’000 | USD | Notes | 2024 | 2023 |
| Revenue and other income | ||||
Passenger revenue | 7 | |||
Cargo and mail revenue | 7 | |||
Gain from sale and leaseback transaction | 7 | |||
Other income | 7 | |||
Total revenue and other income | ||||
| Operating expenses | ||||
Fuel and oil costs | ( | ( | ||
Employee and crew costs | 8 | ( | ( | |
Depreciation and amortisation | 12 | ( | ( | |
Handling, landing fees and route charges | 8 | ( | ( | |
Passenger service | 8 | ( | ( | |
Engineering and maintenance | 8 | ( | ( | |
Selling costs | 8 | ( | ( | |
Insurance | ( | ( | ||
Consultancy, legal and professional services | ( | ( | ||
IT and communication costs | ( | ( | ||
Aircraft lease costs | ( | ( | ||
Property and office costs | ( | ( | ||
Taxes | ( | ( | ||
Impairment loss on trade receivables | ( | ( | ||
Other operating costs | ( | ( | ||
Total operating expenses | ( | ( | ||
Operating profit | ||||
Finance income | 9 | |||
Finance costs | 9 | ( | ( | |
Foreign exchange loss, net | ( | ( | ||
Profit before tax | ||||
Income tax expense | 10 | ( | ( | |
Profit for the year | ||||
Basic and diluted earnings per share (in USD) 1 | 20 |
’000 | USD | Notes | 2024 | 2023 |
Profit for the year | ||||
| Other comprehensive income to be reclassified into profit or loss in subsequent periods: | ||||
Cash flow hedges – effective portion of changes in fair value | 19 | ( | ||
Corporate income tax related to cash flow hedges – effective portion of changes in fair value | ( | |||
Realised net loss from cash flow hedging instruments | 25 | |||
Corporate income tax related to loss from hedging instruments | 25 | ( | ( | |
Other comprehensive income for the year, net of income tax | ||||
Total comprehensive income for the year |
| 31 December | 31 December | |||
’000 | USD | Notes | 2024 | 2023 |
| ASSETS | ||||
| Non-current assets | ||||
Property, plant and equipment | 11 | |||
Intangible assets | ||||
Prepayments | 15 | |||
Guarantee deposits | 13 | |||
Deferred tax assets | 10 | |||
Trade and other receivables | 16 | |||
| Current assets | ||||
Inventories | 14 | |||
Prepayments | 15 | |||
Income tax prepaid | ||||
Trade and other receivables | 16 | |||
Other taxes prepaid | 17 | |||
Guarantee deposits | 13 | |||
Cash and cash equivalents | 18 | |||
Other financial assets | 19 | |||
Total assets | ||||
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
Share capital | 20 | |||
Functional currency transition reserve | ( | ( | ||
Other reserves | ||||
Treasury share | ( | |||
Reserve on hedging instruments, net of tax | ( | ( | ||
Retained earnings | ||||
Total equity | ||||
| Non-current liabilities | ||||
Loans | ||||
Lease liabilities | 25 | |||
Provision for aircraft maintenance | 23 | |||
Employee benefits | ||||
| Current liabilities | ||||
Loans | ||||
Lease liabilities | 25 | |||
Deferred revenue | 22 | |||
Provision for aircraft maintenance | 23 | |||
Trade and other payables | 24 | |||
Total liabilities | ||||
Total equity and liabilities | ||||
Book value per ordinary share (in USD) 1 | 20 |
| Functional | ||||||||
| currency | Reserve on | |||||||
| Share | Treasury | Other | translation | hedging | Retained | |||
’000 | USD | capital | shares | reserves | reserve | instruments | earnings | Total equity |
At 1 January 2023 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income: Realised loss on cash flow hedging instruments and effective | ||||||||
| portion of changes in fair value of fuel call | ||||||||
options, net of tax | ||||||||
Total comprehensive income for the year | ||||||||
Dividends declared | ( | ( | ||||||
Other | ||||||||
At 31 December 2023 | ( | ( | ||||||
At 1 January 2024 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income: Realised loss on cash flow hedging instruments and effective | ||||||||
| portion of changes in fair value of fuel call | ||||||||
options, net of tax | ||||||||
Total comprehensive income for the year | ||||||||
Issue of shares | ||||||||
Issue costs | ( | ( | ||||||
Treasury shares | ( | ( | ||||||
Other changes | ||||||||
Equity-settled share-based programme | ||||||||
At 31 December 2024 | ( | ( | ( |
’000 | USD | Notes | 2024 | 2023 |
| OPERATING ACTIVITIES: | ||||
Profit before tax | ||||
