Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Operates in Industrial Goods — Chemicals. Per the activity note to the FY2024 annual report, the company produces enriched O-18 and O-17 isotope water and enriched N-15 isotopic salts.
Subsidiary of Saaktsio Sazogadoeba Tse-Pei Khemi Parmatsi Izotopi (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5,318 | 5,556 | 6,118 | 6,955 | 8,093 | 8,185 | 8,547 | 4,631 | -2.0% |
| Total COGS | 3,666 | 3,016 | 3,297 | 3,860 | 4,253 | 4,173 | 4,478 | 2,476 | -5.5% |
| Gross Profit | 1,651 | 2,540 | 2,821 | 3,095 | 3,839 | 4,012 | 4,069 | 2,155 | +3.9% |
| Gross Margin | 31.1% | 45.7% | 46.1% | 44.5% | 47.4% | 49.0% | 47.6% | 46.5% | |
| 467 | 1,602 | 874 | 995 | 1,280 | 1,094 | 1,714 | 1,697 | +20.2% | |
| EBITDA | 1,185 | 938 | 1,947 | 2,100 | 2,560 | 2,919 | 2,355 | 458 | -12.7% |
| EBITDA Margin | 22.3% | 16.9% | 31.8% | 30.2% | 31.6% | 35.7% | 27.6% | 9.9% | |
| Total D&A | 39 | 62 | 107 | 20 | 15 | 31 | 33 | 36 | -1.1% |
| EBIT / Operating Income | 1,145 | 876 | 1,840 | 2,080 | 2,545 | 2,888 | 2,322 | 421 | -13.3% |
| Total Interest Income | 0 | 0 | 0 | 0 | 13 | 0 | 16 | 23 | +20.4% |
| Total Interest Expense | 61 | 47 | 35 | 43 | 25 | 31 | 31 | 65 | +0.7% |
| 109 | 60 | 67 | 362 | 144 | 977 | 83 | 519 | nmf | |
| Profit Before Tax | 975 | 769 | 1,872 | 2,399 | 2,390 | 1,880 | 2,389 | 899 | -1.2% |
| Total Income Tax | 0 | 1 | 9 | 23 | 0 | 0 | 0 | 0 | -30.8% |
| Net Profit / (Loss) | 555 | 740 | 1,838 | 2,316 | 2,338 | 1,833 | 2,389 | 865 | +6.5% |
| Net Margin | 10.4% | 13.3% | 30.1% | 33.3% | 28.9% | 22.4% | 28.0% | 18.7% |
Shareholders, directors and group links from the companyinfo.ge public register — as filed, so stakes need not sum to 100% where a holding is undisclosed.
Ownership & directors from companyinfo.ge (public corporate registry).
Ranked by how close each latest revenue is to this one — not a curated comp set.