Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| 606 | 424 | 363 | 398 | 386 | 413 | 493 | -3.4% | |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 606 | 424 | 363 | 398 | 386 | 413 | 493 | -3.4% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 228 | 243 | 334 | 365 | 227 | 328 | 315 | +5.5% | |
| EBITDA | 377 | 181 | 29 | 34 | 159 | 85 | 177 | -11.8% |
| EBITDA Margin | 62.3% | 42.7% | 8.1% | 8.5% | 41.2% | 20.6% | 36.0% | |
| Total D&A | 58 | 61 | 54 | 56 | 54 | 72 | 56 | -0.6% |
| EBIT / Operating Income | 319 | 120 | 25 | 22 | 105 | 13 | 121 | -14.9% |
| Total Interest Expense | 0 | 94 | 49 | 57 | 42 | 34 | 29 | -21.3% |
| 0 | 2 | 21 | 59 | 80 | 254 | 131 | nmf | |
| Profit Before Tax | 319 | 24 | 52 | 138 | 17 | 275 | 38 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 319 | 24 | 40 | 27 | 17 | 275 | 38 | nmf |
| Net Margin | 52.7% | 5.6% | 11.0% | 6.9% | 4.3% | 66.5% | 7.8% | |
| Other Comprehensive Income | 95 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Comprehensive Income | 225 | 24 | 40 | 27 | 17 | 275 | 38 | nmf |
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 →