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 | 4,259 | 5,112 | 3,122 | 6,401 | 10,846 | 11,836 | 10,884 | +16.9% |
| Total COGS | 2,201 | 1,680 | 1,933 | 2,091 | 4,322 | 4,533 | 3,890 | +10.0% |
| Gross Profit | 2,058 | 3,432 | 1,189 | 4,310 | 6,524 | 7,303 | 6,994 | +22.6% |
| Gross Margin | 48.3% | 67.1% | 38.1% | 67.3% | 60.2% | 61.7% | 64.3% | |
| 2,134 | 2,984 | 1,899 | 3,542 | 5,564 | 6,269 | 6,965 | +21.8% | |
| EBITDA | 76 | 448 | 710 | 768 | 960 | 1,034 | 29 | nmf |
| EBITDA Margin | 1.8% | 8.8% | 22.8% | 12.0% | 8.8% | 8.7% | 0.3% | |
| Total D&A | 92 | 105 | 113 | 263 | 421 | 1,524 | 1,428 | +58.0% |
| EBIT / Operating Income | 168 | 343 | 823 | 505 | 538 | 491 | 1,399 | +42.4% |
| Total Interest Expense | 0 | 0 | 0 | 0 | 0 | 214 | 638 | +198.3% |
| 0 | 308 | 0 | 0 | 0 | 35 | 0 | nmf | |
| Profit Before Tax | 168 | 651 | 823 | 505 | 538 | 740 | 2,037 | +51.6% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 168 | 651 | 823 | 505 | 538 | 740 | 2,037 | +51.6% |
| Net Margin | 3.9% | 12.7% | 26.4% | 7.9% | 5.0% | 6.2% | 18.7% |
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 →