* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 2,366 · FY2023 1,503 · FY2024 1,171 — 3-yr total 5,040
Operates in FMCG — Distribution. Per the activity note to the FY2024 annual report, the group distributes and sells tobacco products, lighters and household goods across Georgia.
Group parent — controls 4 companies · ownership
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 195,339 | 184,326 | 164,341 | 156,333 | 154,903 | 202,519 | 163,619 | 153,104 | -3.4% |
| Total COGS | 184,489 | 169,767 | 153,507 | 147,541 | 139,057 | 173,632 | 138,325 | 134,668 | -4.4% |
| Gross Profit | 10,850 | 14,559 | 10,834 | 8,792 | 15,846 | 28,887 | 25,294 | 18,436 | +7.9% |
| Gross Margin | 5.6% | 7.9% | 6.6% | 5.6% | 10.2% | 14.3% | 15.5% | 12.0% | |
| Other Operating Income | 0 | 0 | 0 | 182 | 119 | 367 | 463 | 4,502 | +123.0% |
| 3,075 | 9,679 | 7,603 | 6,365 | 11,165 | 13,317 | 18,159 | 20,101 | +30.8% | |
| EBITDA | 7,775 | 4,880 | 3,231 | 2,609 | 4,800 | 15,937 | 7,598 | 2,837 | -13.4% |
| EBITDA Margin | 4.0% | 2.6% | 2.0% | 1.7% | 3.1% | 7.9% | 4.6% | 1.9% | |
| Total D&A | 369 | 424 | 451 | 240 | 577 | 907 | 1,191 | 1,326 | +20.0% |
| Impairment (non-financial) | 0 | 0 | 0 | 26 | 62 | 0 | 0 | 0 | +138.5% |
| EBIT / Operating Income | 7,406 | 4,456 | 2,780 | 2,343 | 4,161 | 15,030 | 6,407 | 1,511 | -20.3% |
| Total Interest Income | 551 | 496 | 469 | 444 | 441 | 182 | 46 | 0 | -33.9% |
| Total Interest Expense | 908 | 824 | 419 | 292 | 868 | 914 | 640 | 404 | -10.9% |
| 13 | 9 | 0 | 1 | 351 | 1,013 | 275 | 353 | nmf | |
| Profit Before Tax | 7,062 | 4,119 | 2,830 | 2,496 | 4,085 | 15,311 | 5,538 | 754 | -27.4% |
| Total Income Tax | 0 | 111 | 118 | 111 | 301 | 418 | 265 | 207 | +10.9% |
| Net Profit / (Loss) | 651 | 3,989 | 2,664 | 2,324 | 3,549 | 14,435 | 4,713 | 547 | -2.5% |
| Net Margin | 0.3% | 2.2% | 1.6% | 1.5% | 2.3% | 7.1% | 2.9% | 0.4% |
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 →