Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|
| Total Revenue | 683 | 1,107 | 1,448 | 2,045 | 2,737 | 4,676 | +46.9% |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 683 | 1,107 | 1,448 | 2,045 | 2,737 | 4,676 | +46.9% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 519 | 556 | 721 | 917 | 1,340 | 1,788 | +28.1% | |
| EBITDA | 164 | 551 | 727 | 1,128 | 1,397 | 2,887 | +77.4% |
| EBITDA Margin | 24.0% | 49.8% | 50.2% | 55.2% | 51.0% | 61.8% | |
| Total D&A | 11 | 13 | 15 | 19 | 34 | 28 | +20.7% |
| EBIT / Operating Income | 153 | 538 | 712 | 1,110 | 1,364 | 2,860 | +79.5% |
| Total Interest Expense | 0 | 0 | 0 | 71 | 380 | 571 | +183.1% |
| 25 | 27 | 19 | 30 | 110 | 141 | +41.8% | |
| Profit Before Tax | 178 | 565 | 731 | 1,068 | 1,093 | 2,430 | +68.7% |
| Total Income Tax | 21 | 86 | 111 | 168 | 228 | 491 | +87.2% |
| Net Profit / (Loss) | 157 | 479 | 620 | 900 | 865 | 1,939 | +65.4% |
| Net Margin | 22.9% | 43.3% | 42.8% | 44.0% | 31.6% | 41.5% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 25 | |
| Total Comprehensive Income | 157 | 479 | 620 | 900 | 865 | 1,964 | +65.8% |
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.