Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 0 · FY2022 0 · FY2023 0
Georgian pharmacy/pharmaceutical distribution company.
Subsidiary of Epa (90.0%)
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 46,519 | 50,112 | 35,960 | 40,348 | 54,693 | 65,463 | 61,646 | +4.8% |
| Total COGS | 37,017 | 38,931 | 27,865 | 33,816 | 46,935 | 53,078 | 52,825 | +6.1% |
| Gross Profit | 9,502 | 11,180 | 8,095 | 6,532 | 7,758 | 12,385 | 8,821 | -1.2% |
| Gross Margin | 20.4% | 22.3% | 22.5% | 16.2% | 14.2% | 18.9% | 14.3% | |
| 3,196 | 8,036 | 6,035 | 7,462 | 10,972 | 15,044 | 20,493 | +36.3% | |
| EBITDA | 6,306 | 3,145 | 2,061 | 930 | 3,213 | 2,659 | 11,672 | nmf |
| EBITDA Margin | 13.6% | 6.3% | 5.7% | 2.3% | 5.9% | 4.1% | 18.9% | |
| Total D&A | 350 | 390 | 227 | 292 | 508 | 664 | 983 | +18.8% |
| EBIT / Operating Income | 5,957 | 2,754 | 1,834 | 1,222 | 3,722 | 3,323 | 12,655 | nmf |
| Total Interest Income | 0 | 22 | 48 | 158 | 0 | 0 | 0 | nmf |
| Total Interest Expense | 385 | 368 | 456 | 1,127 | 1,379 | 1,451 | 1,736 | +28.5% |
| 0 | 98 | 194 | 860 | 3,866 | 1,641 | 3,150 | nmf | |
| Profit Before Tax | 5,572 | 2,310 | 1,232 | 3,051 | 1,235 | 3,133 | 11,241 | nmf |
| Total Income Tax | 0 | 0 | 0 | 30 | 0 | 0 | 2 | -58.5% |
| Net Profit / (Loss) | 1,460 | 2,290 | 1,044 | 3,296 | 1,621 | 3,133 | 11,243 | nmf |
| Net Margin | 3.1% | 4.6% | 2.9% | 8.2% | 3.0% | 4.8% | 18.2% |
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 →