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
Owner/operator of the Mtkvari (Gardabani) thermal power plant, a major gas-fired electricity generator in Georgia.
Subsidiary of Holding Georgian Industrial Group (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 101,143 | 84,109 | 120,817 | 65,342 | 54,672 | 109,848 | 86,126 | 48,574 | -9.9% |
| Total COGS | 95,821 | 78,998 | 115,222 | 53,396 | 48,018 | 104,553 | 80,655 | 43,789 | -10.6% |
| Gross Profit | 5,322 | 5,111 | 5,595 | 11,946 | 6,654 | 5,295 | 5,471 | 4,785 | -1.5% |
| Gross Margin | 5.3% | 6.1% | 4.6% | 18.3% | 12.2% | 4.8% | 6.4% | 9.9% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 459 | 406 | 398 | 416 | -3.2% |
| 1,829 | 2,607 | 2,518 | 2,442 | 2,504 | 2,751 | 4,700 | 3,982 | +11.8% | |
| EBITDA | 3,493 | 2,504 | 3,077 | 9,504 | 4,609 | 2,950 | 1,169 | 1,219 | -14.0% |
| EBITDA Margin | 3.5% | 3.0% | 2.5% | 14.5% | 8.4% | 2.7% | 1.4% | 2.5% | |
| Total D&A | 745 | 752 | 722 | 341 | 324 | 334 | 338 | 308 | -11.9% |
| Impairment (non-financial) | 0 | 0 | 51,817 | 0 | 0 | 0 | 0 | 0 | |
| EBIT / Operating Income | 2,748 | 1,752 | 49,462 | 9,163 | 4,285 | 2,616 | 831 | 911 | -14.6% |
| Total Interest Income | 7 | 8 | 31 | 477 | 1,016 | 1,362 | 1,141 | 961 | nmf |
| Total Interest Expense | 2,163 | 2,264 | 1,482 | 1,230 | 13,316 | 2,050 | 2,492 | 2,019 | -1.0% |
| 290 | 235 | 688 | 1,718 | 1,021 | 3,261 | 215 | 824 | nmf | |
| Profit Before Tax | 882 | 269 | 51,601 | 6,692 | 6,994 | 5,189 | 305 | 971 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 138 | 2,041 | 52,599 | 6,032 | 7,617 | 4,512 | 305 | 971 | +32.1% |
| Net Margin | 0.1% | 2.4% | 43.5% | 9.2% | 13.9% | 4.1% | 0.4% | 2.0% |
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 →