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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 589 | 1,889 | 1,247 | 2,535 | 2,266 | 3,090 | 2,938 | +30.7% |
| Total COGS | 912 | 1,062 | 911 | 1,227 | 1,394 | 2,481 | 1,829 | +12.3% |
| Gross Profit | 323 | 827 | 336 | 1,308 | 872 | 609 | 1,109 | nmf |
| Gross Margin | 54.8% | 43.8% | 27.0% | 51.6% | 38.5% | 19.7% | 37.7% | |
| 2,559 | 1,000 | 592 | 698 | 1,053 | 1,087 | 1,299 | -10.7% | |
| EBITDA | 2,882 | 173 | 256 | 610 | 181 | 478 | 190 | -36.4% |
| EBITDA Margin | 489.4% | 9.2% | 20.5% | 24.0% | 8.0% | 15.5% | 6.5% | |
| Total D&A | 456 | 483 | 337 | 390 | 646 | 570 | 441 | -0.5% |
| EBIT / Operating Income | 3,338 | 656 | 593 | 220 | 827 | 1,047 | 631 | -24.2% |
| Total Interest Income | 271 | 271 | 271 | 270 | 271 | 270 | 270 | -0.0% |
| Total Interest Expense | 178 | 113 | 130 | 291 | 400 | 490 | 744 | +26.9% |
| 352 | 426 | 418 | 261 | 85 | 173 | 292 | -3.1% | |
| Profit Before Tax | 2,893 | 71 | 35 | 459 | 871 | 1,095 | 813 | -19.1% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 706 | 71 | 35 | 459 | 871 | 1,095 | 813 | +2.4% |
| Net Margin | 119.9% | 3.8% | 2.8% | 18.1% | 38.4% | 35.4% | 27.7% |
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 →