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 |
|---|---|---|---|---|---|---|---|---|
| 856 | 1,792 | 1,447 | 5,227 | 11,152 | 14,732 | 17,733 | +65.7% | |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 856 | 1,792 | 1,447 | 5,227 | 11,152 | 14,732 | 17,733 | +65.7% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 873 | 747 | 955 | 2,611 | 2,957 | 4,896 | 6,047 | +38.1% | |
| EBITDA | 17 | 1,045 | 491 | 2,616 | 8,195 | 9,836 | 11,686 | nmf |
| EBITDA Margin | 2.0% | 58.3% | 34.0% | 50.0% | 73.5% | 66.8% | 65.9% | |
| Total D&A | 13 | 18 | 26 | 33 | 54 | 80 | 96 | +40.1% |
| EBIT / Operating Income | 30 | 1,028 | 466 | 2,583 | 8,141 | 9,756 | 11,590 | nmf |
| Total Interest Income | 0 | 0 | 7 | 82 | 177 | 241 | 335 | +167.2% |
| 0 | 0 | 93 | 344 | 474 | 684 | 1,468 | nmf | |
| Profit Before Tax | 30 | 1,028 | 380 | 3,009 | 7,844 | 9,313 | 13,393 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 30 | 1,028 | 256 | 2,824 | 7,844 | 9,313 | 13,393 | nmf |
| Net Margin | 3.5% | 57.3% | 17.7% | 54.0% | 70.3% | 63.2% | 75.5% |
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 →