Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2020 0 · FY2021 0 · FY2022 0
Georgian construction company.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | CAGR |
|---|---|---|---|---|---|---|---|
| Total Revenue | 40,924 | 56,180 | 47,012 | 26,538 | 25,550 | 276,917 | +46.6% |
| Total COGS | 17,705 | 33,635 | 29,690 | 19,148 | 27,027 | 258,298 | +70.9% |
| Gross Profit | 23,219 | 22,545 | 17,322 | 7,390 | 1,477 | 18,619 | -4.3% |
| Gross Margin | 56.7% | 40.1% | 36.8% | 27.8% | 5.8% | 6.7% | |
| Other Operating Income | 0 | 0 | 2,883 | 2,605 | 1,405 | 8,836 | +45.3% |
| 10,151 | 8,023 | 6,979 | 3,551 | 4,965 | 27,773 | +22.3% | |
| EBITDA | 13,068 | 14,522 | 13,226 | 6,444 | 5,037 | 318 | nmf |
| EBITDA Margin | 31.9% | 25.8% | 28.1% | 24.3% | 19.7% | 0.1% | |
| Total D&A | 2,546 | 2,940 | 2,939 | 2,199 | 2,124 | 5,217 | +15.4% |
| Impairment (non-financial) | 0 | 0 | 0 | 0 | 451 | 430 | -4.7% |
| EBIT / Operating Income | 10,522 | 11,582 | 10,287 | 4,245 | 7,612 | 5,965 | nmf |
| Total Interest Income | 356 | 104 | 132 | 473 | 133 | 654 | +12.9% |
| Total Interest Expense | 5,013 | 7,147 | 6,383 | 11,792 | 9,841 | 11,238 | +17.5% |
| 0 | 8,985 | 3,555 | 18,563 | 13,785 | 18,096 | +19.1% | |
| Profit Before Tax | 5,865 | 13,524 | 481 | 25,637 | 3,535 | 1,547 | -23.4% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 1,714 | |
| Net Profit / (Loss) | 1,314 | 12,542 | 2,102 | 25,963 | 3,535 | 167 | -33.8% |
| Net Margin | 3.2% | 22.3% | 4.5% | 97.8% | 13.8% | 0.1% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 810 | |
| Total Comprehensive Income | 1,314 | 12,542 | 2,102 | 25,963 | 3,535 | 643 | nmf |
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 →