Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Georgian investment / asset management firm operating under the DAR Capital brand.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 15,614 | 17,597 | 13,252 | 11,349 | 11,234 | 9,917 | 8,860 | 9,520 | -6.8% |
| Total COGS | 12,708 | 14,006 | 11,351 | 9,960 | 9,634 | 8,840 | 7,609 | 7,928 | -6.5% |
| Gross Profit | 2,906 | 3,591 | 1,901 | 1,389 | 1,599 | 1,077 | 1,251 | 1,592 | -8.2% |
| Gross Margin | 18.6% | 20.4% | 14.3% | 12.2% | 14.2% | 10.9% | 14.1% | 16.7% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 211 | 180 | 5,171 | +394.9% |
| 1,302 | 1,666 | 1,213 | 1,395 | 1,220 | 1,205 | 1,313 | 1,589 | +2.9% | |
| EBITDA | 1,604 | 1,925 | 687 | 7 | 379 | 83 | 118 | 5,174 | +18.2% |
| EBITDA Margin | 10.3% | 10.9% | 5.2% | 0.1% | 3.4% | 0.8% | 1.3% | 54.4% | |
| Total D&A | 949 | 966 | 670 | 590 | 535 | 483 | 454 | 436 | -10.5% |
| EBIT / Operating Income | 656 | 959 | 18 | 596 | 156 | 400 | 336 | 4,738 | +32.7% |
| Total Interest Expense | 597 | 399 | 227 | 76 | 0 | 107 | 1,080 | 909 | +6.2% |
| 384 | 155 | 162 | 328 | 462 | 37 | 24 | 11 | -39.5% | |
| Profit Before Tax | 325 | 715 | 47 | 344 | 307 | 470 | 1,440 | 3,818 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 196 | 715 | 47 | 344 | 307 | 470 | 1,440 | 3,818 | nmf |
| Net Margin | 1.3% | 4.1% | 0.4% | 3.0% | 2.7% | 4.7% | 16.3% | 40.1% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 1,781 | 0 | 0 | 0 | |
| Total Comprehensive Income | 196 | 715 | 47 | 344 | 2,088 | 470 | 1,440 | 3,818 | 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 →