Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 1,263 · FY2023 1,275 · FY2024 0 — 3-yr total 2,538
Limited public information available beyond the Reportal filing.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31,472 | 31,892 | 38,678 | 30,564 | 39,215 | 48,233 | 61,005 | 65,106 | +10.9% |
| Total COGS | 15,971 | 16,655 | 22,486 | 17,919 | 23,591 | 25,934 | 33,843 | 37,191 | +12.8% |
| Gross Profit | 15,501 | 15,237 | 16,192 | 12,645 | 15,625 | 22,299 | 27,162 | 27,915 | +8.8% |
| Gross Margin | 49.3% | 47.8% | 41.9% | 41.4% | 39.8% | 46.2% | 44.5% | 42.9% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | 1,458 | 2,255 | +54.7% |
| 13,001 | 14,978 | 13,409 | 10,787 | 12,072 | 14,818 | 14,718 | 16,039 | +3.0% | |
| EBITDA | 2,500 | 260 | 2,783 | 1,858 | 3,553 | 7,481 | 13,902 | 14,132 | +28.1% |
| EBITDA Margin | 7.9% | 0.8% | 7.2% | 6.1% | 9.1% | 15.5% | 22.8% | 21.7% | |
| Total D&A | 294 | 334 | 565 | 528 | 499 | 484 | 3,647 | 3,985 | +45.1% |
| Impairment (non-financial) | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | |
| EBIT / Operating Income | 2,206 | 74 | 2,218 | 1,329 | 3,054 | 6,997 | 10,212 | 10,147 | +24.4% |
| Total Interest Income | 1,261 | 969 | 715 | 393 | 818 | 1,435 | 0 | 0 | +2.6% |
| Total Interest Expense | 54 | 78 | 2,037 | 3,478 | 1,414 | 1,866 | 2,940 | 3,177 | +79.0% |
| 598 | 0 | 0 | 119 | 648 | 79 | 204 | 160 | -17.1% | |
| Profit Before Tax | 2,815 | 816 | 896 | 1,874 | 3,106 | 6,644 | 7,068 | 6,809 | +13.5% |
| Total Income Tax | 86 | 75 | 71 | 1 | 47 | 54 | 126 | 0 | +6.4% |
| Net Profit / (Loss) | 2,728 | 741 | 741 | 1,965 | 2,974 | 6,509 | 6,943 | 6,809 | +14.0% |
| Net Margin | 8.7% | 2.3% | 1.9% | 6.4% | 7.6% | 13.5% | 11.4% | 10.5% |
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 →