Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Pepsi bottler and distributor in Georgia, producing and distributing Pepsi, 7UP, Mirinda and related soft drinks under franchise from PepsiCo.
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 37,730 | 43,069 | 44,775 | 89,052 | 109,311 | 117,949 | 129,024 | +22.7% |
| Total COGS | 24,238 | 29,051 | 30,945 | 69,713 | 81,641 | 89,513 | 99,127 | +26.5% |
| Gross Profit | 13,492 | 14,018 | 13,830 | 19,339 | 27,670 | 28,436 | 29,897 | +14.2% |
| Gross Margin | 35.8% | 32.5% | 30.9% | 21.7% | 25.3% | 24.1% | 23.2% | |
| 10,879 | 15,589 | 12,118 | 18,927 | 19,281 | 20,561 | 23,894 | +14.0% | |
| EBITDA | 2,613 | 1,571 | 1,712 | 412 | 8,389 | 7,875 | 6,003 | +14.9% |
| EBITDA Margin | 6.9% | 3.6% | 3.8% | 0.5% | 7.7% | 6.7% | 4.7% | |
| Total D&A | 1,021 | 1,540 | 1,853 | 3,555 | 3,886 | 4,043 | 4,343 | +27.3% |
| Impairment (non-financial) | 0 | 0 | 0 | 1,324 | 0 | 0 | 0 | |
| EBIT / Operating Income | 1,592 | 3,111 | 141 | 1,819 | 4,503 | 3,832 | 1,660 | +0.7% |
| Total Interest Income | 0 | 0 | 0 | 0 | 0 | 51 | 118 | +131.4% |
| Total Interest Expense | 2,408 | 2,980 | 3,481 | 3,508 | 2,935 | 3,211 | 3,204 | +4.9% |
| 1,175 | 2,860 | 8,383 | 3,503 | 6,136 | 313 | 1,020 | -2.3% | |
| Profit Before Tax | 1,991 | 8,951 | 12,005 | 1,824 | 7,704 | 359 | 2,446 | +3.5% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 2,588 | 12,443 | 12,542 | 3,353 | 7,406 | 359 | 2,446 | -0.9% |
| Net Margin | 6.9% | 28.9% | 28.0% | 3.8% | 6.8% | 0.3% | 1.9% |
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 →