Loading company…
ID 243916615 · 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 | 15.7% | 20.2% | 14.5% | 14.1% | 13.5% | 16.2% | 16.2% |
| EBITDA Margin | 3.4% | 9.2% | 4.6% | 3.1% | 0.9% | 2.6% | 2.6% |
| EBITDAR | 463 | 955 | 440 | 401 | 167 | 301 | 313 |
| EBITDAR Margin | 5.8% | 11.5% | 5.9% | 4.5% | 2.0% | 3.6% | 3.7% |
| EBIT Margin | 2.3% | 8.6% | 4.0% | 2.4% | 0.1% | 1.5% | 1.1% |
| Net Profit Margin | 2.4% | 5.3% | 3.9% | 2.9% | 0.8% | -0.2% | 2.0% |
| Operating Expense % of Sales | 12.4% | 11.0% | 9.8% | 11.0% | 12.6% | 13.7% | 13.5% |
| Returns | |||||||
| Return on Assets (ROA) | 4.7% | 12.6% | 7.8% | 6.2% | 1.4% | -0.3% | 3.0% |
| Return on Equity (ROE) | 27.0% | 62.2% | 29.1% | 20.7% | 5.1% | -1.3% | 11.4% |
| ROIC [EBIT / Invested Capital] | 7.9% | 28.4% | 11.1% | 7.0% | 0.4% | 3.8% | 2.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 54.4% | 55.8% | 56.4% | 45.8% | 46.3% | 43.9% | 47.2% |
| Debt-to-Equity | 3.10x | 2.75x | 2.12x | 1.52x | 1.72x | 1.63x | 1.78x |
| Debt-to-EBITDA | 8.07x | 2.54x | 6.07x | 6.95x | 29.88x | 10.05x | 11.77x |
| Equity-to-Assets | 17.6% | 20.3% | 26.6% | 30.1% | 26.9% | 26.9% | 26.5% |
| Net Debt | 1,634 | 1,799 | 1,726 | 1,796 | 2,081 | 1,966 | 2,589 |
| Cash & Equivalents | 537 | 137 | 377 | 112 | 189 | 160 | 32 |
| Total Debt | 2,172 | 1,936 | 2,103 | 1,908 | 2,270 | 2,126 | 2,621 |
| Liquidity & working capital | |||||||
| Current Ratio | 1.23x | 2.04x | 1.07x | 1.71x | 0.58x | 3.97x | 2.12x |
| Quick Ratio | 1.23x | 1.07x | 0.17x | 1.71x | 0.58x | 3.97x | 2.12x |
| Cash Ratio | 0.25x | 0.07x | 0.18x | 0.06x | 0.08x | 0.08x | 0.01x |
| Total Current Assets | 2,663 | 3,941 | 2,242 | 3,270 | 1,318 | 8,444 | 5,554 |
| Total Current Liabilities | 2,172 | 1,936 | 2,103 | 1,908 | 2,270 | 2,126 | 2,621 |
| Inventory | N/A | 1,877 | 1,883 | N/A | N/A | N/A | N/A |
| Trade Receivables | 683 | 1,101 | 1,097 | 1,039 | 1,242 | 1,250 | 1,310 |
| Trade Payables | 865 | 559 | 295 | 556 | 787 | 775 | 713 |
| Net Working Capital | 491 | 2,005 | 139 | 1,361 | -952 | 6,318 | 2,933 |
| Net Working Capital % of Revenue | 6.2% | 24.3% | 1.9% | 15.3% | -11.2% | 76.3% | 34.6% |
| Trade Working Capital | -182 | 2,419 | 2,684 | 483 | 455 | 475 | 597 |
| Trade Working Capital % of Revenue | -2.3% | 29.3% | 35.9% | 5.4% | 5.4% | 5.7% | 7.0% |
| Change in Trade Working Capital | N/A | 2,601 | 265 | -2,201 | -28 | 20 | 122 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 3.51x | 3.39x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 103.9 | 107.6 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 11.62x | 7.51x | 6.81x | 8.57x | 6.84x | 6.63x | 6.48x |
| Days Sales Outstanding (DSO) | 31.4 | 48.6 | 53.6 | 42.6 | 53.4 | 55.1 | 56.3 |
| Payables Turnover | 7.73x | 11.79x | 21.64x | 13.76x | 9.33x | 8.95x | 9.98x |
| Days Payable Outstanding (DPO) | 47.2 | 30.9 | 16.9 | 26.5 | 39.1 | 40.8 | 36.6 |
| Cash Conversion Cycle | -15.8 days | 121.6 days | 144.3 days | 16.1 days | 14.3 days | 14.3 days | 19.8 days |
| Asset Turnover | 1.99x | 2.38x | 2.00x | 2.14x | 1.73x | 1.71x | 1.53x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 357 | 34 | 384 | 217 | 569 | 541 | 531 |
| Free Cash Flow (OCF − Capex proxy) | 357 | 34 | 384 | 217 | 569 | 541 | 531 |
| Cash Conversion (OCF / EBITDA) | 132.7% | 4.5% | 111.0% | 79.0% | 748.9% | 255.9% | 238.5% |
| 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).