/
| GEL thousands | 2019 | 2020 | 2021¹ | 2022² | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| P&L Items | |||||||
| Revenue | Register | Register | Register | Register | Register | 497,504 | Register |
| Adj. Operating Profit³ | Register | Register | Register | Register | Register | 76,449 | Register |
| Adj. EBITDA³ | Register | Register | Register | Register | Register | 94,232 | Register |
| Net Income | Register | Register | Register | Register | Register | 78,346 | Register |
| Margins & Profitability Ratios (%) | |||||||
| Adj. Operating Profit Margin³ | Register | Register | Register | Register | Register | 15.4% | Register |
| Adj. EBITDA Margin³ | Register | Register | Register | Register | Register | 18.9% | Register |
| Net Income Margin | Register | Register | Register | Register | Register | 15.7% | Register |
| Balance Sheet Items & Leverage | |||||||
| Total Assets | Register | Register | Register | Register | Register | 139,333 | Register |
| Total Debt⁴ | Register | Register | Register | Register | Register | 3,110 | Register |
| Total Debt⁴ / Adj. EBITDA³ | Register | Register | Register | Register | Register | 0.03x | Register |
| Total Equity | Register | Register | Register | Register | Register | 59,913 | Register |
¹ GEL 5.9m of the 2021 dividend was settled non-cash by offset against balances with the parent, so it is not included in dividends paid.
² From 2022, gaming tax on online-casino gross gaming revenue is included in cost of sales (10% from 2022, 15% from 2024, 20% from 2025), so 2019–2021 gross and EBITDA margins are not directly comparable.
³ Adj. Operating Profit has been adjusted to exclude non-recurring and one-time items. Adj. EBITDA is calculated by adding back D&A expenses to the adjusted operating profit.
⁴ Total debt includes lease liabilities, where applicable.