| Adjustments for: | ||||
Depreciation and amortisation of property, plant and equipment and intangible assets | 12 | |||
Gain on disposal of property, plant and equipment and other assets and from sales and leaseback transaction | 7 | ( | ( | |
Change in impairment allowance for trade receivables, prepayments, guarantee deposits and cash and cash equivalents | 13,15, 16,18 | ( | ( | |
Write-down of obsolete and slow-moving inventories | 14 | ( | ||
Change in vacation accrual | 24 | ( | ||
Accrual of provision for aircraft maintenance | 8 | |||
Change in customer loyalty program provision | 22 | |||
Foreign exchange loss, net | ||||
Finance income | 9 | ( | ( | |
Finance costs | 9 | |||
Gain from early return of aircraft | 25 | ( | ||
Equity-settled share-based payment | ||||
Operating cash flow before movements in working capital | ||||
Change in trade and other receivables | ( | ( | ||
Change in prepaid expenses and prepayments | ( | ( | ||
Change in inventories | ( | |||
Change in trade and other payables and provision for aircraft maintenance | ( | ( | ||
Change in deferred revenue | ||||
Change in other financial instruments | ( | |||
Cash generated from operations | ||||
Income tax paid | ( | ( | ||
Interest received | ||||
Net cash generated from operating activities | ||||
| INVESTING ACTIVITIES: | ||||
Purchase of property, plant and equipment | ( | ( | ||
Proceed from sale and leaseback transaction | ||||
Proceeds from disposal of property, plant and equipment | ||||
Purchase of intangible assets | ( | ( | ||
Guarantee deposits placed | ( | ( | ||
Guarantee deposits withdrawn | ||||
Net cash used in investing activities | ( | ( | ||
| FINANCING ACTIVITIES: | ||||
Repayment of lease liabilities | 25 | ( | ( | |
Interest paid | 25 | ( | ( | |
Repayment of borrowings and additional financing from sale and leaseback | 25 | ( | ( | |
Proceeds from borrowings and additional financing from sale and leaseback | 25 | |||
Repurchase of treasury shares | ( | |||
Proceeds from share issuance | 20 | |||
Dividends paid | 20 | ( | ||
Net cash used in financing activities | ( | ( | ||
Net increase in cash and cash equivalents | ||||
Effect of exchange rate changes on cash and cash equivalents held in foreign currencies | ( | ( | ||
Effects of movements in ECL on cash and cash equivalents | ( | ( | ||
Foreign currency translation | ( | |||
CASH AND CASH EQUIVALENTS, at the beginning of the year | ||||
Cash and cash equivalents, at the end of the year | 18 |
Average rate | Reporting date spot-rate | ||||
| 31 December | 31 December | ||||
USD | 2024 | 2023 | 2024 | 2023 | |
1,000 | Tenge (KZT) | 2.13 | 2.19 | 1.9 | 2.20 |
Euro (EUR) | 1.08 | 1.08 | 1.04 | 1.10 | |
British Pound (GBP) | 1.28 | 1.24 | 1.25 | 1.27 |
Average rate | Reporting date spot-rate | |||
| 31 December | 31 December | |||
KZT | 2024 | 2023 | 2024 | 2023 |
US Dollar (USD) | 469.44 | 456.31 | 525.11 | 454.56 |
Euro (EUR) | 507.86 | 493.33 | 546.74 | 502.24 |
British Pound (GBP) | 600.27 | 567.3 | 658.91 | 577.47 |
’000 | USD | 2024 | 2024 | Inter-group | |
| Consolidated Profit or Loss statement | Air Astana | FlyArystan | elimination | Total | |
| Revenue and other income | |||||
Passenger revenue | 917,187 | 328,867 | (10) | 1,246,044 | |
Lease | 69,867 | 21,531 | (91,398) | - | |
Cargo and mail revenue | 23,891 | 2,412 | - | 26,303 | |
Gain from sale and leaseback transaction | 12,063 | 12,953 | - | 25,016 | |
Other income | 11,351 | 1,734 | (1,300) | 11,785 | |
Total revenue and other income | 1,034,359 | 367,497 | (92,708) | 1,309,148 | |
| Operating expenses | |||||
Fuel and oil costs | (220,897) | (84,286) | - | (305,183) | |
Employee and crew costs | (171,666) | (55,969) | 976 | (226,659) | |
| Depreciation and amortisation | (157,903) | (61,133) | 29,865 | (189,171) | |
Passenger service | (102,857) | (15,820) | - | (118,677) | |
Engineering and maintenance | (97,572) | (57,600) | 37,298 | (117,874) | |
Handling, landing fees and route charges | (92,985) | (27,504) | 4 | (120,485) | |
Selling costs | (41,058) | (3,124) | 2 | (44,180) | |
Aircraft operating lease costs | (18,843) | (4,016) | 17,643 | (5,216) | |
Insurance | (8,870) | (3,931) | - | (12,801) | |
