Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 344 · FY2022 976 · FY2023 1,446 — 3-yr total 2,766
Georgian distribution company; specific brand portfolio not publicly clear.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 63,042 | 60,959 | 66,800 | 60,856 | 75,371 | 78,075 | 76,430 | +3.3% |
| Total COGS | 53,227 | 52,364 | 56,358 | 50,660 | 62,636 | 64,355 | 61,302 | +2.4% |
| Gross Profit | 9,815 | 8,595 | 10,442 | 10,196 | 12,735 | 13,720 | 15,128 | +7.5% |
| Gross Margin | 15.6% | 14.1% | 15.6% | 16.8% | 16.9% | 17.6% | 19.8% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 1,195 | 1,311 | +9.7% |
| 2,986 | 6,649 | 7,303 | 8,447 | 11,187 | 11,458 | 13,546 | +28.7% | |
| EBITDA | 6,829 | 1,946 | 3,139 | 1,749 | 1,548 | 3,457 | 2,893 | -13.3% |
| EBITDA Margin | 10.8% | 3.2% | 4.7% | 2.9% | 2.1% | 4.4% | 3.8% | |
| Total D&A | 790 | 850 | 767 | 570 | 555 | 643 | 814 | +0.5% |
| EBIT / Operating Income | 6,039 | 1,096 | 2,372 | 1,179 | 993 | 2,814 | 2,079 | -16.3% |
| Total Interest Income | 52 | 27 | 222 | 331 | 78 | 23 | 41 | -4.1% |
| Total Interest Expense | 0 | 0 | 0 | 0 | 0 | 187 | 0 | |
| 0 | 42 | 241 | 465 | 104 | 114 | 424 | +59.2% | |
| Profit Before Tax | 6,091 | 1,081 | 2,353 | 1,045 | 967 | 2,764 | 1,696 | -19.2% |
| Total Income Tax | 122 | 395 | 473 | 79 | 61 | 172 | 255 | +13.1% |
| Net Profit / (Loss) | 2,373 | 658 | 1,858 | 700 | 881 | 2,556 | 1,440 | -8.0% |
| Net Margin | 3.8% | 1.1% | 2.8% | 1.1% | 1.2% | 3.3% | 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.