Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 1,467 · FY2023 2,512 · FY2024 2,927 — 3-yr total 6,906
Georgian heating/HVAC products company (name translates as 'Warm House').
Group parent — controls 1 company · ownership
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 52,468 | 32,092 | 35,876 | 34,786 | 35,942 | 39,544 | 30,251 | 61,149 | +2.2% |
| Total COGS | 39,788 | 26,492 | 27,180 | 27,761 | 30,464 | 28,641 | 24,174 | 50,178 | +3.4% |
| Gross Profit | 12,680 | 5,600 | 8,696 | 7,025 | 5,478 | 10,903 | 6,077 | 10,971 | -2.0% |
| Gross Margin | 24.2% | 17.4% | 24.2% | 20.2% | 15.2% | 27.6% | 20.1% | 17.9% | |
| 4,813 | 3,233 | 4,460 | 3,214 | 3,930 | 4,570 | 4,517 | 8,246 | +8.0% | |
| EBITDA | 7,867 | 2,367 | 4,236 | 3,811 | 1,548 | 6,333 | 1,560 | 2,725 | -14.1% |
| EBITDA Margin | 15.0% | 7.4% | 11.8% | 11.0% | 4.3% | 16.0% | 5.2% | 4.5% | |
| Total D&A | 278 | 385 | 287 | 111 | 384 | 346 | 415 | 627 | +12.3% |
| Impairment (non-financial) | 0 | 0 | 0 | 0 | 0 | 0 | 673 | 0 | |
| EBIT / Operating Income | 7,589 | 1,982 | 3,949 | 3,700 | 1,164 | 5,987 | 1,818 | 2,098 | -16.8% |
| Total Interest Income | 297 | 176 | 283 | 168 | 715 | 235 | 177 | 545 | +9.1% |
| Total Interest Expense | 766 | 705 | 908 | 1,383 | 1,972 | 2,254 | 2,465 | 2,515 | +18.5% |
| 98 | 671 | 266 | 3,594 | 2,279 | 2,414 | 2,812 | 4,847 | nmf | |
| Profit Before Tax | 7,022 | 782 | 3,058 | 1,109 | 2,186 | 6,382 | 3,282 | 4,975 | -4.8% |
| Total Income Tax | 0 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 5,456 | 694 | 3,058 | 1,109 | 2,186 | 6,382 | 3,282 | 4,648 | -2.3% |
| Net Margin | 10.4% | 2.2% | 8.5% | 3.2% | 6.1% | 16.1% | 10.8% | 7.6% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 4,837 | 0 | 2,568 | 8,618 | +21.2% |
| Total Comprehensive Income | 5,456 | 694 | 3,058 | 1,109 | 7,023 | 6,382 | 714 | 13,266 | +13.5% |
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 →