Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 5,928 | 4,970 | 3,944 | 4,131 | 6,171 | 5,289 | 7,576 | 6,501 | +1.3% | |
| Total COGS | 2,872 | 1,961 | 1,728 | 1,666 | 3,189 | 2,904 | 3,153 | 3,479 | +2.8% |
| Gross Profit | 3,056 | 3,009 | 2,217 | 2,465 | 2,982 | 2,385 | 4,423 | 3,022 | -0.2% |
| Gross Margin | 51.6% | 60.5% | 56.2% | 59.7% | 48.3% | 45.1% | 58.4% | 46.5% | |
| 2,937 | 2,761 | 2,204 | 2,341 | 2,772 | 2,932 | 4,249 | 2,895 | -0.2% | |
| EBITDA | 120 | 248 | 13 | 124 | 210 | 547 | 173 | 127 | +0.9% |
| EBITDA Margin | 2.0% | 5.0% | 0.3% | 3.0% | 3.4% | 10.3% | 2.3% | 2.0% | |
| Total D&A | 71 | 149 | 193 | 156 | 158 | 155 | 131 | 91 | +3.5% |
| EBIT / Operating Income | 49 | 99 | 181 | 33 | 52 | 703 | 42 | 37 | -3.9% |
| Total Interest Expense | 0 | 23 | 32 | 39 | 53 | 141 | 349 | 188 | +41.9% |
| 14 | 7 | 5 | 29 | 5 | 63 | 38 | 22 | +6.1% | |
| Profit Before Tax | 34 | 69 | 217 | 43 | 7 | 906 | 345 | 173 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 105 | 69 | 217 | 102 | 134 | 909 | 112 | 95 | -1.5% |
| Net Margin | 1.8% | 1.4% | 5.5% | 2.5% | 2.2% | 17.2% | 1.5% | 1.5% |
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 →