Loading company…
ID 204463865 · FY 2018–2024 · 7 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 99.8% | 99.7% | 97.7% | 96.1% | 94.9% | 96.9% | 89.5% |
| EBITDA Margin | 41.0% | 43.7% | 37.7% | 22.9% | 7.7% | 10.9% | 7.4% |
| EBITDAR | 3,236 | 4,057 | 3,279 | 1,269 | 371 | 601 | 522 |
| EBITDAR Margin | 42.1% | 44.5% | 38.4% | 23.6% | 8.4% | 12.0% | 8.8% |
| EBIT Margin | 39.9% | 42.9% | 37.0% | 21.9% | 6.6% | 10.0% | 6.8% |
| Net Profit Margin | 39.4% | 43.6% | 37.6% | 22.5% | 4.1% | 11.2% | 7.9% |
| Operating Expense % of Sales | 58.8% | 56.0% | 60.0% | 73.2% | 87.3% | 86.0% | 82.1% |
| Returns | |||||||
| Return on Assets (ROA) | 73.9% | 48.7% | 28.3% | 85.2% | 11.4% | 29.6% | 26.4% |
| Return on Equity (ROE) | 74.3% | 49.3% | 28.5% | 87.0% | 11.5% | 30.1% | 27.1% |
| ROIC [EBIT / Invested Capital] | 76.4% | 50.5% | 28.6% | 97.5% | 23.2% | 29.5% | 23.9% |
| 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 | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 99.6% | 98.7% | 99.4% | 98.0% | 99.2% | 98.2% | 97.2% |
| Net Debt | -63 | -313 | -230 | -182 | -316 | -163 | -57 |
| Cash & Equivalents | 63 | 313 | 230 | 182 | 316 | 163 | 57 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 8.52x | 0.70x | 0.11x | 2.19x | 10.18x | 1.92x | 5.80x |
| Quick Ratio | 8.52x | 0.08x | -0.38x | 2.19x | 10.18x | 1.92x | 5.80x |
| Cash Ratio | 3.49x | 2.89x | 3.56x | 6.46x | 24.89x | 4.86x | 1.13x |
| Total Current Assets | 154 | 76 | 7 | 62 | 129 | 64 | 292 |
| Total Current Liabilities | 18 | 108 | 64 | 28 | 13 | 33 | 50 |
| Inventory | N/A | 68 | 31 | N/A | N/A | N/A | N/A |
| Trade Receivables | 3,346 | 7,257 | 10,728 | 813 | 771 | 996 | 787 |
| Trade Payables | 18 | 108 | 64 | 18 | 13 | 26 | 50 |
| Net Working Capital | 136 | -32 | -58 | 33 | 116 | 31 | 242 |
| Net Working Capital % of Revenue | 1.8% | -0.4% | -0.7% | 0.6% | 2.6% | 0.6% | 4.1% |
| Trade Working Capital | 3,328 | 7,216 | 10,695 | 795 | 758 | 970 | 737 |
| Trade Working Capital % of Revenue | 43.3% | 79.1% | 125.4% | 14.8% | 17.1% | 19.4% | 12.4% |
| Change in Trade Working Capital | N/A | 3,888 | 3,479 | -9,900 | -37 | 212 | -234 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 0.40x | 6.32x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 907.7 | 57.7 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 2.30x | 1.26x | 0.80x | 6.61x | 5.75x | 5.03x | 7.56x |
| Days Sales Outstanding (DSO) | 158.7 | 290.4 | 459.1 | 55.2 | 63.5 | 72.6 | 48.3 |
| Payables Turnover | 1.06x | 0.25x | 3.06x | 11.68x | 17.69x | 6.05x | 12.45x |
| Days Payable Outstanding (DPO) | 345.2 | 1453.5 | 119.3 | 31.2 | 20.6 | 60.3 | 29.3 |
| Cash Conversion Cycle | -186.4 days | -255.3 days | 397.5 days | 24.0 days | 42.8 days | 12.3 days | 18.9 days |
| Asset Turnover | 1.88x | 1.12x | 0.75x | 3.79x | 2.80x | 2.63x | 3.33x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 32 | 250 | -84 | -47 | 133 | -135 | -88 |
| Free Cash Flow (OCF − Capex proxy) | 32 | 250 | -84 | -47 | 133 | -135 | -88 |
| Cash Conversion (OCF / EBITDA) | 1.0% | 6.3% | -2.6% | -3.8% | 39.2% | -24.7% | -20.1% |
| 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 ₾ '000. 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).