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 | 8.1% | -10.7% | -36.6% | 17.6% | 34.3% | 30.1% | 20.1% |
| EBITDA Margin | -72.5% | -48.3% | -302.8% | -68.2% | -28.4% | -15.1% | -34.4% |
| EBITDAR | -925 | -660 | -1,223 | -737 | -397 | -240 | -525 |
| EBITDAR Margin | -72.5% | -48.3% | -302.8% | -68.2% | -28.4% | -15.1% | -34.4% |
| EBIT Margin | -92.0% | -64.9% | -352.0% | -83.9% | -71.1% | -15.1% | -48.6% |
| Net Profit Margin | -72.0% | -46.6% | -302.9% | -68.2% | -71.1% | -15.1% | -48.6% |
| Operating Expense % of Sales | 80.6% | 37.6% | 266.2% | 85.8% | 62.7% | 45.1% | 54.5% |
| Returns | |||||||
| Return on Assets (ROA) | -36.6% | -23.6% | -49.7% | -30.3% | -50.4% | -7.9% | -25.0% |
| Return on Equity (ROE) | -40.2% | -25.2% | -51.9% | -34.5% | -62.4% | -10.2% | -28.5% |
| ROIC [EBIT / Invested Capital] | -53.5% | -35.5% | -60.8% | -42.9% | -63.3% | -10.4% | -28.8% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.1% | 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Equity-to-Assets | 91.2% | 93.7% | 95.9% | 87.7% | 80.7% | 77.6% | 88.0% |
| Net Debt | -93 | -28 | -20 | -23 | -22 | -45 | -33 |
| Cash & Equivalents | 95 | 28 | 20 | 23 | 22 | 45 | 33 |
| Total Debt | 2 | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 4.95x | 6.79x | 13.66x | 4.82x | 3.96x | 3.38x | 3.10x |
| Quick Ratio | 4.95x | 5.80x | 11.51x | 4.17x | 3.96x | 3.38x | 3.10x |
| Cash Ratio | 0.44x | 0.16x | 0.20x | 0.08x | 0.06x | 0.07x | 0.09x |
| Total Current Assets | 1,062 | 1,163 | 1,375 | 1,442 | 1,505 | 2,296 | 1,105 |
| Total Current Liabilities | 215 | 171 | 101 | 299 | 380 | 680 | 357 |
| Inventory | N/A | 169 | 216 | 194 | N/A | N/A | N/A |
| Trade Receivables | 524 | 553 | 635 | 751 | 1,282 | 2,019 | 828 |
| Trade Payables | 209 | 171 | 101 | 299 | 380 | 680 | 357 |
| Net Working Capital | 848 | 992 | 1,274 | 1,143 | 1,125 | 1,616 | 748 |
| Net Working Capital % of Revenue | 66.4% | 72.6% | 315.4% | 105.8% | 80.5% | 101.6% | 49.0% |
| Trade Working Capital | 314 | 551 | 751 | 645 | 902 | 1,339 | 471 |
| Trade Working Capital % of Revenue | 24.6% | 40.3% | 185.8% | 59.8% | 64.6% | 84.2% | 30.8% |
| Change in Trade Working Capital | N/A | 236 | 200 | -105 | 257 | 437 | -869 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 8.94x | 2.56x | 4.59x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 40.8 | 142.8 | 79.5 | N/A | N/A | N/A |
| Receivables Turnover | 2.44x | 2.47x | 0.64x | 1.44x | 1.09x | 0.79x | 1.84x |
| Days Sales Outstanding (DSO) | 149.8 | 147.6 | 574.0 | 253.8 | 334.9 | 463.2 | 197.9 |
| Payables Turnover | 5.60x | 8.84x | 5.48x | 2.97x | 2.42x | 1.64x | 3.42x |
| Days Payable Outstanding (DPO) | 65.2 | 41.3 | 66.6 | 122.8 | 151.1 | 222.9 | 106.9 |
| Cash Conversion Cycle | 84.6 days | 147.1 days | 650.3 days | 210.5 days | 183.8 days | 240.3 days | 91.0 days |
| Asset Turnover | 0.51x | 0.51x | 0.16x | 0.44x | 0.71x | 0.53x | 0.51x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -949 | -850 | -1,158 | -481 | -445 | -369 | N/A |
| Free Cash Flow (OCF − Capex proxy) | -949 | -850 | -1,200 | -554 | -573 | -369 | N/A |
| Cash Conversion (OCF / EBITDA) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 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.
Subsidiary of SRG Real Estate (100.0%)
Ownership & directors from companyinfo.ge (public corporate registry).