Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Operator of the Shuakhevi HPP cascade on the Adjaristsqali River in Adjara, a major hydropower project developed by Clean Energy Invest, Tata Power and IFC.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 36,798 | 48,673 | 94,621 | 74,411 | 74,619 | +19.3% | |
| Total COGS | 0 | 0 | 621 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 0 | 0 | 621 | 36,798 | 48,673 | 94,621 | 74,411 | 74,619 | nmf |
| Gross Margin | 0.0% | 0.0% | 0.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 550 | 41,556 | 0 | 0 | 57,149 | 559 | 528 | 0 | -0.7% | |
| 10,513 | 16,555 | 145,003 | 64,597 | 32,264 | 33,838 | 32,669 | 29,802 | +16.1% | |
| EBITDA | 9,963 | 25,001 | 144,382 | 27,799 | 73,558 | 61,342 | 42,270 | 44,817 | nmf |
| EBITDA Margin | 0.0% | 0.0% | 0.0% | 75.5% | 151.1% | 64.8% | 56.8% | 60.1% | |
| Total D&A | 0 | 0 | 0 | 13,241 | 14,524 | 12,200 | 11,245 | 13,986 | +1.4% |
| 0 | 540,726 | 0 | 0 | 56,801 | 2,018 | 97,665 | 34,700 | -36.7% | |
| EBIT / Operating Income | 9,963 | 515,725 | 144,382 | 41,040 | 2,233 | 51,160 | 128,690 | 3,869 | -12.6% |
| Total Interest Income | 12,464 | 101 | 0 | 222 | 135 | 608 | 1,902 | 2,089 | -22.5% |
| Total Interest Expense | 323 | 8,832 | 0 | 26,898 | 31,626 | 29,162 | 32,330 | 34,020 | nmf |
| 0 | 0 | 42,903 | 34,193 | 254 | 106 | 12 | 1,404 | -49.5% | |
| Profit Before Tax | 2,178 | 524,456 | 101,479 | 33,523 | 29,004 | 22,500 | 98,274 | 37,204 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 2,178 | 524,456 | 64,445 | 93,333 | 29,004 | 22,500 | 98,274 | 37,204 | nmf |
| Net Margin | 0.0% | 0.0% | 0.0% | 253.6% | 59.6% | 23.8% | 132.1% | 49.9% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 10,648 | 16,564 | 1,981 | 473 | -64.6% |
| Total Comprehensive Income | 2,178 | 524,456 | 64,445 | 93,333 | 18,356 | 39,064 | 100,255 | 36,731 | nmf |
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 →