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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,343 | 2,724 | 3,231 | 1,508 | 2,659 | 2,797 | 2,186 | -6.8% |
| Total COGS | 274 | 602 | 491 | 290 | 582 | 695 | 568 | +12.9% |
| Gross Profit | 3,069 | 2,122 | 2,740 | 1,218 | 2,076 | 2,101 | 1,618 | -10.1% |
| Gross Margin | 91.8% | 77.9% | 84.8% | 80.8% | 78.1% | 75.1% | 74.0% | |
| 1,949 | 970 | 1,152 | 1,229 | 1,337 | 1,447 | 1,560 | -3.6% | |
| EBITDA | 1,120 | 1,152 | 1,588 | 11 | 739 | 655 | 58 | -39.0% |
| EBITDA Margin | 33.5% | 42.3% | 49.2% | 0.7% | 27.8% | 23.4% | 2.6% | |
| Total D&A | 268 | 250 | 227 | 268 | 241 | 224 | 207 | -4.2% |
| EBIT / Operating Income | 852 | 902 | 1,360 | 279 | 498 | 431 | 150 | nmf |
| Total Interest Income | 0 | 37 | 60 | 55 | 11 | 100 | 43 | +3.2% |
| Total Interest Expense | 390 | 388 | 439 | 470 | 241 | 86 | 28 | -35.5% |
| 21 | 38 | 478 | 599 | 81 | 45 | 8 | -15.7% | |
| Profit Before Tax | 483 | 512 | 1,459 | 1,294 | 350 | 400 | 127 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | +12.8% |
| Net Profit / (Loss) | 1,115 | 512 | 1,767 | 1,188 | 792 | 607 | 63 | -38.1% |
| Net Margin | 33.4% | 18.8% | 54.7% | 78.8% | 29.8% | 21.7% | 2.9% |
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 →