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 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBITDA Margin | 13.4% | 14.8% | 16.7% | 10.3% | 3.4% | -8.5% | 9.1% |
| EBITDAR | 177 | 226 | 298 | 167 | 57 | -120 | 207 |
| EBITDAR Margin | 13.4% | 14.8% | 16.8% | 10.3% | 3.7% | -7.7% | 9.8% |
| EBIT Margin | 9.7% | 11.0% | 14.9% | 8.5% | 1.4% | -10.5% | 7.4% |
| Net Profit Margin | 5.0% | 7.7% | 16.7% | 16.3% | 2.6% | -6.7% | 9.1% |
| Operating Expense % of Sales | 86.6% | 85.2% | 83.3% | 89.7% | 96.6% | 108.5% | 90.9% |
| Returns | |||||||
| Return on Assets (ROA) | 5.7% | 10.8% | 24.6% | 21.5% | 3.4% | -9.7% | 16.2% |
| Return on Equity (ROE) | 38.4% | 40.7% | 50.5% | 31.2% | 4.6% | -14.4% | 26.8% |
| ROIC [EBIT / Invested Capital] | 17.1% | 23.6% | 31.7% | 18.2% | 3.0% | -27.7% | 34.1% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 65.2% | 49.6% | 38.5% | 7.3% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 4.43x | 1.86x | 0.79x | 0.11x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 4.27x | 2.38x | 1.57x | 0.54x | 0.00x | N/A | 0.00x |
| Equity-to-Assets | 14.7% | 26.6% | 48.7% | 68.9% | 75.2% | 67.3% | 60.6% |
| Net Debt | 581 | 422 | 251 | -92 | -161 | -129 | -262 |
| Cash & Equivalents | 176 | 115 | 211 | 183 | 161 | 129 | 262 |
| Total Debt | 757 | 537 | 462 | 90 | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 1.12x | 0.77x | 2.36x | 1.06x | 0.93x | 0.53x | 0.63x |
| Quick Ratio | 1.12x | 0.77x | 2.36x | 1.06x | 0.93x | 0.53x | 0.63x |
| Cash Ratio | 0.76x | 0.45x | 1.38x | 0.62x | 0.55x | 0.37x | 0.56x |
| Total Current Assets | 261 | 199 | 362 | 310 | 272 | 189 | 294 |
| Total Current Liabilities | 233 | 258 | 154 | 293 | 292 | 353 | 469 |
| Inventory | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Trade Receivables | 66 | 73 | 143 | 122 | 105 | 54 | 28 |
| Trade Payables | 232 | 258 | 154 | 293 | 292 | 353 | 469 |
| Net Working Capital | 28 | -59 | 208 | 17 | -20 | -164 | -175 |
| Net Working Capital % of Revenue | 2.1% | -3.8% | 11.8% | 1.1% | -1.3% | -10.5% | -8.3% |
| Trade Working Capital | -167 | -185 | -10 | -171 | -188 | -299 | -441 |
| Trade Working Capital % of Revenue | -12.6% | -12.1% | -0.6% | -10.5% | -12.1% | -19.0% | -20.8% |
| Change in Trade Working Capital | N/A | -18 | 175 | -161 | -17 | -111 | -143 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Receivables Turnover | 20.23x | 21.05x | 12.36x | 13.30x | 14.73x | 28.94x | 75.97x |
| Days Sales Outstanding (DSO) | 18.0 | 17.3 | 29.5 | 27.4 | 24.8 | 12.6 | 4.8 |
| Payables Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion Cycle | 18.0 days | 17.3 days | 29.5 days | 27.4 days | 24.8 days | 12.6 days | 4.8 days |
| Asset Turnover | 1.14x | 1.41x | 1.48x | 1.32x | 1.31x | 1.45x | 1.78x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 163 | 186 | 154 | 360 | 100 | 2 | 372 |
| Free Cash Flow (OCF − Capex proxy) | 160 | 144 | 172 | 329 | 82 | -66 | 132 |
| Cash Conversion (OCF / EBITDA) | 91.7% | 82.3% | 52.4% | 215.0% | 189.9% | N/A | 193.8% |
| 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).
Ranked by how close each latest revenue is to this one — not a curated comp set. Open this set in Compare →