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 |
|---|---|---|---|---|---|---|---|---|
| 2,990 | 2,728 | 914 | 2,147 | 2,498 | 2,792 | 1,031 | -16.3% | |
| Total COGS | 922 | 1,124 | 435 | 904 | 1,438 | 1,817 | 305 | -16.8% |
| Gross Profit | 2,068 | 1,605 | 479 | 1,243 | 1,060 | 974 | 725 | -16.0% |
| Gross Margin | 69.2% | 58.8% | 52.4% | 57.9% | 42.4% | 34.9% | 70.4% | |
| 2,862 | 3,301 | 1,682 | 1,617 | 1,600 | 1,259 | 953 | -16.8% | |
| EBITDA | 795 | 1,696 | 1,203 | 374 | 540 | 285 | 227 | -18.8% |
| EBITDA Margin | 26.6% | 62.2% | 131.6% | 17.4% | 21.6% | 10.2% | 22.1% | |
| Total D&A | 34 | 59 | 72 | 74 | 103 | 88 | 71 | +13.0% |
| EBIT / Operating Income | 829 | 1,755 | 1,275 | 448 | 643 | 373 | 299 | -15.6% |
| Total Interest Income | 0 | 0 | 0 | 1 | 47 | 0 | 0 | +6549.5% |
| Total Interest Expense | 231 | 302 | 441 | 385 | 112 | 92 | 26 | -30.8% |
| 243 | 138 | 320 | 546 | 768 | 11 | 134 | -9.5% | |
| Profit Before Tax | 1,303 | 2,195 | 2,036 | 286 | 60 | 476 | 458 | -16.0% |
| Total Income Tax | 0 | 0 | 3 | 12 | 14 | 6 | 1 | -21.0% |
| Net Profit / (Loss) | 1,037 | 1,834 | 1,526 | 118 | 92 | 304 | 395 | -14.9% |
| Net Margin | 34.7% | 67.2% | 166.9% | 5.5% | 3.7% | 10.9% | 38.3% |
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 →