Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Subsidiary of Formula (100.0%)
| Line item | 2018 | 2019 | 2020 | 2021 | CAGR |
|---|---|---|---|---|---|
| 6,611 | 7,644 | 3,604 | 735 | -51.9% | |
| Total COGS | 489 | 613 | 4 | 0 | nmf |
| Gross Profit | 6,123 | 7,030 | 3,600 | 735 | -50.7% |
| Gross Margin | 92.6% | 92.0% | 99.9% | 100.0% | |
| 6,783 | 9,484 | 3,085 | 584 | -55.8% | |
| EBITDA | 661 | 2,453 | 515 | 150 | nmf |
| EBITDA Margin | 10.0% | 32.1% | 14.3% | 20.5% | |
| Total D&A | 194 | 185 | 186 | 39 | -41.5% |
| EBIT / Operating Income | 854 | 2,639 | 329 | 112 | nmf |
| Total Interest Expense | 1 | 0 | 0 | 0 | |
| 4 | 0 | 0 | 218 | +277.4% | |
| Profit Before Tax | 851 | 2,639 | 329 | 330 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 661 | 2,639 | 329 | 150 | nmf |
| Net Margin | 10.0% | 34.5% | 9.1% | 20.5% |
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 →