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 | 2,496 | 3,251 | 4,218 | 5,618 | 5,918 | 7,886 | 2,128 | -2.6% |
| Total COGS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 2,496 | 3,251 | 4,218 | 5,618 | 5,918 | 7,886 | 2,128 | -2.6% |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 2,095 | 2,858 | 3,109 | 4,674 | 6,105 | 6,678 | 2,036 | -0.5% | |
| EBITDA | 401 | 393 | 1,109 | 944 | 187 | 1,207 | 93 | -21.7% |
| EBITDA Margin | 16.1% | 12.1% | 26.3% | 16.8% | 3.2% | 15.3% | 4.4% | |
| Total D&A | 48 | 49 | 61 | 68 | 83 | 85 | 15 | -18.0% |
| EBIT / Operating Income | 353 | 344 | 1,048 | 876 | 270 | 1,123 | 78 | -22.2% |
| Profit Before Tax | 353 | 344 | 1,048 | 876 | 270 | 1,123 | 78 | -22.2% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 353 | 344 | 1,048 | 876 | 270 | 1,123 | 78 | -22.2% |
| Net Margin | 14.2% | 10.6% | 24.9% | 15.6% | 4.6% | 14.2% | 3.7% |
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 →