Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4 | 11 | 188 | 863 | 1,301 | 3,186 | 3,266 | 3,202 | nmf |
| Total COGS | 7 | 5 | 115 | 401 | 631 | 1,804 | 1,776 | 1,619 | nmf |
| Gross Profit | 3 | 6 | 73 | 462 | 670 | 1,382 | 1,491 | 1,583 | nmf |
| Gross Margin | 95.8% | 57.7% | 38.9% | 53.5% | 51.5% | 43.4% | 45.6% | 49.4% | |
| 138 | 440 | 917 | 862 | 765 | 980 | 1,146 | 1,107 | +34.6% | |
| EBITDA | 142 | 433 | 844 | 400 | 95 | 402 | 344 | 475 | nmf |
| EBITDA Margin | 3961.2% | 3959.6% | 448.8% | 46.4% | 7.3% | 12.6% | 10.5% | 14.8% | |
| Total D&A | 0 | 155 | 209 | 239 | 240 | 242 | 222 | 225 | +6.4% |
| EBIT / Operating Income | 142 | 588 | 1,053 | 639 | 335 | 160 | 123 | 250 | nmf |
| Total Interest Expense | 0 | 101 | 258 | 264 | 301 | 165 | 330 | 402 | +25.8% |
| 0 | 0 | 64 | 1,400 | 916 | 1,077 | 138 | 105 | +10.3% | |
| Profit Before Tax | 142 | 690 | 1,247 | 2,304 | 280 | 1,072 | 346 | 47 | -14.6% |
| Total Income Tax | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 142 | 690 | 1,248 | 2,304 | 280 | 1,072 | 346 | 47 | -14.6% |
| Net Margin | 3961.2% | 6302.6% | 663.8% | 267.0% | 21.5% | 33.6% | 10.6% | 1.5% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 3 | -81.5% |
| Total Comprehensive Income | 142 | 690 | 1,248 | 2,304 | 280 | 1,072 | 332 | 44 | -15.3% |
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 →