)
-4%
|
(1 102)
-16%
|
(1 337)
-21%
|
(6 459)
-383%
|
(33 675)
-421%
|
(32 676)
+3%
|
(32 514)
+0%
|
6 775
N/A
|
32 804
+384%
|
32 977
+1%
|
32 670
-1%
|
(458)
N/A
|
200
N/A
|
182
-9%
|
344
+89%
|
96
-72%
|
96
0%
|
212
+121%
|
235
+11%
|
205
-13%
|
235
+15%
|
141
-40%
|
207
+47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
124
|
145
|
123
|
91
|
86
|
41
|
66
|
56
|
97
|
66
|
47
|
43
|
(37)
|
(20)
|
(11)
|
(45)
|
(88)
|
(80)
|
(92)
|
(7)
|
(75)
|
(77)
|
(22)
|
(146)
|
(344)
|
(329)
|
(391)
|
(318)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
1
|
612
|
612
|
612
|
611
|
(12)
|
(12)
|
(13)
|
(13)
|
(27)
|
(27)
|
(27)
|
(27)
|
(16)
|
|
| Income from Continuing Operations |
(88)
|
(150)
|
(246)
|
(484)
|
(519)
|
(634)
|
(653)
|
(716)
|
(350)
|
(29)
|
119
|
404
|
45
|
(124)
|
(78)
|
(132)
|
99
|
130
|
25
|
(129)
|
(301)
|
(300)
|
(449)
|
(482)
|
(650)
|
(1 243)
|
(1 341)
|
(1 420)
|
(1 338)
|
(6 459)
|
(33 675)
|
(32 676)
|
(32 513)
|
6 776
|
32 804
|
32 978
|
33 283
|
154
|
812
|
793
|
332
|
84
|
83
|
199
|
207
|
177
|
208
|
114
|
192
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(88)
N/A
|
(150)
-70%
|
(246)
-64%
|
(484)
-96%
|
(519)
-7%
|
(634)
-22%
|
(653)
-3%
|
(716)
-10%
|
(350)
+51%
|
(29)
+92%
|
119
N/A
|
404
+238%
|
45
-89%
|
(124)
N/A
|
(78)
+37%
|
(132)
-70%
|
99
N/A
|
130
+31%
|
25
-81%
|
(129)
N/A
|
(301)
-134%
|
(300)
+1%
|
(449)
-50%
|
(482)
-7%
|
(650)
-35%
|
(1 243)
-91%
|
(1 341)
-8%
|
(1 420)
-6%
|
(1 338)
+6%
|
(6 459)
-383%
|
(33 675)
-421%
|
(32 676)
+3%
|
(32 513)
+0%
|
6 776
N/A
|
32 804
+384%
|
32 978
+1%
|
33 283
+1%
|
154
-100%
|
812
+427%
|
793
-2%
|
332
-58%
|
84
-75%
|
83
-1%
|
199
+140%
|
207
+4%
|
177
-14%
|
208
+17%
|
114
-45%
|
192
+69%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.5
-900%
|
-0.83
-66%
|
-1.64
-98%
|
-0.18
+89%
|
-2.16
-1 100%
|
-1.91
+12%
|
-2.78
-46%
|
-1.04
+63%
|
-0.07
+93%
|
0.28
N/A
|
0.97
+246%
|
0.11
-89%
|
-0.3
N/A
|
-0.19
+37%
|
-0.32
-68%
|
0.24
N/A
|
0.31
+29%
|
0.06
-81%
|
-0.32
N/A
|
-0.73
-128%
|
-0.73
N/A
|
-1.09
-49%
|
-1.16
-6%
|
-1.57
-35%
|
-3
-91%
|
-3.24
-8%
|
-3.43
-6%
|
-0.32
+91%
|
-15.57
-4 766%
|
-81.18
-421%
|
-78.77
+3%
|
-78.38
+0%
|
16.33
N/A
|
79.08
+384%
|
79.5
+1%
|
80.23
+1%
|
0.37
-100%
|
1.75
+373%
|
1.77
+1%
|
0.74
-58%
|
0.18
-76%
|
0.18
N/A
|
0.45
+150%
|
0.46
+2%
|
0.4
-13%
|
0.46
+15%
|
0.25
-46%
|
0.43
+72%
|
|
Switch to:
Switch to:
See Also
Discover More
