Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 35,560 · FY2023 14,472 · FY2024 30,423 — 3-yr total 80,455
Operator of the Dariali HPP, a 108 MW run-of-river hydropower plant on the Tergi (Terek) river near the Russian border.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 34,657 | 37,944 | 43,540 | 74,117 | 88,050 | 79,623 | 62,087 | 74,532 | +11.6% |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 34,657 | 37,944 | 43,540 | 74,117 | 88,050 | 79,623 | 62,087 | 74,532 | +11.6% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| Other Operating Income | 0 | 0 | 5 | 418 | 224 | 19 | 125 | 123 | +89.8% |
| 4,023 | 2,713 | 4,122 | 4,465 | 4,645 | 5,666 | 9,989 | 12,573 | +17.7% | |
| EBITDA | 30,634 | 35,231 | 39,423 | 70,070 | 83,629 | 73,976 | 52,223 | 62,082 | +10.6% |
| EBITDA Margin | 88.4% | 92.8% | 90.5% | 94.5% | 95.0% | 92.9% | 84.1% | 83.3% | |
| Total D&A | 6,889 | 6,891 | 6,978 | 7,014 | 7,030 | 7,086 | 7,252 | 7,294 | +0.8% |
| EBIT / Operating Income | 23,745 | 28,340 | 32,445 | 63,056 | 76,599 | 66,890 | 44,971 | 54,788 | +12.7% |
| Total Interest Income | 196 | 560 | 584 | 432 | 242 | 782 | 1,568 | 1,349 | +31.7% |
| Total Interest Expense | 13,632 | 19,374 | 10,555 | 12,132 | 12,544 | 6,340 | 4,861 | 3,337 | -18.2% |
| 0 | 5,939 | 14,118 | 24,798 | 10,666 | 9,499 | 570 | 626 | -31.3% | |
| Profit Before Tax | 10,309 | 3,587 | 8,356 | 26,558 | 74,963 | 70,831 | 42,248 | 52,174 | +26.1% |
| Total Income Tax | 0 | 0 | 0 | 0 | 1,864 | 3,245 | 1,323 | 2,775 | +14.2% |
| Net Profit / (Loss) | 11,512 | 1,091 | 5,905 | 24,169 | 70,708 | 65,178 | 40,925 | 49,399 | +23.1% |
| Net Margin | 33.2% | 2.9% | 13.6% | 32.6% | 80.3% | 81.9% | 65.9% | 66.3% |
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 →