Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|
| 1,722 | 3,859 | 6,236 | 6,425 | 9,060 | +51.5% | |
| Total COGS | 0 | 110 | 2,899 | 2,822 | 5,130 | +259.8% |
| Gross Profit | 1,722 | 3,749 | 3,337 | 3,603 | 3,929 | +22.9% |
| Gross Margin | 100.0% | 97.1% | 53.5% | 56.1% | 43.4% | |
| 1,352 | 3,464 | 2,746 | 2,364 | 2,748 | +19.4% | |
| EBITDA | 370 | 285 | 591 | 1,239 | 1,182 | +33.7% |
| EBITDA Margin | 21.5% | 7.4% | 9.5% | 19.3% | 13.0% | |
| Total D&A | 12 | 172 | 335 | 397 | 516 | +154.1% |
| EBIT / Operating Income | 357 | 113 | 256 | 842 | 666 | +16.8% |
| Total Interest Expense | 37 | 119 | 196 | 220 | 237 | +58.6% |
| Total Other Income | 2 | 19 | 0 | 0 | 0 | +810.9% |
| Profit Before Tax | 322 | 14 | 60 | 622 | 429 | +7.4% |
| Total Income Tax | 28 | 4 | 0 | 0 | 0 | -86.6% |
| Net Profit / (Loss) | 342 | 281 | 60 | 622 | 429 | +5.8% |
| Net Margin | 19.9% | 7.3% | 1.0% | 9.7% | 4.7% |
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 →