Loading company…
ID 445392860 · FY 2018–2024 · 7 years
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6,077 | 6,320 | 6,663 | 7,056 | 9,737 | 11,482 | 12,599 | +12.9% |
| Total COGS | -5,114 | -5,292 | -5,334 | -5,446 | -7,614 | -8,943 | -9,735 | +11.3% |
| Gross Profit | 962 | 1,028 | 1,329 | 1,610 | 2,124 | 2,539 | 2,864 | +19.9% |
| Gross Margin | 15.8% | 16.3% | 19.9% | 22.8% | 21.8% | 22.1% | 22.7% | |
| Total Operating Expenses | -762 | -908 | -874 | -1,089 | -1,585 | -1,983 | -2,228 | +19.6% |
| EBITDA | 200 | 120 | 455 | 521 | 539 | 556 | 636 | +21.2% |
| EBITDA Margin | 3.3% | 1.9% | 6.8% | 7.4% | 5.5% | 4.8% | 5.0% | |
| Total D&A | 0 | 0 | -11 | -9 | -11 | -13 | -14 | +4.6% |
| EBIT / Operating Income | 200 | 120 | 444 | 512 | 528 | 543 | 622 | +20.8% |
| Total Interest Income | 0 | 0 | 0 | 0 | 0 | 11 | 0 | |
| Total Other Income | 0 | 0 | -13 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 200 | 120 | 431 | 512 | 528 | 554 | 622 | +20.8% |
| Total Income Tax | 0 | 0 | -56 | -28 | 0 | 0 | 0 | -50.1% |
| Net Profit / (Loss) | 200 | 120 | 375 | 484 | 528 | 554 | 622 | +20.8% |
| Net Margin | 3.3% | 1.9% | 5.6% | 6.9% | 5.4% | 4.8% | 4.9% |
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).