ID 204568351 · 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 | 24.2% | 29.2% | 35.4% | 8.8% | 11.2% | 15.5% | 14.7% |
| EBITDA Margin | 7.6% | 14.5% | 18.4% | 4.3% | 6.7% | 9.9% | 8.0% |
| EBITDAR | 560 | 1,334 | 1,451 | 389 | 607 | 842 | 675 |
| EBITDAR Margin | 7.6% | 14.5% | 18.4% | 4.3% | 6.8% | 10.0% | 8.1% |
| EBIT Margin | 7.4% | 13.6% | 17.5% | 4.0% | 6.5% | 9.7% | 7.7% |
| Net Profit Margin | 7.6% | 14.5% | 18.9% | 4.0% | 5.4% | 8.0% | 6.0% |
| Operating Expense % of Sales | 16.6% | 14.8% | 17.0% | 4.5% | 4.5% | 5.5% | 6.6% |
| Returns | |||||||
| Return on Assets (ROA) | 24.1% | 34.9% | 33.6% | 7.6% | 10.2% | 14.4% | 11.1% |
| Return on Equity (ROE) | 25.1% | 39.3% | 34.1% | 7.9% | 10.5% | 15.0% | 11.8% |
| ROIC [EBIT / Invested Capital] | 28.5% | 39.5% | 32.6% | 8.7% | 13.7% | 21.3% | 17.1% |
| 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 | 95.8% | 88.8% | 98.5% | 95.7% | 97.2% | 96.3% | 94.6% |
| Net Debt | -305 | -217 | -131 | -319 | -372 | -664 | -465 |
| Cash & Equivalents | 305 | 217 | 131 | 319 | 373 | 664 | 466 |
| Total Debt | N/A | N/A | N/A | 0 | 0 | 0 | 0 |
| Liquidity & working capital | |||||||
| Current Ratio | 14.10x | 4.85x | 34.87x | 12.90x | 19.92x | 68.45x | 10.89x |
| Quick Ratio | 14.10x | 0.97x | 5.02x | 12.90x | 19.92x | 68.45x | 10.89x |
| Cash Ratio | 3.13x | 0.51x | 1.90x | 1.58x | 2.77x | 13.38x | 2.34x |
| Total Current Assets | 1,377 | 2,066 | 2,399 | 2,600 | 2,683 | 3,400 | 2,164 |
| Total Current Liabilities | 98 | 426 | 69 | 201 | 135 | 50 | 199 |
| Inventory | N/A | 1,651 | 2,054 | N/A | N/A | N/A | N/A |
| Trade Receivables | 221 | 180 | 212 | 258 | 249 | 201 | 127 |
| Trade Payables | 4 | 360 | N/A | 37 | N/A | N/A | 50 |
| Net Working Capital | 1,280 | 1,640 | 2,330 | 2,398 | 2,549 | 3,350 | 1,965 |
| Net Working Capital % of Revenue | 17.4% | 17.8% | 29.6% | 26.7% | 28.4% | 39.7% | 23.5% |
| Trade Working Capital | 217 | 1,471 | 2,266 | 220 | 249 | 201 | 77 |
| Trade Working Capital % of Revenue | 3.0% | 16.0% | 28.8% | 2.4% | 2.8% | 2.4% | 0.9% |
| Change in Trade Working Capital | N/A | 1,253 | 795 | -2,046 | 28 | -47 | -124 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 3.95x | 2.48x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 92.5 | 147.2 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 33.20x | 51.27x | 37.20x | 34.92x | 36.16x | 41.89x | 65.93x |
| Days Sales Outstanding (DSO) | 11.0 | 7.1 | 9.8 | 10.5 | 10.1 | 8.7 | 5.5 |
| Payables Turnover | 1390.41x | 18.10x | N/A | 218.72x | N/A | N/A | 144.06x |
| Days Payable Outstanding (DPO) | 0.3 | 20.2 | N/A | 1.7 | N/A | N/A | 2.5 |
| Cash Conversion Cycle | 10.7 days | 79.4 days | 157.0 days | 8.8 days | 10.1 days | 8.7 days | 3.0 days |
| Asset Turnover | 3.18x | 2.41x | 1.77x | 1.91x | 1.90x | 1.81x | 1.86x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 461 | 958 | 278 | 188 | 53 | 292 | -199 |
| Free Cash Flow (OCF − Capex proxy) | 334 | 62 | -86 | 188 | 53 | 292 | -199 |
| Cash Conversion (OCF / EBITDA) | 82.8% | 72.0% | 19.2% | 48.8% | 8.8% | 34.8% | -29.6% |
| 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.
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Ownership & directors from companyinfo.ge (public corporate registry).