Consultancy, legal and professional services | (7,753) | (859) | 200 | (8,412) | |
IT and communication costs | (4,640) | (2,191) | - | (6,831) | |
Taxes | (4,303) | (58) | - | (4,361) | |
Property and office cost | (4,185) | (490) | - | (4,675) | |
Other operating costs | (12,509) | (2,108) | - | (14,617) | |
Total operating expenses | (946,041) | (319,089) | 85,988 | (1,179,142) | |
Operating profit | 88,318 | 48,408 | (6,720) | 130,006 |
’000 | USD | 2023 | 2023 | Inter-group | |
| Consolidated Profit or Loss statement | Air Astana | FlyArystan | elimination | Total | |
| Revenue and other income | |||||
Passenger revenue | 869,171 | 274,425 | - | 1,143,596 | |
Lease | 87,277 | 673 | (87,950) | - | |
Cargo and mail revenue | 20,773 | 1,746 | - | 22,519 | |
Other income | 7,449 | 950 | - | 8,399 | |
Total revenue and other income | 984,670 | 277,794 | (87,950) | 1,174,514 | |
| Operating expenses | |||||
Fuel and oil costs | (209,195) | (69,977) | - | (279,172) | |
Employee and crew costs | (148,667) | (44,400) | - | (193,067) | |
Depreciation and amortisation | (159,148) | (43,648) | 40,785 | (162,011) | |
Passenger service | (86,901) | (14,235) | - | (101,136) | |
Engineering and maintenance | (99,663) | (43,522) | 35,005 | (108,180) | |
Handling, landing fees and route charges | (82,480) | (23,247) | - | (105,727) | |
Selling costs | (36,740) | (3,691) | - | (40,431) | |
Aircraft lease costs | (1,995) | (1,844) | 1,622 | (2,217) | |
Insurance | (7,723) | (3,258) | - | (10,981) | |
Consultancy, legal and professional services | (5,608) | (121) | - | (5,729) | |
IT and communication costs | (4,925) | (1,613) | - | (6,538) | |
Taxes | (3,920) | - | - | (3,920) | |
Property and office costs | (3,498) | (367) | - | (3,865) | |
Other operating costs | (14,334) | (1,225) | - | (15,559) | |
Total operating expenses | (864,797) | (251,148) | 77,412 | (1,038,533) | |
Operating profit | 119,873 | 26,646 | (10,538) | 135,981 |
’000 | USD | 2024 | 2023 |
| Passenger revenue | |||
| Scheduled passenger flights | |||
including: | 1,151,415 | 1,092,287 | |
Fuel surcharge | 96,636 | 109,786 | |
Airport services | 59,984 | 57,185 | |
Excess baggage | 6,000 | 6,638 | |
Charter flights | 94,629 | 51,309 | |
1,246,044 | 1,143,596 |
’000 | USD | 2024 | 2023 |
| Cargo and mail revenue | |||
Cargo – Regular | 23,937 | 20,469 | |
Mail | 2,366 | 2,050 | |
26,303 | 22,519 |
’000 | USD | 2024 | 2023 |
| Other income | |||
Incidental income | 7,582 | 1,546 | |
Income from ground services | 1,738 | 1,522 | |
Gain on disposal of property, plant and equipment and other assets | 717 | 3,499 | |
Other | 1,748 | 1,832 | |
11,785 | 8,399 |
| Operating segments | |||||
| 2024 | |||||
| 2024 | 2024 | Intergroup | |||
’000 | USD | Air Astana | FlyArystan | elimination | Total |
Asia and Middle East | 374,954 | 19,917 | - | 394,871 | |
Europe | 250,152 | 17,576 | - | 267,728 | |
Domestic | 241,222 | 264,970 | (10) | 506,182 | |
CIS | 74,750 | 28,816 | - | 103,566 | |
Total Passenger and Cargo and mail revenue | 941,078 | 331,279 | (10) | 1,272,347 |
| Operating segments | |||||
| 2023 | |||||
| 2023 | 2023 | Intergroup | |||
’000 | USD | Air Astana | FlyArystan | elimination | Total |
Asia and Middle East | 302,053 | 17,784 | - | 319,837 | |
Europe | 264,741 | 22,697 | - | 287,438 | |
Domestic | 241,306 | 205,753 | - | 447,059 | |
CIS | 81,844 | 29,937 | - | 111,781 | |
Total Passenger and Cargo and mail revenue | 889,944 | 276,171 | - | 1,166,115 |
’000 | USD | 2024 | 2023 |
| Employee and crew costs | |||
Wages and salaries | 174,886 | 146,734 | |
Accommodation and allowance | 19,744 | 17,256 | |
Social tax | 15,492 | 13,528 | |
Training | 5,770 | 6,662 | |
Other | 10,767 | 8,887 | |
226,659 | 193,067 |
’000 | USD | 2024 | 2023 |
| Engineering and maintenance | |||
Maintenance, including components | 76,958 | 79,639 | |
Maintenance – variable lease payments | 20,062 | 12,734 | |
Spare parts | 17,041 | 13,142 | |
Technical inspection | 3,813 | 2,665 | |
117,874 | 108,180 |
’000 | USD | 2024 | 2023 |
| Handling, landing fees and route charges | |||
Handling charge | 53,532 | 45,211 | |
Aero navigation | 43,089 | 37,593 | |
Landing fees | 21,638 | 20,941 | |
Other | 2,226 | 1,982 | |
120,485 | 105,727 |
