Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Operates in FMCG — Distribution. Per the activity note to the FY2024 annual report, the company sells individual products through specialized agents and processes coffee.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6,752 | 7,276 | 7,012 | 7,528 | 8,010 | 6,764 | 6,106 | 3,095 | -10.5% |
| Total COGS | 4,832 | 5,119 | 4,944 | 5,042 | 5,439 | 5,579 | 4,506 | 2,587 | -8.5% |
| Gross Profit | 1,920 | 2,158 | 2,068 | 2,486 | 2,570 | 1,186 | 1,600 | 508 | -17.3% |
| Gross Margin | 28.4% | 29.7% | 29.5% | 33.0% | 32.1% | 17.5% | 26.2% | 16.4% | |
| 2,445 | 1,923 | 1,797 | 1,665 | 2,629 | 2,254 | 1,673 | 512 | -20.0% | |
| EBITDA | 525 | 234 | 272 | 821 | 59 | 1,068 | 73 | 4 | nmf |
| EBITDA Margin | 7.8% | 3.2% | 3.9% | 10.9% | 0.7% | 15.8% | 1.2% | 0.1% | |
| Total D&A | 247 | 225 | 61 | 78 | 263 | 339 | 151 | 0 | -7.9% |
| EBIT / Operating Income | 772 | 10 | 211 | 743 | 322 | 1,407 | 224 | 4 | nmf |
| Total Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | |
| Total Interest Expense | 0 | 378 | 451 | 267 | 422 | 451 | 451 | 132 | -16.1% |
| 111 | 49 | 354 | 749 | 365 | 930 | 396 | 6,847 | +80.3% | |
| Profit Before Tax | 662 | 418 | 595 | 273 | 379 | 928 | 1,057 | 6,711 | nmf |
| Total Income Tax | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 363 | 418 | 595 | 295 | 379 | 274 | 1,057 | 6,711 | nmf |
| Net Margin | 5.4% | 5.7% | 8.5% | 3.9% | 4.7% | 4.1% | 17.3% | 216.8% | |
| Other Comprehensive Income | 0 | 0 | 5,101 | 739 | 0 | 0 | 0 | 0 | -85.5% |
| Total Comprehensive Income | 363 | 418 | 4,507 | 444 | 379 | 274 | 1,057 | 6,711 | nmf |
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.