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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 64 | 20 | 0 | 92 | 130 | 174 | 1,231 | +63.8% |
| Total COGS | 12 | 6 | 0 | 85 | 130 | 278 | 1,662 | nmf |
| Gross Profit | 52 | 15 | 0 | 6 | 0 | 103 | 431 | nmf |
| Gross Margin | 81.4% | 72.8% | 0.0% | 7.0% | 0.1% | 59.4% | 35.0% | |
| 926 | 355 | 2,665 | 1,251 | 1,383 | 2,746 | 2,552 | +18.4% | |
| EBITDA | 874 | 340 | 2,665 | 1,245 | 1,383 | 2,850 | 2,983 | +22.7% |
| EBITDA Margin | 1371.3% | 1667.7% | 0.0% | 1359.9% | 1065.2% | 1636.4% | 242.3% | |
| Total D&A | 92 | 120 | 186 | 269 | 408 | 605 | 565 | +35.4% |
| EBIT / Operating Income | 966 | 461 | 2,851 | 1,514 | 1,792 | 3,455 | 3,548 | +24.2% |
| Total Interest Income | 0 | 0 | 0 | 0 | 115 | 113 | 28 | -51.0% |
| Total Interest Expense | 690 | 247 | 387 | 485 | 565 | 683 | 931 | +5.1% |
| 5 | 108 | 259 | 1,414 | 3,198 | 1,467 | 42 | nmf | |
| Profit Before Tax | 1,661 | 815 | 2,978 | 584 | 957 | 2,557 | 4,410 | +17.7% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 879 | 815 | 2,978 | 584 | 957 | 2,557 | 4,410 | +30.8% |
| Net Margin | 1379.5% | 3993.0% | 0.0% | 638.5% | 737.1% | 1468.3% | 358.2% |
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 →