Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 753 · FY2023 1,611 · FY2024 1,137 — 3-yr total 3,500
Limited public information available beyond the Reportal filing.
Group parent — controls 1 company · ownership
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 11,587 | 13,159 | 14,474 | 12,034 | 19,143 | 23,164 | 38,329 | 43,490 | +20.8% | |
| Total COGS | 4,610 | 8,429 | 9,653 | 7,962 | 12,061 | 11,004 | 17,890 | 20,718 | +23.9% |
| Gross Profit | 6,978 | 4,730 | 4,821 | 4,072 | 7,082 | 12,160 | 20,439 | 22,772 | +18.4% |
| Gross Margin | 60.2% | 35.9% | 33.3% | 33.8% | 37.0% | 52.5% | 53.3% | 52.4% | |
| 4,052 | 1,474 | 1,302 | 1,748 | 2,473 | 5,877 | 11,224 | 12,922 | +18.0% | |
| EBITDA | 2,926 | 3,256 | 3,519 | 2,324 | 4,609 | 6,283 | 9,215 | 9,850 | +18.9% |
| EBITDA Margin | 25.3% | 24.7% | 24.3% | 19.3% | 24.1% | 27.1% | 24.0% | 22.6% | |
| Total D&A | 254 | 304 | 362 | 490 | 310 | 508 | 755 | 884 | +19.5% |
| EBIT / Operating Income | 2,672 | 2,952 | 3,158 | 1,834 | 4,299 | 5,775 | 8,460 | 8,966 | +18.9% |
| Total Interest Income | 0 | 8 | 3 | 12 | 0 | 0 | 0 | 0 | +22.6% |
| Total Interest Expense | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | |
| 19 | 40 | 293 | 651 | 407 | 1,088 | 490 | 1,231 | +81.6% | |
| Profit Before Tax | 2,653 | 2,920 | 2,859 | 2,497 | 4,705 | 6,863 | 8,951 | 7,735 | +16.5% |
| Total Income Tax | 51 | 0 | 124 | 156 | 326 | 138 | 290 | 207 | +22.3% |
| Net Profit / (Loss) | 2,956 | 2,801 | 2,544 | 2,199 | 4,211 | 6,553 | 8,661 | 7,527 | +14.3% |
| Net Margin | 25.5% | 21.3% | 17.6% | 18.3% | 22.0% | 28.3% | 22.6% | 17.3% | |
| Other Comprehensive Income | 0 | 430 | 261 | 0 | 0 | 0 | 0 | 0 | -39.3% |
| Total Comprehensive Income | 2,956 | 3,231 | 2,805 | 2,199 | 4,211 | 6,553 | 8,661 | 7,527 | +14.3% |
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 →