* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 0 · FY2022 0 · FY2023 0
Georgian financial leasing company providing equipment and asset leasing.
Subsidiary of Bank of Georgia (100.0%)
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBITDA Margin | 37.9% | 20.5% | 20.0% | 8.1% | -2.6% | -21.2% | -81.1% |
| EBITDAR | 2,251 | 2,326 | 3,496 | 1,640 | -333 | -1,862 | -3,932 |
| EBITDAR Margin | 37.9% | 20.5% | 20.0% | 8.1% | -2.6% | -21.2% | -81.1% |
| EBIT Margin | 36.4% | 19.0% | 16.1% | -12.0% | -79.4% | -82.0% | -91.4% |
| Net Profit Margin | 31.3% | 20.5% | 22.1% | -19.7% | -1.4% | -13.1% | -54.7% |
| Operating Expense % of Sales | 62.1% | 79.5% | 80.0% | 91.9% | 102.6% | 121.2% | 181.1% |
| Returns | |||||||
| Return on Assets (ROA) | 2.8% | 2.0% | 2.0% | -2.3% | -0.1% | -1.3% | -13.2% |
| Return on Equity (ROE) | 10.5% | 11.3% | 15.8% | -19.5% | -0.9% | -6.0% | -16.0% |
| ROIC [EBIT / Invested Capital] | 3.4% | 2.0% | 1.7% | -1.7% | -10.7% | -14.6% | -24.8% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 70.0% | 79.0% | 84.1% | 83.7% | 83.8% | 72.9% | 9.1% |
| Debt-to-Equity | 2.62x | 4.47x | 6.51x | 7.20x | 6.52x | 3.33x | 0.11x |
| Debt-to-EBITDA | 20.58x | 39.66x | 45.61x | 90.09x | N/A | N/A | N/A |
| Equity-to-Assets | 26.7% | 17.7% | 12.9% | 11.6% | 12.8% | 21.9% | 82.4% |
| Net Debt | 45,152 | 88,691 | 138,164 | 123,273 | 74,204 | 30,078 | 1,278 |
| Cash & Equivalents | 1,178 | 3,542 | 21,281 | 24,441 | 58,675 | 34,123 | 559 |
| Total Debt | 46,330 | 92,232 | 159,445 | 147,714 | 132,879 | 64,201 | 1,837 |
| Liquidity & working capital | |||||||
| Current Ratio | 2.87x | 1.81x | 0.96x | 1.04x | 1.46x | 1.02x | 1.24x |
| Quick Ratio | 1.32x | 1.51x | 0.77x | 0.68x | 1.31x | 0.98x | 1.11x |
| Cash Ratio | 0.19x | 0.09x | 0.19x | 0.23x | 0.69x | 0.50x | 0.04x |
| Total Current Assets | 17,484 | 67,964 | 106,198 | 109,787 | 124,081 | 69,856 | 18,467 |
| Total Current Liabilities | 6,094 | 37,607 | 110,135 | 105,965 | 84,757 | 68,823 | 14,912 |
| Inventory | 9,446 | 11,115 | 21,468 | 37,926 | 12,683 | 2,105 | 1,981 |
| Trade Receivables | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Trade Payables | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Working Capital | 11,390 | 30,358 | -3,937 | 3,822 | 39,324 | 1,033 | 3,556 |
| Net Working Capital % of Revenue | 192.0% | 267.4% | -22.5% | 18.9% | 309.3% | 11.7% | 73.4% |
| Trade Working Capital | 9,446 | 11,115 | 21,468 | 37,926 | 12,683 | 2,105 | 1,981 |
| Trade Working Capital % of Revenue | 159.3% | 97.9% | 122.5% | 187.2% | 99.7% | 23.9% | 40.9% |
| Change in Trade Working Capital | N/A | 1,669 | 10,353 | 16,458 | -25,243 | -10,578 | -124 |
| 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Sales Outstanding (DSO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Asset Turnover | 0.09x | 0.10x | 0.09x | 0.11x | 0.08x | 0.10x | 0.24x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -11,848 | -37,436 | -48,665 | 31,555 | 47,954 | 34,110 | 27,048 |
| Free Cash Flow (OCF − Capex proxy) | -11,848 | -38,050 | -45,789 | 31,152 | 47,613 | 37,023 | 27,076 |
| Cash Conversion (OCF / EBITDA) | -526.4% | -1609.6% | -1392.1% | 1924.4% | N/A | N/A | N/A |
| Dividends Declared | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio | 0.0% | 0.0% | 0.0% | 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.