Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Subsidiary of Shezghuduli Pasukhismgeblobis Sazogadoeba Emergo Sport 74953 D.o.o. (100.0%)
| Line item | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|
| Total Revenue | 2,997 | 7,055 | 15,659 | 25,500 | 39,088 | +90.0% |
| Total COGS | 1,574 | 3,815 | 8,082 | 13,749 | 20,686 | +90.4% |
| Gross Profit | 1,422 | 3,240 | 7,577 | 11,750 | 18,402 | +89.7% |
| Gross Margin | 47.5% | 45.9% | 48.4% | 46.1% | 47.1% | |
| 861 | 2,154 | 3,954 | 5,992 | 8,411 | +76.8% | |
| EBITDA | 562 | 1,086 | 3,623 | 5,758 | 9,991 | +105.4% |
| EBITDA Margin | 18.7% | 15.4% | 23.1% | 22.6% | 25.6% | |
| Total D&A | 94 | 99 | 23 | 120 | 190 | +19.1% |
| EBIT / Operating Income | 467 | 987 | 3,600 | 5,639 | 9,801 | +114.0% |
| Total Interest Income | 13 | 47 | 72 | 265 | 353 | +126.3% |
| Total Interest Expense | 32 | 26 | 3 | 41 | 41 | +6.4% |
| 56 | 35 | 64 | 106 | 22 | -20.8% | |
| Profit Before Tax | 392 | 1,043 | 3,733 | 5,756 | 10,091 | +125.2% |
| Total Income Tax | 0 | 35 | 246 | 801 | 1,070 | +212.0% |
| Net Profit / (Loss) | 488 | 1,061 | 3,401 | 4,754 | 8,848 | +106.3% |
| Net Margin | 16.3% | 15.0% | 21.7% | 18.6% | 22.6% |
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.