Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 42 · FY2024 3,108 — 3-yr total 3,150
Tbilisi-based inbound and outbound tour operator.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 23,380 | 35,471 | 52,269 | 574 | 4,351 | 11,908 | 15,680 | 23,698 | +0.2% |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | 8,997 | 12,701 | +41.2% |
| Gross Profit | 23,380 | 35,471 | 52,269 | 574 | 4,351 | 11,908 | 6,683 | 10,997 | -10.2% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 42.6% | 46.4% | |
| 17,124 | 27,393 | 38,514 | 2,007 | 3,786 | 10,546 | 4,938 | 6,416 | -13.1% | |
| EBITDA | 6,256 | 8,079 | 13,756 | 1,432 | 565 | 1,362 | 1,746 | 4,581 | -4.4% |
| EBITDA Margin | 26.8% | 22.8% | 26.3% | 249.3% | 13.0% | 11.4% | 11.1% | 19.3% | |
| Total D&A | 331 | 323 | 361 | 335 | 301 | 272 | 277 | 299 | -1.4% |
| EBIT / Operating Income | 5,925 | 7,755 | 13,394 | 1,767 | 265 | 1,090 | 1,469 | 4,282 | -4.5% |
| Total Interest Income | 0 | 0 | 0 | 276 | 275 | 259 | 185 | 292 | +1.4% |
| 391 | 598 | 1,555 | 1,877 | 1,393 | 1,840 | 135 | 352 | -1.5% | |
| Profit Before Tax | 6,316 | 8,354 | 14,949 | 386 | 853 | 491 | 1,788 | 4,925 | -3.5% |
| Total Income Tax | 234 | 8 | 1,479 | 16 | 1 | 0 | 7 | 555 | +13.1% |
| Net Profit / (Loss) | 4,792 | 8,320 | 13,471 | 370 | 854 | 491 | 1,780 | 4,370 | -1.3% |
| Net Margin | 20.5% | 23.5% | 25.8% | 64.4% | 19.6% | 4.1% | 11.4% | 18.4% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 221 | 33 | 42 | 58 | -36.1% |
| Total Comprehensive Income | 4,792 | 8,320 | 13,471 | 370 | 633 | 458 | 1,822 | 4,428 | -1.1% |
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 →