Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 4,407 · FY2022 29,250 · FY2023 3,313 — 3-yr total 36,970
Hospitality/hotel operator in the Batumi area.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 16,723 | 20,467 | 13,093 | 6,354 | 472 | 46,308 | 21,332 | 61,500 | +20.4% |
| Total COGS | 5,306 | 8,407 | 4,678 | 969 | 119 | 41,273 | 12,902 | 26,866 | +26.1% |
| Gross Profit | 11,416 | 12,060 | 8,415 | 5,384 | 353 | 5,035 | 8,430 | 34,634 | +17.2% |
| Gross Margin | 68.3% | 58.9% | 64.3% | 84.7% | 74.8% | 10.9% | 39.5% | 56.3% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 564 | 1,434 | 1,466 | 2,263 | +58.9% |
| 294 | 500 | 1,101 | 573 | 1,819 | 3,355 | 1,272 | 740 | +14.1% | |
| EBITDA | 11,122 | 11,560 | 7,314 | 4,812 | 902 | 3,114 | 8,623 | 36,158 | +18.3% |
| EBITDA Margin | 66.5% | 56.5% | 55.9% | 75.7% | 191.0% | 6.7% | 40.4% | 58.8% | |
| Total D&A | 138 | 75 | 282 | 276 | 271 | 162 | 242 | 413 | +17.0% |
| EBIT / Operating Income | 10,984 | 11,484 | 7,032 | 4,535 | 1,174 | 2,952 | 8,382 | 35,744 | +18.4% |
| Total Interest Income | 169 | 137 | 216 | 34 | 0 | 1,013 | 1,082 | 2,231 | +44.5% |
| Total Interest Expense | 0 | 0 | 284 | 227 | 0 | 540 | 802 | 159 | -11.0% |
| 0 | 241 | 214 | 637 | 438 | 18,956 | 142 | 365 | nmf | |
| Profit Before Tax | 11,154 | 11,381 | 7,178 | 4,979 | 1,612 | 22,382 | 8,520 | 38,182 | +19.2% |
| Total Income Tax | 353 | 993 | 1,221 | 720 | 785 | 0 | 0 | 0 | +22.1% |
| Net Profit / (Loss) | 10,315 | 10,374 | 5,939 | 4,256 | 2,397 | 16,555 | 7,905 | 37,036 | +20.0% |
| Net Margin | 61.7% | 50.7% | 45.4% | 67.0% | 507.4% | 35.8% | 37.1% | 60.2% |
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 →