Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Real estate / hospitality SPV in Batumi.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,443 | 11,304 | 10,375 | 2,518 | 9,291 | 10,782 | 9,579 | 11,822 | +4.9% |
| Total COGS | 6,011 | 6,763 | 3,665 | 582 | 3,184 | 5,917 | 6,126 | 7,130 | +2.5% |
| Gross Profit | 2,432 | 4,541 | 6,710 | 1,936 | 6,106 | 4,865 | 3,453 | 4,692 | +9.8% |
| Gross Margin | 28.8% | 40.2% | 64.7% | 76.9% | 65.7% | 45.1% | 36.1% | 39.7% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 1,542 | 1,788 | 1,964 | +12.9% |
| 1,159 | 5,041 | 4,162 | 2,761 | 2,501 | 1,764 | 2,620 | 2,949 | +14.3% | |
| EBITDA | 1,273 | 500 | 2,548 | 826 | 3,605 | 4,642 | 2,622 | 3,707 | +16.5% |
| EBITDA Margin | 15.1% | 4.4% | 24.6% | 32.8% | 38.8% | 43.1% | 27.4% | 31.4% | |
| Total D&A | 1,688 | 1,843 | 1,984 | 2,137 | 2,134 | 1,940 | 1,946 | 1,755 | +0.6% |
| EBIT / Operating Income | 415 | 2,343 | 563 | 2,962 | 1,471 | 2,702 | 676 | 1,952 | nmf |
| Total Interest Income | 127 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | -89.3% |
| Total Interest Expense | 1,921 | 3,430 | 5,977 | 6,176 | 6,461 | 6,058 | 6,976 | 8,108 | +22.8% |
| 210 | 3,926 | 6,050 | 19,082 | 11,507 | 17,242 | 1,289 | 103 | -9.7% | |
| Profit Before Tax | 2,419 | 9,685 | 11,464 | 28,220 | 6,518 | 13,886 | 7,589 | 6,259 | +14.5% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.5% |
| Net Profit / (Loss) | 6,669 | 10,354 | 12,160 | 28,317 | 6,425 | 13,215 | 7,589 | 6,259 | -0.9% |
| Net Margin | 79.0% | 91.6% | 117.2% | 1124.6% | 69.2% | 122.6% | 79.2% | 52.9% |
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 →