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 |
|---|---|---|---|---|---|---|---|---|
| 2,689 | 4,563 | 4,107 | 6,239 | 10,052 | 12,263 | 8,610 | +21.4% | |
| Total COGS | 1,008 | 2,861 | 1,124 | 2,075 | 4,020 | 5,081 | 948 | -1.0% |
| Gross Profit | 1,681 | 1,703 | 2,983 | 4,164 | 6,032 | 7,183 | 7,661 | +28.8% |
| Gross Margin | 62.5% | 37.3% | 72.6% | 66.7% | 60.0% | 58.6% | 89.0% | |
| 829 | 441 | 720 | 1,667 | 1,773 | 827 | 1,455 | +9.8% | |
| EBITDA | 851 | 1,262 | 2,262 | 2,497 | 4,259 | 6,355 | 6,206 | +39.2% |
| EBITDA Margin | 31.7% | 27.7% | 55.1% | 40.0% | 42.4% | 51.8% | 72.1% | |
| Total D&A | 258 | 386 | 340 | 346 | 328 | 1,832 | 2,163 | +42.5% |
| EBIT / Operating Income | 593 | 876 | 1,923 | 2,152 | 3,931 | 4,523 | 4,043 | +37.7% |
| Total Interest Expense | 57 | 118 | 127 | 63 | 0 | 0 | 0 | +3.4% |
| Total Other Income | 3 | 0 | 0 | 0 | 19 | 176 | 0 | nmf |
| Profit Before Tax | 539 | 758 | 1,796 | 2,089 | 3,950 | 4,347 | 4,043 | +39.9% |
| Total Income Tax | 0 | 0 | 0 | 0 | 234 | 0 | 0 | |
| Net Profit / (Loss) | 851 | 758 | 2,092 | 2,089 | 4,043 | 4,347 | 4,043 | +29.6% |
| Net Margin | 31.7% | 16.6% | 50.9% | 33.5% | 40.2% | 35.4% | 47.0% |
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.