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
Limited public information available beyond the Reportal filing.
Subsidiary of Energo-Pro Georgia Generation (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 20,628 | 21,011 | 26,556 | 25,246 | 38,117 | 19,452 | 23,663 | 28,840 | +4.9% |
| Total COGS | 5,228 | 6,814 | 11,323 | 9,124 | 5,059 | 6,064 | 9,904 | 13,529 | +14.5% |
| Gross Profit | 15,400 | 14,197 | 15,233 | 16,122 | 33,058 | 13,388 | 13,759 | 15,311 | -0.1% |
| Gross Margin | 74.7% | 67.6% | 57.4% | 63.9% | 86.7% | 68.8% | 58.1% | 53.1% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 115 | +78.1% |
| 1,494 | 1,971 | 1,625 | 1,476 | 4,885 | 2,554 | 3,067 | 3,205 | +11.5% | |
| EBITDA | 13,906 | 12,226 | 13,608 | 14,646 | 28,173 | 10,834 | 10,756 | 12,221 | -1.8% |
| EBITDA Margin | 67.4% | 58.2% | 51.2% | 58.0% | 73.9% | 55.7% | 45.5% | 42.4% | |
| Total D&A | 3,430 | 3,484 | 3,416 | 3,470 | 3,494 | 3,719 | 3,868 | 3,932 | +2.0% |
| EBIT / Operating Income | 10,476 | 8,742 | 10,192 | 11,176 | 24,679 | 7,114 | 6,888 | 8,289 | -3.3% |
| Total Interest Income | 73 | 104 | 65 | 87 | 169 | 48 | 52 | 44 | -6.9% |
| Total Interest Expense | 6,962 | 2,801 | 2,372 | 2,445 | 2,493 | 3,676 | 3,504 | 2,455 | -13.8% |
| Total Other Income | 0 | 1,382 | 2,245 | 10,075 | 3,753 | 153 | 7 | 14 | nmf |
| Profit Before Tax | 3,587 | 7,427 | 5,640 | 1,257 | 26,108 | 3,639 | 3,443 | 5,865 | +7.3% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 2,945 | 6,708 | 4,699 | 1,901 | 25,241 | 2,879 | 3,443 | 5,865 | +10.3% |
| Net Margin | 14.3% | 31.9% | 17.7% | 7.5% | 66.2% | 14.8% | 14.5% | 20.3% |
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 →