Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2017 0 · FY2018 1,097 · FY2019 693 — 3-yr total 1,790
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 3,064 | 3,739 | 3,983 | 2,665 | 2,437 | 1,584 | 1,443 | 1,285 | -11.7% | |
| Total COGS | 1,742 | 2,288 | 2,843 | 2,197 | 2,101 | 1,161 | 999 | 854 | -9.7% |
| Gross Profit | 1,323 | 1,451 | 1,139 | 467 | 336 | 422 | 445 | 431 | -14.8% |
| Gross Margin | 43.2% | 38.8% | 28.6% | 17.5% | 13.8% | 26.7% | 30.8% | 33.5% | |
| 41 | 233 | 412 | 331 | 232 | 171 | 187 | 166 | +22.2% | |
| EBITDA | 1,282 | 1,218 | 728 | 137 | 104 | 251 | 258 | 264 | -20.2% |
| EBITDA Margin | 41.8% | 32.6% | 18.3% | 5.1% | 4.3% | 15.9% | 17.9% | 20.6% | |
| Total D&A | 5 | 8 | 5 | 4 | 4 | 2 | 1 | 1 | -25.1% |
| EBIT / Operating Income | 1,277 | 1,210 | 723 | 133 | 100 | 249 | 257 | 264 | -20.2% |
| Total Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Interest Expense | 0 | 0 | 48 | 42 | 51 | 40 | 40 | 31 | -8.8% |
| 0 | 6 | 69 | 121 | 54 | 97 | 4 | 17 | +19.2% | |
| Profit Before Tax | 1,277 | 1,204 | 605 | 30 | 103 | 306 | 221 | 217 | -22.4% |
| Total Income Tax | 0 | 83 | 122 | 33 | 0 | 9 | 25 | 19 | -21.9% |
| Net Profit / (Loss) | 1,113 | 1,116 | 536 | 63 | 103 | 297 | 196 | 198 | -21.9% |
| Net Margin | 36.3% | 29.9% | 13.5% | 2.4% | 4.2% | 18.8% | 13.6% | 15.4% |
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. Open this set in Compare →