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 17,000 — 3-yr total 17,000
Operates in FMCG — Distribution. Per the activity note to the FY2024 annual report, the company buys and resells domestic and imported food products.
Subsidiary of Assa Holding (100.0%)
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| 2,746 | 11,211 | 14,612 | 60,003 | 92,379 | 89,526 | 103,404 | +83.1% | |
| Total COGS | 1,780 | 8,926 | 12,029 | 50,163 | 74,279 | 70,903 | 81,961 | +89.3% |
| Gross Profit | 966 | 2,285 | 2,583 | 9,840 | 18,100 | 18,623 | 21,443 | +67.6% |
| Gross Margin | 35.2% | 20.4% | 17.7% | 16.4% | 19.6% | 20.8% | 20.7% | |
| Other Operating Income | 0 | 0 | 17 | 434 | 270 | 495 | 576 | +141.3% |
| 565 | 1,250 | 1,516 | 7,667 | 9,691 | 10,880 | 15,420 | +73.5% | |
| EBITDA | 401 | 1,035 | 1,084 | 2,607 | 8,679 | 8,238 | 6,599 | +59.5% |
| EBITDA Margin | 14.6% | 9.2% | 7.4% | 4.3% | 9.4% | 9.2% | 6.4% | |
| Total D&A | 6 | 26 | 28 | 13 | 6 | 7 | 13 | +12.8% |
| EBIT / Operating Income | 395 | 1,009 | 1,056 | 2,594 | 8,673 | 8,231 | 6,586 | +59.8% |
| Total Interest Income | 3 | 1 | 0 | 0 | 253 | 706 | 205 | +108.2% |
| Total Interest Expense | 48 | 195 | 238 | 554 | 567 | 211 | 1,489 | +77.3% |
| 3 | 0 | 0 | 14 | 92 | 224 | 341 | nmf | |
| Profit Before Tax | 353 | 815 | 818 | 2,026 | 8,451 | 8,502 | 4,961 | +55.4% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 353 | 813 | 811 | 2,014 | 8,408 | 8,502 | 4,892 | +55.0% |
| Net Margin | 12.9% | 7.3% | 5.6% | 3.4% | 9.1% | 9.5% | 4.7% |
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.