Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|---|
| 2,513 | 2,798 | 2,577 | 3,997 | 4,616 | 5,249 | +15.9% | |
| Total COGS | 1,791 | 1,995 | 1,806 | 2,762 | 3,092 | 3,352 | +13.4% |
| Gross Profit | 722 | 803 | 771 | 1,235 | 1,524 | 1,897 | +21.3% |
| Gross Margin | 28.7% | 28.7% | 29.9% | 30.9% | 33.0% | 36.1% | |
| 348 | 466 | 477 | 747 | 838 | 896 | +20.8% | |
| EBITDA | 373 | 338 | 294 | 488 | 686 | 1,002 | +21.8% |
| EBITDA Margin | 14.9% | 12.1% | 11.4% | 12.2% | 14.9% | 19.1% | |
| Total D&A | 17 | 20 | 26 | 38 | 42 | 44 | +20.4% |
| EBIT / Operating Income | 356 | 318 | 268 | 450 | 644 | 957 | +21.9% |
| Total Interest Income | 0 | 4 | 3 | 0 | 0 | 0 | -30.5% |
| Total Interest Expense | 20 | 54 | 58 | 62 | 50 | 57 | +23.0% |
| 10 | 42 | 203 | 186 | 177 | 11 | +2.0% | |
| Profit Before Tax | 346 | 226 | 9 | 574 | 771 | 911 | +21.4% |
| Total Income Tax | 9 | 19 | 0 | 9 | 81 | 81 | +55.6% |
| Net Profit / (Loss) | 337 | 206 | 9 | 565 | 690 | 830 | +19.8% |
| Net Margin | 13.4% | 7.4% | 0.4% | 14.1% | 15.0% | 15.8% |
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.