’000 | USD | 2024 | 2023 |
| Passenger service | |||
Airport charges | 54,614 | 48,378 | |
Catering | 38,601 | 31,027 | |
Security | 6,248 | 5,090 | |
Inflight entertainment | 5,724 | 5,913 | |
Other | 13,490 | 10,728 | |
118,677 | 101,136 |
’000 | USD | 2024 | 2023 |
| Selling costs | |||
Reservation costs | 24,646 | 22,140 | |
Commissions | 10,253 | 9,152 | |
Advertising | 8,546 | 8,341 | |
Other | 735 | 798 | |
44,180 | 40,431 |
’000 | USD | 2024 | 2023 |
| Finance income | |||
Interest income on bank deposits | 21,414 | 14,071 | |
Other | 665 | 735 | |
22,079 | 14,806 | ||
’000 | USD | 2024 | 2023 |
| Finance costs | |||
Interest expense on lease liabilities (Note 25) | 54,102 | 44,578 | |
Unwinding of the discount of provision for aircraft maintenance (Note 23) | 9,772 | 3,362 | |
Interest expense on bank loans (Note 25) | 517 | 1,415 | |
Other | 265 | 537 | |
64,656 | 49,892 |
’000 | USD | 2024 | 2023 |
| Current income tax | |||
Current income tax | (32,391) | (41,137) | |
Adjustment recognised in the current year in relation to the current tax of prior years | 2,762 | 1,920 | |
(29,629) | (39,217) | ||
| Deferred tax expense | |||
Deferred income tax benefit | 15,719 | 20,830 | |
15,719 | 20,830 | ||
(13,910) | (18,387) |
’000 | USD | 2024 | 2023 |
| Deferred tax assets | |||
Lease liabilities | 182,814 | 132,305 | |
Provision for aircraft maintenance | 64,061 | 50,758 | |
Trade receivables | 3,583 | 5,219 | |
Trade and other payables | 3,508 | 3,674 | |
Tax loss carried forward | - | 41 | |
Other | 1,118 | 1,047 | |
Total deferred tax assets | 255,084 | 193,044 | |
| Deferred tax liabilities | |||
Right of use assets | (167,526) | (120,772) | |
Difference in depreciable value of property, plant and equipment and intangible assets | (31,953) | (31,309) | |
Inventories | (4,428) | (2,621) | |
Prepaid expenses | (2,410) | (477) | |
Other | (164) | (825) | |
Total deferred tax liabilities | (206,481) | (156,004) | |
Net deferred tax assets | 48,603 | 37,040 |
’000 | USD | 2024 | 2023 |
Profit before tax | 66,686 | 87,092 | |
Corporate income tax, % | 20% | 20% | |
Income tax at statutory rate | (13,337) | (17,418) | |
USD forex effect | 138 | 1,997 | |
Tax effect of non-deductible expenses | (882) | (2,966) | |
Other | 171 | - | |
Income tax expense | (13,910) | (18,387) |
| Equipment | ||||||||
| Office | Buildings | Technical | in transit and | |||||
| Rotable | and training | premises | equipment | construction | ||||
’000 | USD | spare parts | equipment | and land | and vehicles | Aircraft | in progress | Total |
| Cost | ||||||||
At 1 January 2023 | 102,892 | 11,987 | 38,324 | 2,682 | 1,265,967 | 10,179 | 1,432,031 | |
Additions | 18,565 | 3,774 | 10,821 | 251 | 163,833 | 2,736 | 199,980 | |
Disposals | (5,279) | (638) | (3,167) | (65) | (14,455) | - | (23,604) | |
Other transfers | - | 8,312 | 2,106 | - | - | (10,418) | - | |
At 31 December 2023 | 116,178 | 23,435 | 48,084 | 2,868 | 1,415,345 | 2,497 | 1,608,407 | |
Additions | 46,904 | 3,846 | 9,770 | 4,147 | 345,593 | 4,612 | 414,872 | |
Disposals | (14,967) | (594) | (1,384) | (123) | (53,548) | - | (70,616) | |
Other transfers | (9,532) | - | - | 9,027 | 505 | - | - | |
At 31 December 2024 | 138,583 | 26,687 | 56,470 | 15,919 | 1,707,895 | 7,109 | 1,952,663 |
| Equipment | ||||||||
| Office | Buildings | Technical | in transit and | |||||
| Rotable | and training | premises | equipment | construction | ||||
’000 | USD | spare parts | equipment | and land | and vehicles | Aircraft | in progress | Total |
At 1 January 2023 | 39,485 | 7,595 | 14,051 | 1,534 | 551,781 | - | 614,446 | |
Charge for the year | 12,093 | 1,755 | 4,017 | 186 | 143,151 | - | 161,202 | |
Disposals | (3,034) | (624) | (2,635) | (49) | (14,219) | - | (20,561) | |
At 31 December 2023 | 48,544 | 8,726 | 15,433 | 1,671 | 680,713 | - | 755,087 | |
Charge for the year | 12,637 | 2,551 | 4,966 | 944 | 167,575 | - | 188,673 | |
Disposals | (1,758) | (574) | (1,345) | (81) | (50,623) | - | (54,381) | |
Other transfers | (3,919) | - | - | 3,919 | - | - | - | |
At 31 December 2024 | 55,504 | 10,703 | 19,054 | 6,453 | 797,665 | - | 889,379 | |
| Net book value | ||||||||
At 31 December 2023 | 67,634 | 14,709 | 32,651 | 1,197 | 734,632 | 2,497 | 853,320 | |
