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
Limited public information available beyond the Reportal filing.
Subsidiary of Kabu Development (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 35,143 | 28,513 | 39,665 | 33,228 | 29,336 | 37,450 | 38,417 | +1.5% |
| Total COGS | 30,072 | 23,509 | 32,838 | 23,777 | 16,697 | 25,313 | 24,357 | -3.5% |
| Gross Profit | 5,071 | 5,004 | 6,828 | 9,451 | 12,639 | 12,136 | 14,060 | +18.5% |
| Gross Margin | 14.4% | 17.5% | 17.2% | 28.4% | 43.1% | 32.4% | 36.6% | |
| 4,041 | 6,949 | 7,045 | 7,292 | 9,754 | 8,556 | 10,884 | +18.0% | |
| EBITDA | 1,030 | 1,945 | 217 | 2,159 | 2,885 | 3,580 | 3,177 | +20.6% |
| EBITDA Margin | 2.9% | 6.8% | 0.5% | 6.5% | 9.8% | 9.6% | 8.3% | |
| Total D&A | 269 | 1,130 | 1,032 | 1,315 | 1,518 | 1,738 | 1,652 | +35.3% |
| Impairment (non-financial) | 0 | 1,864 | 0 | 0 | 0 | 0 | 0 | |
| EBIT / Operating Income | 761 | 4,939 | 1,249 | 844 | 1,367 | 1,843 | 1,525 | +12.3% |
| Total Interest Income | 460 | 153 | 54 | 36 | 649 | 827 | 683 | +6.8% |
| Total Interest Expense | 1,217 | 1,472 | 1,712 | 2,867 | 2,815 | 3,452 | 3,543 | +19.5% |
| 419 | 522 | 1,636 | 3,741 | 2,329 | 4,589 | 351 | nmf | |
| Profit Before Tax | 423 | 6,779 | 4,543 | 5,728 | 1,529 | 3,807 | 1,685 | nmf |
| Total Income Tax | 0 | 0 | 70 | 4 | 4 | 0 | 0 | -75.1% |
| Net Profit / (Loss) | 1,894 | 7,044 | 4,699 | 5,821 | 1,402 | 3,807 | 1,819 | -0.7% |
| Net Margin | 5.4% | 24.7% | 11.8% | 17.5% | 4.8% | 10.2% | 4.7% | |
| Other Comprehensive Income | 0 | 12,305 | 11,997 | 0 | 0 | 0 | 0 | -2.5% |
| Total Comprehensive Income | 1,894 | 5,261 | 7,297 | 5,821 | 1,402 | 3,807 | 1,819 | -0.7% |
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 →