Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 8,867 · FY2023 10,272 · FY2024 566 — 3-yr total 19,705
Long-established Georgian trading company. Limited public information available beyond the Reportal filing.
Subsidiary of PSL and KML (100.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12,275 | 13,749 | 14,744 | 12,193 | 14,285 | 14,659 | 14,600 | 16,175 | +4.0% |
| Total COGS | 0 | 771 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 12,275 | 12,978 | 14,744 | 12,193 | 14,285 | 14,659 | 14,600 | 16,175 | +4.0% |
| Gross Margin | 100.0% | 94.4% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 1,535 | 2,400 | 2,313 | 1,927 | 1,928 | 2,175 | 5,907 | 10,861 | +32.2% | |
| EBITDA | 10,740 | 10,578 | 12,431 | 10,266 | 12,357 | 12,484 | 8,693 | 5,314 | -9.6% |
| EBITDA Margin | 87.5% | 76.9% | 84.3% | 84.2% | 86.5% | 85.2% | 59.5% | 32.9% | |
| Total D&A | 1,372 | 1,406 | 1,002 | 1,943 | 2,170 | 2,256 | 2,649 | 2,715 | +10.2% |
| EBIT / Operating Income | 9,368 | 9,172 | 11,429 | 8,323 | 10,187 | 10,228 | 6,044 | 2,599 | -16.7% |
| Total Interest Income | 786 | 244 | 498 | 423 | 118 | 550 | 184 | 467 | -7.2% |
| Total Interest Expense | 2,118 | 2,009 | 1,908 | 721 | 111 | 42 | 0 | 0 | -54.3% |
| Total Other Income | 17 | 335 | 111 | 134 | 25 | 222 | 439 | 623 | nmf |
| Profit Before Tax | 8,019 | 7,072 | 9,908 | 7,891 | 10,219 | 10,958 | 6,667 | 3,689 | -10.5% |
| Total Income Tax | 0 | 447 | 487 | 0 | 0 | 0 | 0 | 0 | +8.9% |
| Net Profit / (Loss) | 7,201 | 6,353 | 9,099 | 7,509 | 9,818 | 10,521 | 6,667 | 3,689 | -9.1% |
| Net Margin | 58.7% | 46.2% | 61.7% | 61.6% | 68.7% | 71.8% | 45.7% | 22.8% | |
| Other Comprehensive Income | 0 | 35,079 | 7,840 | 18,599 | 10,434 | 8,478 | 3,403 | 12,547 | -15.7% |
| Total Comprehensive Income | 7,201 | 41,432 | 1,259 | 26,108 | 20,252 | 2,043 | 10,070 | 16,236 | +12.3% |
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.