Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|
| 1,591 | 3,069 | 6,447 | 13,103 | 16,166 | +78.5% | |
| Total COGS | 1,538 | 2,827 | 6,087 | 9,409 | 12,585 | +69.1% |
| Gross Profit | 53 | 242 | 360 | 3,694 | 3,581 | +186.5% |
| Gross Margin | 3.3% | 7.9% | 5.6% | 28.2% | 22.2% | |
| 507 | 1,011 | 1,475 | 2,197 | 3,050 | +56.6% | |
| EBITDA | 454 | 769 | 1,115 | 1,497 | 531 | nmf |
| EBITDA Margin | 28.5% | 25.1% | 17.3% | 11.4% | 3.3% | |
| Total D&A | 10 | 12 | 13 | 14 | 14 | +10.5% |
| EBIT / Operating Income | 463 | 781 | 1,128 | 1,483 | 517 | nmf |
| Total Interest Expense | 7 | 29 | 76 | 100 | 91 | +93.2% |
| 608 | 1,036 | 2,068 | 100 | 125 | -32.7% | |
| Profit Before Tax | 138 | 227 | 864 | 1,483 | 550 | +41.3% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 138 | 212 | 740 | 1,365 | 387 | +29.4% |
| Net Margin | 8.7% | 6.9% | 11.5% | 10.4% | 2.4% |
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 →