Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 0 · FY2022 0 · FY2023 0
m2 Group is the parent holding of m2 Real Estate, one of Georgia's largest residential real estate developers (part of Georgia Capital).
Subsidiary of LLC Trast Holding (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 65,744 | 59,617 | 33,095 | 72,894 | 90,202 | 183,081 | 236,790 | +23.8% |
| Total COGS | 59,615 | 51,923 | 28,801 | 61,323 | 83,978 | 154,935 | 218,996 | +24.2% |
| Gross Profit | 6,129 | 7,694 | 4,294 | 11,571 | 6,224 | 28,146 | 17,794 | +19.4% |
| Gross Margin | 9.3% | 12.9% | 13.0% | 15.9% | 6.9% | 15.4% | 7.5% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 373 | 146 | -60.9% |
| 2,910 | 2,759 | 5,802 | 24,056 | 6,381 | 16,267 | 15,020 | +31.5% | |
| EBITDA | 3,219 | 4,935 | 1,508 | 12,485 | 157 | 12,252 | 2,920 | -1.6% |
| EBITDA Margin | 4.9% | 8.3% | 4.6% | 17.1% | 0.2% | 6.7% | 1.2% | |
| Total D&A | 0 | 0 | 141 | 292 | 266 | 955 | 658 | +47.0% |
| Impairment (non-financial) | 0 | 0 | 0 | 0 | 0 | 0 | 2,891 | |
| EBIT / Operating Income | 3,219 | 4,935 | 1,649 | 12,777 | 423 | 11,297 | 629 | nmf |
| Total Interest Income | 5,243 | 6,566 | 5,816 | 8,507 | 4,003 | 1,745 | 2,600 | -11.0% |
| Total Interest Expense | 811 | 2,395 | 4,908 | 8,251 | 4,214 | 11,030 | 13,523 | +59.8% |
| 5,494 | 2,221 | 2,770 | 1,837 | 9,582 | 1,511 | 475 | nmf | |
| Profit Before Tax | 13,145 | 11,327 | 3,511 | 10,684 | 8,948 | 501 | 12,027 | nmf |
| Total Income Tax | 1,554 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 11,739 | 11,239 | 4,054 | 11,954 | 1,617 | 501 | 12,027 | nmf |
| Net Margin | 17.9% | 18.9% | 12.2% | 16.4% | 1.8% | 0.3% | 5.1% | |
| Other Comprehensive Income | 0 | 0 | 0 | 5,849 | 291 | 0 | 0 | -95.0% |
| Total Comprehensive Income | 11,739 | 11,239 | 4,054 | 6,105 | 1,908 | 501 | 12,027 | 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 →