At 31 December 2024 | 83,079 | 15,984 | 37,416 | 9,466 | 910,230 | 7,109 | 1,063,284 |
| Buildings | |||||
| Rotable | premises | ||||
’000 | USD | spare parts | and land | Aircraft | Total |
| Cost | |||||
At 1 January 2023 | 23,874 | 14,290 | 1,265,967 | 1,304,131 | |
Additions and modifications | 27 | 10,117 | 163,833 | 173,977 | |
Disposals | (902) | (3,167) | (14,455) | (18,524) | |
At 31 December 2023 | 22,999 | 21,240 | 1,415,345 | 1,459,584 | |
At 1 January 2024 | 22,999 | 21,240 | 1,415,345 | 1,459,584 | |
Additions and modifications | 23,568 | 8,413 | 345,807 | 377,788 | |
Disposals | (574) | (1,384) | (53,544) | (55,502) | |
Transfer of title | - | - | (142,422) | (142,422) | |
At 31 December 2024 | 45,993 | 28,269 | 1,565,186 | 1,639,448 | |
| Accumulated depreciation | |||||
At 1 January 2023 | 11,185 | 10,514 | 551,781 | 573,480 | |
Charge for the period | 2,961 | 3,396 | 143,151 | 149,508 | |
Disposals | (883) | (2,622) | (14,219) | (17,724) | |
At 31 December 2023 | 13,263 | 11,288 | 680,713 | 705,264 | |
At 1 January 2024 | 13,263 | 11,288 | 680,713 | 705,264 | |
Charge for the period | 2,921 | 4,335 | 165,927 | 173,183 | |
Disposals | (554) | (1,345) | (50,569) | (52,468) | |
Transfer of title | - | - | (75,860) | (75,860) | |
At 31 December 2024 | 15,630 | 14,278 | 720,211 | 750,119 | |
| Net book value | |||||
At 31 December 2023 | 9,736 | 9,952 | 734,632 | 754,320 | |
At 31 December 2024 | 30,363 | 13,991 | 844,975 | 889,329 |
’000 | USD | 2024 | 2023 |
Depreciation of property, plant and equipment (Note 11) | 188,673 | 161,202 | |
Amortisation of intangible assets | 498 | 809 | |
Total | 189,171 | 162,011 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
| Non-current | |||
Guarantee deposits for leased aircraft | 36,742 | 32,233 | |
Other guarantee deposits | 2,356 | 1,599 | |
Impairment allowances | (403) | (530) | |
38,695 | 33,302 | ||
| Current | |||
Other guarantee deposits | 1,970 | 1,580 | |
Guarantee deposits for leased aircraft | 1,269 | 400 | |
Impairment allowances | - | (1) | |
3,239 | 1,979 | ||
41,934 | 35,281 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Within one year | 1,269 | 400 | |
After one year but not more than five years | 9,367 | 11,456 | |
More than five years | 27,413 | 20,804 | |
38,049 | 32,660 | ||
Fair value adjustment | (38) | (27) | |
38,011 | 32,633 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Spare parts | 44,874 | 41,548 | |
Fuel | 8,147 | 14,733 | |
Goods in transit | 4,369 | 4,238 | |
Crockery | 4,189 | 4,136 | |
Promotional materials | 2,640 | 2,586 | |
De-icing liquid | 1,790 | 447 | |
Uniforms | 1,420 | 1,825 | |
Other | 4,290 | 3,272 | |
71,719 | 72,785 | ||
Less: cumulative write-down for obsolete and slow-moving inventories | (5,590) | (5,237) | |
66,129 | 67,548 |
’000 | USD | 2024 | 2023 |
Cumulative write-down for obsolete and slow-moving inventories at the beginning of the year | (5,237) | (5,858) | |
Write-down for the year | (1,145) | (206) | |
Reversal of previous write-down for the year | 792 | 827 | |
Cumulative write-down for obsolete and slow-moving inventories at the end of the year | (5,590) | (5,237) |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
| Non-current | |||
Advances for services | 10,366 | 9,146 | |
Prepayments for long-term assets | 9,225 | 9,305 | |
19,591 | 18,451 | ||
| Current | |||
Advances for goods | 16,489 | 10,934 | |
Advances for services | 11,074 | 11,506 | |
Prepayments of leases without transfer of legal title | 2,870 | 2,569 | |
30,433 | 25,009 | ||
Less: impairment allowance for prepayments | (143) | (184) | |
30,290 | 24,825 |
’000 | USD | 2024 | 2023 |
At the beginning of the year | (184) | (218) | |
Accrued during the year | (5) | (74) | |
Written-off against previously created allowance | 46 | 98 | |
Reversed during the year | - | 10 | |
Impairment allowance at the end of the year | (143) | (184) |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
| Non-current | |||
Other financial assets | 44,357 | 45,258 | |
Other receivables | 630 | 1,343 | |
44,987 | 46,601 | ||
Less: impairment allowance | (44,357) | (45,258) | |
630 | 1,343 | ||
| Current | |||
Trade receivables | 20,054 | 23,135 | |
