Loading company…
ID 230077582 · 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 | 45.9% | 55.0% | 70.1% | 46.4% | 36.2% | 31.5% | 27.4% |
| EBITDA Margin | 14.5% | 20.3% | 22.2% | 14.9% | 7.9% | 8.1% | 12.0% |
| EBITDAR | 400 | 599 | 1,220 | 580 | 618 | 595 | 1,017 |
| EBITDAR Margin | 14.5% | 20.3% | 22.2% | 14.9% | 7.9% | 8.1% | 12.0% |
| EBIT Margin | 10.2% | 14.6% | 22.2% | 14.9% | 7.9% | 8.1% | 12.0% |
| Net Profit Margin | 15.5% | 21.4% | 22.2% | 14.9% | 7.9% | 8.1% | 12.0% |
| Operating Expense % of Sales | 31.4% | 34.8% | 47.9% | 31.5% | 28.4% | 23.4% | 15.4% |
| Returns | |||||||
| Return on Assets (ROA) | 23.0% | 25.0% | 32.7% | 19.0% | 11.9% | 10.3% | 17.4% |
| Return on Equity (ROE) | 76.5% | 83.9% | 61.8% | 22.7% | 19.5% | 15.9% | 21.5% |
| ROIC [EBIT / Invested Capital] | 18.7% | 21.8% | 43.9% | 23.7% | 31.7% | 15.1% | 22.1% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 65.4% | 58.7% | 29.5% | 2.9% | 3.3% | 3.3% | 1.0% |
| Debt-to-Equity | 2.18x | 1.97x | 0.56x | 0.03x | 0.05x | 0.05x | 0.01x |
| Debt-to-EBITDA | 3.03x | 2.48x | 0.90x | 0.15x | 0.28x | 0.32x | 0.06x |
| Equity-to-Assets | 30.0% | 29.8% | 52.9% | 83.5% | 61.0% | 64.8% | 80.6% |
| Net Debt | 937 | 1,233 | 804 | -104 | -1,226 | 183 | -129 |
| Cash & Equivalents | 274 | 253 | 296 | 192 | 1,397 | 8 | 186 |
| Total Debt | 1,212 | 1,486 | 1,100 | 88 | 171 | 191 | 57 |
| Liquidity & working capital | |||||||
| Current Ratio | 1.01x | 1.04x | 1.75x | 21.92x | 11.26x | 10.09x | 34.10x |
| Quick Ratio | 0.99x | 1.01x | 1.72x | 21.92x | 11.26x | 10.09x | 34.10x |
| Cash Ratio | 0.23x | 0.17x | 0.27x | 2.18x | 8.16x | 0.04x | 3.28x |
| Total Current Assets | 1,223 | 1,540 | 1,928 | 1,928 | 1,928 | 1,928 | 1,928 |
| Total Current Liabilities | 1,212 | 1,486 | 1,100 | 88 | 171 | 191 | 57 |
| Inventory | 26 | 34 | 36 | N/A | N/A | N/A | N/A |
| Trade Receivables | 331 | 739 | 1,510 | 263 | 1,480 | 2,382 | 2,131 |
| Trade Payables | N/A | N/A | N/A | N/A | 1,851 | 1,082 | 1,079 |
| Net Working Capital | 11 | 53 | 828 | 1,840 | 1,757 | 1,737 | 1,871 |
| Net Working Capital % of Revenue | 0.4% | 1.8% | 15.1% | 47.3% | 22.4% | 23.7% | 22.1% |
| Trade Working Capital | 357 | 773 | 1,547 | 263 | -371 | 1,300 | 1,052 |
| Trade Working Capital % of Revenue | 13.0% | 26.2% | 28.2% | 6.8% | -4.7% | 17.7% | 12.4% |
| Change in Trade Working Capital | N/A | 417 | 773 | -1,284 | -634 | 1,671 | -248 |
| Turnover & efficiency | |||||||
| Inventory Turnover | 58.29x | 38.73x | 45.39x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | 6.3 | 9.4 | 8.0 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 8.30x | 4.00x | 3.64x | 14.81x | 5.30x | 3.08x | 3.97x |
| Days Sales Outstanding (DSO) | 44.0 | 91.2 | 100.4 | 24.6 | 68.8 | 118.6 | 91.8 |
| Payables Turnover | N/A | N/A | N/A | N/A | 2.70x | 4.64x | 5.70x |
| Days Payable Outstanding (DPO) | N/A | N/A | N/A | N/A | 134.9 | 78.7 | 64.1 |
| Cash Conversion Cycle | 50.2 days | 100.7 days | 108.4 days | 24.6 days | -66.1 days | 40.0 days | 27.8 days |
| Asset Turnover | 1.49x | 1.17x | 1.47x | 1.27x | 1.51x | 1.27x | 1.44x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 42 | -21 | 43 | -105 | 1,205 | -1,389 | 178 |
| Free Cash Flow (OCF − Capex proxy) | 42 | -21 | 43 | -105 | 1,205 | -1,389 | 178 |
| Cash Conversion (OCF / EBITDA) | 10.6% | -3.5% | 3.5% | -18.1% | 195.1% | -233.5% | 17.5% |
| 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).
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.