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 | 1,623 | 1,733 | 1,321 | 2,415 | 4,309 | 5,637 | 7,599 | +29.3% |
| Total COGS | 933 | 795 | 759 | 1,503 | 2,482 | 2,573 | 4,164 | +28.3% |
| Gross Profit | 690 | 939 | 562 | 912 | 1,827 | 3,064 | 3,435 | +30.7% |
| Gross Margin | 42.5% | 54.1% | 42.6% | 37.8% | 42.4% | 54.4% | 45.2% | |
| 645 | 709 | 784 | 824 | 1,665 | 2,184 | 3,488 | +32.5% | |
| EBITDA | 45 | 230 | 222 | 88 | 163 | 881 | 53 | nmf |
| EBITDA Margin | 2.8% | 13.2% | 16.8% | 3.6% | 3.8% | 15.6% | 0.7% | |
| Total D&A | 76 | 127 | 99 | 125 | 130 | 157 | 181 | +15.6% |
| EBIT / Operating Income | 31 | 102 | 321 | 38 | 32 | 723 | 234 | +40.1% |
| Total Interest Expense | 25 | 37 | 193 | 237 | 179 | 202 | 290 | +50.5% |
| 13 | 45 | 113 | 167 | 16 | 20 | 42 | +21.5% | |
| Profit Before Tax | 69 | 110 | 401 | 108 | 131 | 502 | 566 | +42.0% |
| Total Income Tax | 0 | 0 | 0 | 0 | 7 | 45 | 0 | +523.0% |
| Net Profit / (Loss) | 69 | 110 | 267 | 108 | 171 | 456 | 100 | +6.4% |
| Net Margin | 4.3% | 6.3% | 20.2% | 4.5% | 4.0% | 8.1% | 1.3% |
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 →