Other receivables | 1,629 | 1,354 | |
21,683 | 24,489 | ||
Less: impairment allowance | (882) | (964) | |
20,801 | 23,525 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Value-added tax recoverable | 13,273 | 9,722 | |
Other taxes prepaid | 519 | 525 | |
13,792 | 10,247 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Term deposits with an initial maturity of less than 3 months | 335,904 | 178,313 | |
Current accounts with foreign banks | 130,083 | 85,661 | |
Current accounts with local banks | 13,077 | 9,578 | |
US Treasury Bills with initial maturity of less than 3 months | 9,008 | - | |
Cash in hand | 77 | 111 | |
Accrued interest | 565 | 353 | |
488,714 | 274,016 | ||
Impairment allowances | (12) | (10) | |
488,702 | 274,006 |
| Call option | ||
’000 | USD | (purchase) |
At 1 January 2023 | 1,660 | |
Acquisition | 3,225 | |
Gain included in “fuel and oil costs” | (2,509) | |
Payments on exercised contracts | (587) | |
Gain included in OCI – Net change in fair value | (1,026) | |
At 31 December 2023 | 763 | |
At 1 January 2024 | 763 | |
Acquisition | 1,988 | |
Loss included in “fuel and oil costs” | (2,178) | |
Loss included in “finance cost” as ineffective part | (58) | |
Payments on exercised contracts | (645) | |
Loss included in OCI – Net change in fair value | 432 | |
At 31 December 2024 | 302 |
’000 | USD | 2024 | 2023 |
Profit for the year | 52,776 | 68,705 | |
Number of ordinary shares | 348,878,155 | 306,000,000 | |
Earnings per share – basic and diluted (USD) | 0.151 | 0.225 |
| 31 December | 31 December | |
| 2024 | 2023 | |
Total assets | 1,813,075 | 1,362,444 |
Less: intangible assets | (6,018) | (2,836) |
Less: total liabilities | (1,418,545) | (1,149,085) |
Net Asset Value | 388,512 | 210,523 |
Number of ordinary shares | 351,887,760 | 17,000 |
Book value per ordinary share (in USD) | 1.104 | 12,383.706 |
Inputs into the models | Long-Term Incentive Plan |
Market share price | 1.53 |
Expected volatility | 3.57% |
Expected dividends | dividend payment is not expected |
Risk-free interest rate (based on US Treasury bonds) | 4.39% |
| Employee | |
| Number of awards | Incentive Plan |
Outstanding at 1 January 2024 | - |
Granted | 6,189,494 |
Forfeited | (472,196) |
Outstanding at 31 December 2024 | 5,717,298 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Unearned passenger revenue | 73,805 | 72,440 | |
Customer loyalty program provision | 15,996 | 11,928 | |
89,801 | 84,368 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Engines | 268,911 | 210,975 | |
D-check | 22,206 | 22,486 | |
Provision for redelivery of aircraft | 6,830 | 5,864 | |
Landing gear | 6,328 | 6,141 | |
C-check | 6,572 | 2,994 | |
Auxiliary Power unit | 4,288 | 5,328 | |
315,135 | 253,788 |
’000 | USD | 2024 | 2023 |
At 1 January | 253,788 | 189,643 | |
Accrued during the year (Note 8) | 96,536 | 88,793 | |
Used during the year | (45,593) | (25,047) | |
Reversed during the year (Note 8) | (1,237) | (2,963) | |
Recognised in property, plant and equipment | 1,869 | - | |
Unwinding of the discount (Note 9) | 9,772 | 3,362 | |
At 31 December | 315,135 | 253,788 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Within one year | 25,269 | 105,170 | |
During the second year | 105,778 | 62,411 | |
During the third year | 60,658 | 59,412 | |
After the third year | 123,430 | 26,795 | |
Total provision for aircraft maintenance | 315,135 | 253,788 | |
Less: current portion | 25,269 | 105,170 | |
Non-current portion | 289,866 | 148,618 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Trade payables | 74,759 | 62,929 | |
Advances received | 11,314 | 8,570 | |
Taxes payable | 9,832 | 1,637 | |
Deposits received from agents | 9,102 | 7,250 | |
Accrued bonuses | 8,283 | 1,637 | |
Due to employees | 6,744 | 6,860 | |
Vacation pay accrual | 2,181 | 1,005 | |
Pension contribution | 1,214 | 1,014 | |
Other | 124 | 99 | |
123,553 | 91,001 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Tenge | 63,156 | 43,945 | |
US Dollar | 48,406 | 37,505 | |
Euro | 6,105 | 4,395 | |
British Pound | 773 | 958 | |
Other | 5,113 | 4,198 | |
123,553 | 91,001 |
| Minimum | Present value of | ||||
| lease payments | minimum lease payments | ||||
