Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 1,433 · FY2023 1,396 · FY2024 629 — 3-yr total 3,459
Limited public information available beyond the Reportal filing.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 36,520 | 33,511 | 39,402 | 48,891 | 53,250 | 63,156 | 48,683 | 53,085 | +5.5% |
| Total COGS | 33,617 | 30,761 | 34,703 | 41,575 | 46,333 | 51,917 | 42,211 | 45,344 | +4.4% |
| Gross Profit | 2,903 | 2,750 | 4,699 | 7,316 | 6,917 | 11,239 | 6,473 | 7,741 | +15.0% |
| Gross Margin | 7.9% | 8.2% | 11.9% | 15.0% | 13.0% | 17.8% | 13.3% | 14.6% | |
| Other Operating Income | 0 | 0 | 41 | 136 | 83 | 196 | 51 | 48 | +3.0% |
| 2,325 | 2,276 | 2,411 | 3,134 | 4,469 | 7,446 | 3,885 | 4,502 | +9.9% | |
| EBITDA | 578 | 474 | 2,330 | 4,318 | 2,532 | 3,989 | 2,639 | 3,286 | +28.2% |
| EBITDA Margin | 1.6% | 1.4% | 5.9% | 8.8% | 4.8% | 6.3% | 5.4% | 6.2% | |
| Total D&A | 0 | 0 | 253 | 250 | 241 | 101 | 155 | 287 | +2.5% |
| EBIT / Operating Income | 578 | 474 | 2,077 | 4,068 | 2,291 | 3,888 | 2,484 | 2,999 | +26.5% |
| Total Interest Income | 10 | 1,419 | 12 | 9 | 30 | 43 | 14 | 45 | +24.6% |
| Total Interest Expense | 62 | 147 | 108 | 71 | 90 | 167 | 88 | 223 | +20.2% |
| Total Other Income | 17 | 1,030 | 80 | 164 | 0 | 0 | 78 | 0 | +29.0% |
| Profit Before Tax | 510 | 715 | 1,901 | 3,842 | 2,231 | 3,764 | 2,332 | 2,821 | +27.7% |
| Total Income Tax | 4 | 5 | 5 | 23 | 12 | 27 | 6 | 0 | +7.0% |
| Net Profit / (Loss) | 506 | 711 | 1,896 | 3,819 | 2,219 | 3,737 | 2,326 | 2,821 | +27.8% |
| Net Margin | 1.4% | 2.1% | 4.8% | 7.8% | 4.2% | 5.9% | 4.8% | 5.3% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | |
| Total Comprehensive Income | 506 | 711 | 1,896 | 3,819 | 2,219 | 3,737 | 2,326 | 2,747 | +27.3% |
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 →