Loading company…
ID 205142068 · FY 2018–2024 · 7 years
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
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 | 61.7% | 56.4% | 59.5% | 57.8% | 58.9% | 59.6% | 54.8% |
| EBITDA Margin | 35.8% | 36.1% | 38.1% | 36.9% | 38.6% | 33.5% | 30.4% |
| EBITDAR | 1,134 | 1,591 | 1,996 | 2,664 | 3,316 | 3,200 | 2,715 |
| EBITDAR Margin | 36.7% | 36.8% | 38.7% | 37.3% | 39.0% | 33.9% | 30.8% |
| EBIT Margin | 35.1% | 35.6% | 37.6% | 36.6% | 38.3% | 32.6% | 28.8% |
| Net Profit Margin | 28.9% | 32.0% | 32.8% | 36.4% | 37.3% | 30.6% | 24.5% |
| Operating Expense % of Sales | 25.9% | 20.3% | 21.4% | 20.9% | 20.3% | 26.1% | 24.4% |
| Returns | |||||||
| Return on Assets (ROA) | 48.0% | 73.4% | 60.3% | 53.0% | 28.4% | 22.4% | 17.9% |
| Return on Equity (ROE) | 87.0% | 86.0% | 77.9% | 59.3% | 35.8% | 25.4% | 20.4% |
| ROIC [EBIT / Invested Capital] | 113.9% | 105.4% | 105.1% | 90.5% | 38.8% | 31.8% | 25.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.0% | 2.4% | 0.0% | 1.2% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.03x | 0.00x | 0.01x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.00x | 0.08x | 0.00x | 0.05x |
| Equity-to-Assets | 55.1% | 85.3% | 77.5% | 89.4% | 79.3% | 88.2% | 87.6% |
| Net Debt | -74 | -145 | -328 | -1,495 | -479 | -1,717 | -515 |
| Cash & Equivalents | 74 | 145 | 328 | 1,495 | 749 | 1,717 | 655 |
| Total Debt | N/A | N/A | N/A | N/A | 270 | N/A | 140 |
| Liquidity & working capital | |||||||
| Current Ratio | 2.13x | 6.60x | 4.37x | 9.30x | 3.26x | 5.03x | 4.81x |
| Quick Ratio | 2.13x | 4.49x | 2.88x | 9.30x | 3.26x | 5.03x | 4.81x |
| Cash Ratio | 0.09x | 0.53x | 0.52x | 2.88x | 0.37x | 1.12x | 0.48x |
| Total Current Assets | 1,780 | 1,818 | 2,767 | 4,835 | 6,652 | 7,683 | 6,542 |
| Total Current Liabilities | 835 | 276 | 633 | 520 | 2,042 | 1,527 | 1,361 |
| Inventory | N/A | 582 | 946 | N/A | N/A | N/A | N/A |
| Trade Receivables | 698 | 1,068 | 1,493 | 2,211 | 2,988 | 4,043 | 4,215 |
| Trade Payables | 782 | 276 | 603 | 519 | 1,989 | 1,397 | 1,260 |
| Net Working Capital | 945 | 1,542 | 2,135 | 4,315 | 4,610 | 6,156 | 5,180 |
| Net Working Capital % of Revenue | 30.6% | 35.7% | 41.3% | 60.5% | 54.2% | 65.2% | 58.7% |
| Trade Working Capital | -84 | 1,375 | 1,836 | 1,693 | 998 | 2,645 | 2,955 |
| Trade Working Capital % of Revenue | -2.7% | 31.8% | 35.5% | 23.7% | 11.7% | 28.0% | 33.5% |
| Change in Trade Working Capital | N/A | 1,459 | 461 | -143 | -694 | 1,647 | 310 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 3.23x | 2.21x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 112.8 | 165.1 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 4.43x | 4.04x | 3.46x | 3.23x | 2.85x | 2.34x | 2.09x |
| Days Sales Outstanding (DSO) | 82.4 | 90.2 | 105.5 | 113.1 | 128.2 | 156.3 | 174.3 |
| Payables Turnover | 1.51x | 6.83x | 3.47x | 5.80x | 1.76x | 2.73x | 3.17x |
| Days Payable Outstanding (DPO) | 241.2 | 53.4 | 105.2 | 62.9 | 207.8 | 133.8 | 115.2 |
| Cash Conversion Cycle | -158.7 days | 149.6 days | 165.4 days | 50.2 days | -79.5 days | 22.5 days | 59.1 days |
| Asset Turnover | 1.66x | 2.30x | 1.84x | 1.46x | 0.76x | 0.73x | 0.73x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -70 | 72 | 218 | 1,250 | 1,121 | 2,740 | -445 |
| Free Cash Flow (OCF − Capex proxy) | -89 | 68 | 215 | 1,208 | -841 | 1,256 | -1,246 |
| Cash Conversion (OCF / EBITDA) | -6.4% | 4.6% | 11.1% | 47.5% | 34.1% | 86.6% | -16.6% |
| 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.
Ownership & directors from companyinfo.ge (public corporate registry).