Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2018 | 2019 | 2020 | 2021 | CAGR |
|---|---|---|---|---|---|
| Total Revenue | 3,482 | 12,200 | 11,827 | 11,610 | +49.4% |
| Total COGS | 2,800 | 7,092 | 5,611 | 5,912 | +28.3% |
| Gross Profit | 682 | 5,109 | 6,217 | 5,698 | +102.9% |
| Gross Margin | 19.6% | 41.9% | 52.6% | 49.1% | |
| 1,623 | 5,839 | 8,439 | 7,457 | +66.3% | |
| EBITDA | 941 | 731 | 2,223 | 1,760 | +23.2% |
| EBITDA Margin | 27.0% | 6.0% | 18.8% | 15.2% | |
| Total D&A | 138 | 483 | 473 | 403 | +43.1% |
| EBIT / Operating Income | 1,079 | 1,214 | 2,696 | 2,163 | +26.1% |
| Total Interest Income | 0 | 0 | 0 | 0 | -77.7% |
| Total Interest Expense | 75 | 317 | 250 | 406 | +75.9% |
| Total Other Income | 213 | 0 | 258 | 64 | -32.9% |
| Profit Before Tax | 940 | 1,530 | 2,688 | 2,505 | +38.6% |
| Total Income Tax | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 941 | 1,530 | 2,223 | 2,505 | +38.6% |
| Net Margin | 27.0% | 12.5% | 18.8% | 21.6% |
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.