National Atomic Company Kazatomprom JSC (NATKY)

NATKY Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,813,352	1,434,635	1,001,171	691,011	587,457
Revenue Growth (YoY)	26.40%	43.30%	44.89%	17.63%	16.96%
Cost of Revenue	840,134	615,994	442,881	377,883	295,981
Gross Profit	973,218	818,641	558,290	313,128	291,476
Selling, General & Admin	74,882	81,961	70,112	48,760	42,543
Other Operating Expenses	103,118	101,518	43,146	41,959	31,122
Operating Expenses	162,677	199,440	113,258	90,918	73,688
Operating Income	810,541	619,201	445,032	222,210	217,788
Interest Expense	-9,273	-3,753	-3,689	-3,546	-4,284
Interest & Investment Income	27,579	25,646	12,505	5,201	4,357
Earnings From Equity Investments	161,553	94,959	89,076	51,583	40,086
Currency Exchange Gain (Loss)	73,494	-21,330	17,304	3,345	3,759
Other Non Operating Income (Expenses)	13,560	480	12,414	3,906	-1,354
EBT Excluding Unusual Items	1,077,454	715,203	572,642	282,699	260,352
Gain (Loss) on Sale of Investments	-2,026	13,658	4,699	-	21,056
Gain (Loss) on Sale of Assets	-325	-74	1,116	664	-366
Asset Writedown	-1,114	229	176	-3,606	70
Other Unusual Items	295,123	-674	3,091	1,887	4,032
Pretax Income	1,369,112	728,342	583,705	281,644	285,144
Income Tax Expense	236,997	148,007	110,742	61,618	63,776
Earnings From Continuing Operations	1,132,115	580,335	472,963	220,026	221,368
Net Income to Company	1,132,115	580,335	472,963	220,026	221,368
Minority Interest in Earnings	-259,852	-161,151	-124,915	-79,253	-37,827
Net Income	872,263	419,184	348,048	140,773	183,541
Net Income to Common	872,263	419,184	348,048	140,773	183,541
Net Income Growth	108.09%	20.44%	147.24%	-23.30%	-3.40%
Shares Outstanding (Basic)	259	259	259	259	259
Shares Outstanding (Diluted)	259	259	259	259	259
EPS (Basic)	3363.18	1616.24	1341.96	542.78	707.68
EPS (Diluted)	3363.18	1616.24	1341.96	542.78	707.68
EPS Growth	108.09%	20.44%	147.24%	-23.30%	-3.40%
Free Cash Flow	343,369	324,044	210,395	72,189	126,516
Free Cash Flow Per Share	1323.92	1249.41	811.22	278.34	487.81
Dividend Per Share	-	1213.000	775.000	877.000	579.000
Dividend Growth	-	56.52%	-11.63%	51.47%	51.57%
Gross Margin	53.67%	57.06%	55.76%	45.31%	49.62%
Operating Margin	44.70%	43.16%	44.45%	32.16%	37.07%
Profit Margin	48.10%	29.22%	34.76%	20.37%	31.24%
Free Cash Flow Margin	18.94%	22.59%	21.02%	10.45%	21.54%
EBITDA	935,837	720,923	530,838	299,358	285,074
EBITDA Margin	51.61%	50.25%	53.02%	43.32%	48.53%
D&A For EBITDA	125,296	101,722	85,806	77,148	67,286
EBIT	810,541	619,201	445,032	222,210	217,788
EBIT Margin	44.70%	43.16%	44.45%	32.16%	37.07%
Effective Tax Rate	17.31%	20.32%	18.97%	21.88%	22.37%

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