Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 89.3% | 89.4% | 90.9% | 95.7% | 95.3% | 94.8% | 95.3% |
| EBITDA Margin | 6.2% | 10.1% | 13.5% | 14.8% | -15.3% | 8.9% | 16.3% |
| EBITDAR | 256 | 446 | 679 | 760 | -630 | 483 | 1,022 |
| EBITDAR Margin | 6.2% | 10.1% | 13.5% | 14.8% | -15.3% | 8.9% | 16.3% |
| EBIT Margin | 3.5% | 7.6% | 9.3% | 10.5% | -21.5% | 4.1% | 12.0% |
| Net Profit Margin | 5.7% | 10.0% | 13.0% | 14.8% | -15.5% | 5.5% | 15.9% |
| Operating Expense % of Sales | 83.2% | 79.3% | 77.4% | 80.9% | 110.6% | 85.9% | 79.0% |
| Returns | |||||||
| Return on Assets (ROA) | 4.7% | 8.5% | 11.3% | 11.8% | -11.4% | 5.2% | 15.5% |
| Return on Equity (ROE) | 4.8% | 8.7% | 11.5% | 12.1% | -11.6% | 5.4% | 15.8% |
| ROIC [EBIT / Invested Capital] | 4.3% | 9.7% | 11.6% | 14.0% | -20.2% | 4.6% | 16.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.00x | N/A | 0.00x | 0.00x |
| Equity-to-Assets | 97.8% | 97.1% | 97.9% | 97.4% | 97.6% | 97.3% | 98.0% |
| Net Debt | -1,460 | -1,625 | -1,685 | -2,428 | -1,092 | -729 | -1,713 |
| Cash & Equivalents | 1,460 | 1,625 | 1,685 | 2,428 | 1,092 | 729 | 1,713 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 20.11x | 15.38x | 19.66x | 18.04x | 14.82x | 12.48x | 21.99x |
| Quick Ratio | 20.11x | 14.18x | 18.57x | 18.04x | 14.82x | 12.48x | 21.99x |
| Cash Ratio | 13.46x | 10.75x | 13.55x | 14.52x | 8.05x | 4.70x | 13.47x |
| Total Current Assets | 2,181 | 2,325 | 2,446 | 3,016 | 2,011 | 1,936 | 2,798 |
| Total Current Liabilities | 108 | 151 | 124 | 167 | 136 | 155 | 127 |
| Inventory | N/A | 181 | 136 | N/A | N/A | N/A | N/A |
| Trade Receivables | 364 | 406 | 430 | 422 | 431 | 488 | 478 |
| Trade Payables | 41 | 46 | 62 | 103 | 83 | 101 | 83 |
| Net Working Capital | 2,073 | 2,173 | 2,321 | 2,848 | 1,876 | 1,781 | 2,670 |
| Net Working Capital % of Revenue | 50.1% | 49.3% | 46.2% | 55.5% | 45.7% | 32.7% | 42.5% |
| Trade Working Capital | 323 | 541 | 504 | 319 | 347 | 387 | 395 |
| Trade Working Capital % of Revenue | 7.8% | 12.3% | 10.0% | 6.2% | 8.5% | 7.1% | 6.3% |
| Change in Trade Working Capital | N/A | 218 | -37 | -185 | 28 | 40 | 8 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 2.57x | 3.35x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 142.2 | 108.9 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 11.38x | 10.86x | 11.68x | 12.16x | 9.54x | 11.16x | 13.14x |
| Days Sales Outstanding (DSO) | 32.1 | 33.6 | 31.2 | 30.0 | 38.3 | 32.7 | 27.8 |
| Payables Turnover | 10.76x | 10.15x | 7.39x | 2.12x | 2.33x | 2.81x | 3.55x |
| Days Payable Outstanding (DPO) | 33.9 | 36.0 | 49.4 | 171.9 | 156.9 | 129.9 | 102.7 |
| Cash Conversion Cycle | -1.9 days | 139.9 days | 90.8 days | -141.9 days | -118.6 days | -97.2 days | -74.9 days |
| Asset Turnover | 0.83x | 0.85x | 0.87x | 0.80x | 0.73x | 0.94x | 0.97x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 72 | 3 | 772 | 678 | -922 | 67 | 853 |
| Free Cash Flow (OCF − Capex proxy) | 72 | 3 | -92 | 537 | -1,533 | -444 | 866 |
| Cash Conversion (OCF / EBITDA) | 28.2% | 0.6% | 113.7% | 89.2% | N/A | 13.9% | 83.4% |
| Dividends Declared | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Dividend Payout Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Money rows — EBITDAR, net debt, cash, total debt, operating and free cash flow, dividends declared — are in GEL, thousands. Margins, returns and payout are percentages; turnover and leverage are multiples; DIO/DSO/DPO are days. Hover a metric name for its definition.
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).