Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Subsidiary of Georgian Service Group (100.0%)
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,074 | 7,286 | 6,836 | 8,328 | 11,105 | 12,039 | 14,354 | +10.1% |
| Total COGS | 0 | 5,482 | 5,415 | 7,087 | 9,753 | 10,064 | 12,126 | +17.2% |
| Gross Profit | 8,074 | 1,804 | 1,421 | 1,241 | 1,352 | 1,975 | 2,228 | -19.3% |
| Gross Margin | 100.0% | 24.8% | 20.8% | 14.9% | 12.2% | 16.4% | 15.5% | |
| 7,584 | 1,658 | 1,432 | 1,474 | 1,584 | 1,562 | 1,364 | -24.9% | |
| EBITDA | 490 | 146 | 11 | 233 | 231 | 413 | 864 | +9.9% |
| EBITDA Margin | 6.1% | 2.0% | 0.2% | 2.8% | 2.1% | 3.4% | 6.0% | |
| Total D&A | 36 | 41 | 34 | 29 | 21 | 29 | 54 | +7.2% |
| EBIT / Operating Income | 454 | 105 | 45 | 262 | 253 | 384 | 810 | +10.1% |
| Total Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 18 | |
| Total Interest Expense | 0 | 0 | 0 | 3 | 12 | 39 | 3 | +1.6% |
| 0 | 15 | 2 | 7 | 50 | 58 | 6 | +92.9% | |
| Profit Before Tax | 454 | 90 | 43 | 273 | 315 | 402 | 819 | +10.3% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 454 | 90 | 43 | 273 | 315 | 402 | 819 | +10.3% |
| Net Margin | 5.6% | 1.2% | 0.6% | 3.3% | 2.8% | 3.3% | 5.7% |
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 →