ID 236033092 · FY 2017–2024 · 8 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| Gross Margin | 34.2% | 35.8% | 33.5% | 37.6% | 38.0% | 39.9% | 40.4% | 44.8% |
| EBITDA Margin | 11.0% | 12.4% | 8.2% | -11.8% | 4.8% | 8.7% | 7.9% | 5.5% |
| EBITDAR | 411 | 502 | 356 | -268 | 147 | 422 | 494 | 361 |
| EBITDAR Margin | 11.0% | 12.4% | 8.2% | -11.8% | 4.8% | 8.7% | 7.9% | 5.5% |
| EBIT Margin | 8.9% | 10.4% | 6.0% | -27.4% | -6.8% | 2.5% | 3.1% | 0.1% |
| Net Profit Margin | 10.5% | 10.3% | 8.2% | -12.0% | 4.4% | 6.6% | 5.4% | 4.4% |
| Operating Expense % of Sales | 23.2% | 23.4% | 25.4% | 49.4% | 33.2% | 31.3% | 32.4% | 39.3% |
| Returns | ||||||||
| Return on Assets (ROA) | 40.4% | 48.3% | 10.2% | -9.3% | 4.5% | 11.2% | 11.9% | 10.7% |
| Return on Equity (ROE) | 40.7% | 52.6% | 10.2% | -9.4% | 4.6% | 11.3% | 12.2% | 11.0% |
| ROIC [EBIT / Invested Capital] | 49.5% | 81.1% | 8.0% | -21.6% | -7.6% | 4.5% | 7.9% | 0.4% |
| Leverage & debt balances | ||||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | N/A | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 99.1% | 91.8% | 99.8% | 98.3% | 98.9% | 98.7% | 97.3% | 97.3% |
| Net Debt | -294 | -272 | -219 | -8 | -170 | -138 | -266 | -272 |
| Cash & Equivalents | 294 | 272 | 219 | 8 | 170 | 138 | 266 | 272 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | ||||||||
| Current Ratio | N/A | 6.92x | 30.42x | 3.34x | 11.66x | 12.40x | 8.40x | 8.50x |
| Quick Ratio | N/A | 8.12x | 17.62x | 0.37x | 11.66x | 12.40x | 8.40x | 8.50x |
| Cash Ratio | N/A | 3.86x | 16.25x | 0.16x | 5.44x | 3.66x | 3.54x | 3.78x |
| Total Current Assets | 305 | 487 | 411 | 169 | 365 | 466 | 631 | 613 |
| Total Current Liabilities | N/A | 70 | 14 | 51 | 31 | 38 | 75 | 72 |
| Inventory | N/A | -85 | 173 | 151 | N/A | N/A | N/A | N/A |
| Trade Receivables | 2 | 13 | 1 | 2 | 2 | 2 | 2 | 1 |
| Trade Payables | N/A | 0 | 1 | 4 | 7 | N/A | 5 | 1 |
| Net Working Capital | 305 | 417 | 397 | 118 | 334 | 428 | 556 | 541 |
| Net Working Capital % of Revenue | 8.1% | 10.3% | 9.1% | 5.2% | 10.9% | 8.8% | 8.9% | 8.2% |
| Trade Working Capital | 2 | -72 | 173 | 148 | -5 | 2 | -3 | 0 |
| Trade Working Capital % of Revenue | 0.1% | -1.8% | 4.0% | 6.5% | -0.1% | 0.0% | -0.0% | 0.0% |
| Change in Trade Working Capital | N/A | -74 | 245 | -26 | -152 | 6 | -5 | 3 |
| Turnover & efficiency | ||||||||
| Inventory Turnover | N/A | -30.82x | 16.80x | 9.44x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | -11.8 | 21.7 | 38.7 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 1567.95x | 316.90x | 2920.65x | 1501.84x | 1381.20x | 2576.84x | 3384.99x | 4688.22x |
| Days Sales Outstanding (DSO) | 0.2 | 1.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 |
| Payables Turnover | N/A | 7896.16x | 2535.36x | 316.79x | 279.02x | N/A | 802.10x | 3176.96x |
| Days Payable Outstanding (DPO) | N/A | 0.0 | 0.1 | 1.2 | 1.3 | N/A | 0.5 | 0.1 |
| Cash Conversion Cycle | 0.2 days | -10.7 days | 21.7 days | 37.8 days | -1.0 days | 0.1 days | -0.3 days | -0.0 days |
| Asset Turnover | 3.83x | 4.70x | 1.25x | 0.77x | 1.05x | 1.70x | 2.20x | 2.44x |
| Cash flow & dividends | ||||||||
| Operating Cash Flow | 466 | 228 | 305 | 24 | 332 | 505 | 635 | 614 |
| Free Cash Flow (OCF − Capex proxy) | 466 | 178 | 171 | -0 | 269 | 336 | 544 | 427 |
| Cash Conversion (OCF / EBITDA) | 113.4% | 45.4% | 85.7% | N/A | 225.9% | 119.7% | 128.4% | 170.3% |
| Dividends Declared | N/A | 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 | 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.
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Ownership & directors from companyinfo.ge (public corporate registry).