Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Ratio | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 43.3% | 60.0% | 75.7% | 81.4% | 54.6% | 73.2% | 42.5% |
| EBITDA Margin | 16.6% | 32.0% | 41.3% | 48.0% | 35.4% | 38.2% | 24.2% |
| EBITDAR | 432 | 893 | 820 | 1,153 | 1,204 | 941 | 1,469 |
| EBITDAR Margin | 18.5% | 33.3% | 42.9% | 49.2% | 36.4% | 39.7% | 24.9% |
| EBIT Margin | 13.9% | 29.7% | 38.3% | 45.8% | 33.9% | 35.9% | 23.5% |
| Net Profit Margin | 8.2% | 32.6% | 19.9% | 34.5% | 30.1% | 19.0% | 15.9% |
| Operating Expense % of Sales | 26.7% | 28.1% | 34.4% | 33.4% | 19.2% | 35.1% | 18.4% |
| Returns | |||||||
| Return on Assets (ROA) | 43.4% | 31.2% | 13.7% | 32.2% | 42.3% | 10.6% | 60.6% |
| Return on Equity (ROE) | 49.4% | 78.4% | 26.3% | 57.1% | 66.1% | 41.5% | 78.0% |
| ROIC [EBIT / Invested Capital] | 96.5% | 34.6% | 30.4% | 51.9% | 67.6% | 22.6% | 125.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 49.9% | 41.9% | 36.5% | 27.3% | 68.5% | 12.3% |
| Debt-to-Equity | 0.00x | 1.25x | 0.80x | 0.65x | 0.43x | 2.67x | 0.16x |
| Debt-to-EBITDA | 0.00x | 1.62x | 1.47x | 0.81x | 0.55x | 3.20x | 0.13x |
| Equity-to-Assets | 87.8% | 39.9% | 52.4% | 56.4% | 64.0% | 25.7% | 77.7% |
| Net Debt | -49 | 1,185 | 951 | 656 | 151 | 2,670 | -92 |
| Cash & Equivalents | 49 | 208 | 210 | 260 | 492 | 224 | 282 |
| Total Debt | N/A | 1,393 | 1,161 | 916 | 643 | 2,894 | 190 |
| Liquidity & working capital | |||||||
| Current Ratio | 10.65x | 1.50x | 1.90x | 23.62x | 18.68x | 17.28x | 9.45x |
| Quick Ratio | 10.65x | 1.44x | 0.94x | 11.94x | 18.68x | 17.28x | 9.45x |
| Cash Ratio | 2.40x | 0.12x | 0.16x | 2.67x | 4.19x | 0.97x | 1.98x |
| Total Current Assets | 218 | 2,521 | 2,512 | 2,297 | 2,196 | 3,993 | 1,349 |
| Total Current Liabilities | 20 | 1,680 | 1,319 | 97 | 118 | 231 | 143 |
| Inventory | N/A | 105 | 1,273 | 1,136 | N/A | N/A | N/A |
| Trade Receivables | 169 | 905 | 774 | 505 | 517 | 524 | 604 |
| Trade Payables | 20 | 262 | 119 | 97 | 118 | 104 | 143 |
| Net Working Capital | 197 | 841 | 1,193 | 2,200 | 2,079 | 3,762 | 1,206 |
| Net Working Capital % of Revenue | 8.5% | 31.4% | 62.5% | 93.9% | 62.8% | 158.8% | 20.4% |
| Trade Working Capital | 148 | 748 | 1,928 | 1,543 | 400 | 419 | 461 |
| Trade Working Capital % of Revenue | 6.3% | 27.9% | 100.9% | 65.9% | 12.1% | 17.7% | 7.8% |
| Change in Trade Working Capital | N/A | N/A | 1,181 | -385 | -1,143 | 20 | 42 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 10.20x | 0.36x | 0.38x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 35.8 | 1001.6 | 951.6 | N/A | N/A | N/A |
| Receivables Turnover | 13.85x | 2.96x | 2.47x | 4.64x | 6.40x | 4.53x | 9.78x |
| Days Sales Outstanding (DSO) | 26.3 | 123.2 | 147.9 | 78.7 | 57.0 | 80.6 | 37.3 |
| Payables Turnover | 64.76x | 4.09x | 3.91x | 4.48x | 12.79x | 6.09x | 23.76x |
| Days Payable Outstanding (DPO) | 5.6 | 89.3 | 93.4 | 81.5 | 28.5 | 59.9 | 15.4 |
| Cash Conversion Cycle | 20.7 days | 69.7 days | 1056.1 days | 948.7 days | 28.5 days | 20.7 days | 22.0 days |
| Asset Turnover | 5.31x | 0.96x | 0.69x | 0.93x | 1.40x | 0.56x | 3.82x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | N/A | 554 | 561 | 977 | 1,310 | -895 | 3,181 |
| Free Cash Flow (OCF − Capex proxy) | N/A | -989 | 493 | 977 | 1,310 | -895 | 3,181 |
| Cash Conversion (OCF / EBITDA) | N/A | 64.6% | 71.1% | 86.8% | 111.9% | -98.9% | 222.8% |
| 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).