| 31 December | 31 December | 31 December | 31 December | ||
’000 | USD | 2024 | 2023 | 2024 | 2023 |
Not later than one year | 226,588 | 214,585 | 171,886 | 174,997 | |
Later than one year and not later than five years | 675,020 | 512,484 | 557,647 | 431,400 | |
Later than five years | 170,589 | 121,453 | 159,128 | 112,496 | |
1,072,197 | 848,522 | 888,661 | 718,893 | ||
Less: future finance charges | (183,536) | (129,629) | - | - | |
Present value of minimum lease payments | 888,661 | 718,893 | 888,661 | 718,893 | |
| Included in the consolidated financial statements as: | |||||
- current portion of lease obligations | - | - | 171,886 | 174,997 | |
- non-current portion of lease obligations | - | - | 716,775 | 543,896 | |
- | - | 888,661 | 718,893 | ||
| Lease | ||||
’000 | USD | Loans | liabilities | Total |
Balance as at 1 January 2024 | 412 | 718,893 | 719,305 | |
Repayment of borrowings | (38,016) | - | (38,016) | |
Proceed from borrowings | 37,600 | - | 37,600 | |
Additional financing from sale and leaseback | 593 | - | 593 | |
Repayment of lease liabilities | - | (190,331) | (190,331) | |
| Repayment of additional financing | (426) | - | (426) | |
Interest paid | (520) | (53,911) | (54,431) | |
Total changes from financing cash flows | (769) | (244,242) | (245,011) | |
Effect of changes in foreign exchange rates | 417 | (1,175) | (758) | |
| Other changes | ||||
Additional adjustment – new leases and modifications | 367,045 | 367,045 | ||
Non-cash settlement due to netting with guarantee deposits | (3,087) | (3,087) | ||
Gain from early return of aircraft | (2,875) | (2,875) | ||
Interest expense (Note 9) | 517 | 54,102 | 54,619 | |
Total other changes | 517 | 415,185 | 415,702 | |
Balance as at 31 December 2024 | 577 | 888,661 | 889,238 |
| Lease | ||||
’000 | USD | Loans | liabilities | Total |
Balance as at 1 January 2023 | 12,096 | 732,804 | 744,900 | |
Repayment of borrowings | (46,250) | - | (46,250) | |
Proceed from borrowings | 35,000 | - | 35,000 | |
Repayment of lease liabilities | - | (173,302) | (173,302) | |
Repayment of additional financing | (390) | - | (390) | |
Interest paid | (1,459) | (41,258) | (42,717) | |
Total changes from financing cash flows | (13,099) | (214,560) | (227,659) | |
Effect of changes in foreign exchange rates | - | 81 | 81 | |
Other changes | - | - | - | |
Additional adjustment – new leases and modifications | - | 160,574 | 160,574 | |
Non-cash settlement due to netting with guarantee deposits | - | (4,584) | (4,584) | |
Interest expense (Note 9) | 1,415 | 44,578 | 45,993 | |
Total other changes | 1,415 | 200,568 | 201,983 | |
Balance as at 31 December 2023 | 412 | 718,893 | 719,305 |
’000 | USD | Note | 2024 | 2023 |
Reversal of impairment loss on trade and other receivables and prepayments | 15, 16 | 35 | 212 | |
(Accrual)/reversal of impairment loss on guarantee deposits | 13 | 128 | (256) | |
Accrual of impairment loss on cash and cash equivalents | 18 | (2) | (1) | |
161 | (45) |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Default banks | 44,357 | 45,258 | |
Trade receivables | 20,054 | 23,135 | |
Amounts due from employees | 1,976 | 2,697 | |
Receivable from lessors | 283 | - | |
Total gross carrying amount | 66,670 | 71,090 | |
Impairment allowance | (45,239) | (46,222) | |
Total net carrying amount | 21,431 | 24,868 |
31 December 2024 | 31 December 2023 | ||||
| Gross carrying | Loss | Gross carrying | Loss | ||
’000 | USD | amount | allowance | amount | allowance |
Current (not past due) | 13,383 | (19) | 22,344 | (8) | |
1–30 days past due | 6,305 | - | 390 | - | |
31-90 days past due | 29 | - | 62 | - | |
More than 90 days past due | 337 | (337) | 339 | (339) | |
20,054 | (356) | 23,135 | (347) |
’000 | USD | 2024 | 2023 |
Balance at 1 January | 46,222 | 46,521 | |
Accrual of impairment allowance | 1,646 | 840 | |
Write-off of impairment allowance | - | (97) | |
Foreign currency difference | (943) | 74 | |
Reversal of impairment allowance | (1,686) | (1,116) | |
Balance at 31 December | 45,239 | 46,222 |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
| Credit rating | |||
BBB- to AAA | 37,085 | 28,901 | |
C to CCC+ | 2,535 | 3,732 | |
Without ratings | 2,717 | 3,179 | |
