Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 350 · FY2023 11,000 · FY2024 0 — 3-yr total 11,350
Operator of the Khrami I hydroelectric power station (114 MW, commissioned 1947) on the Khrami river in Tsalka Municipality. Part of Georgia's Khrami cascade.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 16,512 | 16,711 | 15,731 | 15,530 | 22,487 | 5,243 | 4,653 | 6,523 | -12.4% |
| Total COGS | 242 | 248 | 221 | 284 | 513 | 361 | 212 | 151 | -6.5% |
| Gross Profit | 16,270 | 16,463 | 15,510 | 15,246 | 21,974 | 4,882 | 4,441 | 6,372 | -12.5% |
| Gross Margin | 98.5% | 98.5% | 98.6% | 98.2% | 97.7% | 93.1% | 95.4% | 97.7% | |
| 1,515 | 3,263 | 3,143 | 6,964 | 3,966 | 3,227 | 5,261 | 5,035 | +18.7% | |
| EBITDA | 14,755 | 13,200 | 12,367 | 8,282 | 18,008 | 1,655 | 820 | 1,337 | -29.0% |
| EBITDA Margin | 89.4% | 79.0% | 78.6% | 53.3% | 80.1% | 31.6% | 17.6% | 20.5% | |
| Total D&A | 4,239 | 5,070 | 5,062 | 4,358 | 2,338 | 2,584 | 2,907 | 3,236 | -3.8% |
| Impairment (non-financial) | 2,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| EBIT / Operating Income | 7,774 | 8,130 | 7,305 | 3,924 | 15,670 | 929 | 3,727 | 1,899 | nmf |
| Total Interest Income | 251 | 606 | 1,288 | 1,367 | 1,320 | 1,794 | 1,285 | 96 | -12.8% |
| Total Interest Expense | 22 | 144 | 452 | 798 | 0 | 0 | 41 | 233 | +40.1% |
| 20 | 10 | 19 | 5 | 90 | 93 | 12,967 | 55 | +15.5% | |
| Profit Before Tax | 7,983 | 8,582 | 8,122 | 4,488 | 17,080 | 958 | 15,450 | 2,091 | nmf |
| Total Income Tax | 1,271 | 0 | 1,694 | 1,588 | 2,647 | 1,138 | 1,941 | 0 | +7.3% |
| Net Profit / (Loss) | 4,611 | 8,075 | 5,894 | 2,395 | 13,929 | 1,572 | 17,391 | 2,091 | nmf |
| Net Margin | 27.9% | 48.3% | 37.5% | 15.4% | 61.9% | 30.0% | 373.8% | 32.1% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 17,902 | 0 | |
| Total Comprehensive Income | 4,611 | 8,075 | 5,894 | 2,395 | 13,929 | 1,572 | 511 | 2,091 | 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 →