Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|
| 2,876 | 2,143 | 4,758 | 3,942 | 8,763 | +32.1% | |
| Total COGS | 1,556 | 1,056 | 2,922 | 2,499 | 5,074 | +34.4% |
| Gross Profit | 1,321 | 1,087 | 1,836 | 1,444 | 3,688 | +29.3% |
| Gross Margin | 45.9% | 50.7% | 38.6% | 36.6% | 42.1% | |
| 1,059 | 599 | 734 | 1,058 | 1,657 | +11.8% | |
| EBITDA | 261 | 488 | 1,102 | 386 | 2,031 | +67.0% |
| EBITDA Margin | 9.1% | 22.8% | 23.2% | 9.8% | 23.2% | |
| Total D&A | 53 | 64 | 118 | 115 | 173 | +34.4% |
| EBIT / Operating Income | 208 | 425 | 984 | 271 | 1,858 | +72.9% |
| Total Interest Expense | 0 | 40 | 76 | 118 | 266 | +88.2% |
| 169 | 451 | 0 | 42 | 0 | -37.4% | |
| Profit Before Tax | 378 | 836 | 908 | 195 | 1,593 | +43.3% |
| Total Income Tax | 5 | 34 | 56 | 0 | 0 | +223.9% |
| Net Profit / (Loss) | 372 | 454 | 853 | 195 | 1,593 | +43.8% |
| Net Margin | 12.9% | 21.2% | 17.9% | 5.0% | 18.2% |
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 →