Gross carrying amounts (amortised cost before impairment) | 42,337 | 35,812 | |
Impairment allowance | (403) | (531) | |
Total net carrying amount | 41,934 | 35,281 |
’000 | USD | 2024 | 2023 |
Balance at 1 January | (531) | (275) | |
Net re-measurement of loss allowance | 128 | (256) | |
Balance at 31 December | (403) | (531) |
31 December 2024 | 31 December 2023 | ||||||
| Gross carrying | 12 month | Gross carrying | 12 month | ||||
’000 | USD | amount | ECL | Carrying amount | amount | ECL | Carrying amount |
| Credit rating | |||||||
BBB- to A+ | 474,122 | (12) | 474,110 | 257,562 | (9) | 257,553 | |
B+ to BB+ | 14,592 | - | 14,592 | 16,343 | (1) | 16,342 | |
Without ratings | - | - | - | 111 | - | 111 | |
488,714 | (12) | 488,702 | 274,016 | (10) | 274,006 |
Notes | 31 December 2024 | 31 December 2023 | ||||
’000 | USD | Tenge | Euro | Tenge | Euro | |
| Assets | ||||||
Other taxes prepaid | 17 | 13,792 | - | 10,247 | - | |
Trade and other receivables | 16 | 14,463 | 1,156 | 16,008 | 1,757 | |
Income tax prepaid | 12,999 | - | 13,259 | - | ||
Cash and cash equivalents | 18 | 12,879 | 5,978 | 3,869 | 1,686 | |
Guarantee deposits | 323 | 295 | 341 | 313 | ||
Total | 54,456 | 7,429 | 43,724 | 3,756 | ||
| Liabilities | ||||||
Trade and other payables | 24 | 63,156 | 6,105 | 43,945 | 4,395 | |
Lease liabilities | 7,897 | - | 4,832 | - | ||
Total | 71,053 | 6,105 | 48,777 | 4,395 | ||
Net position | (16,597) | 1,324 | (5,053) | (639) |
Weakening of US Dollar | Strengthening of US Dollar | ||||
’000 | USD | Tenge | Euro | Tenge | Euro |
31 December 2024 | 10% | 10% | 10% | 10% | |
(Loss)/profit | (1,328) | 106 | 1,328 | (106) |
Weakening of US Dollar | Strengthening of US Dollar | ||||
’000 | USD | Tenge | Euro | Tenge | Euro |
31 December 2023 | 10% | 10% | (10%) | (10%) | |
Profit/(loss) | (404) | (51) | 404 | 51 |
| 3 months to | Over | |||||
’000 | USD | Up to 3 months | 1 year | 1-5 years | 5 years | Total |
| 31 December 2024 | ||||||
| Financial assets | ||||||
Trade and other receivables | 19,377 | 1,424 | 630 | - | 21,431 | |
Guarantee deposits | 616 | 2,623 | 10,536 | 28,197 | 41,972 | |
Cash and cash equivalents | 488,702 | - | - | - | 488,702 | |
| Financial liabilities | ||||||
| Non-interest bearing | ||||||
Trade and other payables | 77,064 | 9,102 | - | - | 86,166 | |
| Fixed rate | ||||||
Loans | 24 | 72 | 478 | 183 | 757 | |
Lease liabilities | 58,312 | 168,276 | 675,020 | 170,589 | 1,072,197 | |
| 3 months to | Over | |||||
’000 | USD | Up to 3 months | 1 year | 1-5 years | 5 years | Total |
| 31 December 2023 | ||||||
| Financial assets | ||||||
Trade and other receivables | 22,778 | 747 | 1,343 | - | 24,868 | |
Guarantee deposits | 384 | 1,595 | 12,230 | 21,099 | 35,308 | |
Cash and cash equivalents | 274,006 | - | - | - | 274,006 | |
| Financial liabilities | ||||||
| Non-interest bearing | ||||||
Trade and other payables | 73,544 | 7,250 | - | - | 80,794 | |
| Fixed rate | ||||||
Loans | 106 | 317 | - | - | 423 | |
Lease liabilities | 53,282 | 161,303 | 512,484 | 121,453 | 848,522 | |
| 31 December | 31 December | ||
’000 | USD | 2024 | 2023 |
Within one year | 29,084 | 22,166 | |
After one year but not more than five years | 772,349 | 511,496 | |
More than five years | 941,398 | 852,470 | |
1,742,831 | 1,386,132 |
’000 | USD | 2024 | 2023 |
Wages and salaries | 7,599 | 7,323 | |
Share-based payment | 1,571 | - | |
Social tax | 865 | 671 | |
Termination benefits | 318 | - | |
10,353 | 7,994 |
2024 | 2023 | ||||
’000 | USD | Transaction | Outstanding | Transaction | Outstanding |
| Services received | value | balance | value | balance | |
State-owned companies | 107,654 | 2,173 | 149,402 | 1,332 | |
Shareholders and their subsidiaries | 75,285 | (4,479) | 67,765 | (1,598) | |
182,939 | (2,306) | 217,167 | (266) |
’000 | USD | 2024 | 2023 | |
| Transaction | Outstanding | Transaction | Outstanding | |
| Services provided by the Group | value | balance | value | balance |
Shareholders and their subsidiaries | 1,335 | 189 | 1,229 | 1,018 |
State-owned companies | - | - | - | - |
1,335 | 189 | 1,229 | 1,018 |
’000 | USD | 2024 | 2023 |
Audit fee | 547 | 515 | |
Non-audit fees related to IPO | - | 444 | |
Other non-audit fees | 36 | 90 | |
583 | 1,049 |