Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 100.0% | 100.4% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBITDA Margin | 27.1% | 9.4% | 29.8% | 22.2% | 20.7% | 8.7% | 2.8% |
| EBITDAR | 444 | 299 | 1,577 | 1,800 | 2,542 | 2,084 | 1,672 |
| EBITDAR Margin | 27.1% | 9.4% | 29.8% | 40.0% | 39.7% | 29.1% | 21.9% |
| EBIT Margin | 27.0% | 9.2% | 29.7% | 22.0% | 20.5% | 8.3% | 2.2% |
| Net Profit Margin | 27.0% | 9.0% | 29.7% | 27.0% | 20.6% | 6.5% | 4.8% |
| Operating Expense % of Sales | 72.9% | 91.0% | 70.2% | 77.8% | 79.3% | 91.3% | 97.2% |
| Returns | |||||||
| Return on Assets (ROA) | 36.4% | 14.3% | 39.1% | 26.9% | 18.8% | 6.7% | 2.3% |
| Return on Equity (ROE) | 117.0% | 43.1% | 70.2% | 35.2% | 28.7% | 10.7% | 7.6% |
| ROIC [EBIT / Invested Capital] | N/A | 89.7% | 87.8% | 37.0% | 55.8% | 16.1% | 1.4% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 51.9% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 1.70x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 38.50x |
| Equity-to-Assets | 31.1% | 33.1% | 55.6% | 76.5% | 65.7% | 62.4% | 30.5% |
| Net Debt | -683 | -339 | -448 | -778 | -2,248 | -650 | 7,008 |
| Cash & Equivalents | 683 | 339 | 448 | 778 | 2,248 | 650 | 1,151 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | N/A | 8,159 |
| Liquidity & working capital | |||||||
| Current Ratio | 1.03x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Quick Ratio | 1.03x | 0.00x | -0.01x | -0.02x | 0.00x | 0.00x | 0.00x |
| Cash Ratio | 0.82x | 0.25x | 0.25x | 0.74x | 0.95x | 0.25x | 0.42x |
| Total Current Assets | 863 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 837 | 1,341 | 1,782 | 1,050 | 2,356 | 2,619 | 2,766 |
| Inventory | N/A | N/A | 24 | 25 | N/A | N/A | N/A |
| Trade Receivables | 180 | 365 | 551 | 736 | 913 | 982 | 1,045 |
| Trade Payables | N/A | N/A | N/A | N/A | 135 | 2,498 | 2,586 |
| Net Working Capital | 25 | -1,341 | -1,782 | -1,050 | -2,356 | -2,619 | -2,766 |
| Net Working Capital % of Revenue | 1.5% | -42.2% | -33.7% | -23.3% | -36.8% | -36.6% | -36.1% |
| Trade Working Capital | 180 | 365 | 575 | 762 | 778 | -1,517 | -1,541 |
| Trade Working Capital % of Revenue | 11.0% | 11.5% | 10.9% | 16.9% | 12.1% | -21.2% | -20.1% |
| Change in Trade Working Capital | N/A | 185 | 210 | 187 | 16 | -2,294 | -25 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Receivables Turnover | 9.11x | 8.71x | 9.59x | 6.11x | 7.01x | 7.30x | 7.32x |
| Days Sales Outstanding (DSO) | 40.1 | 41.9 | 38.1 | 59.7 | 52.1 | 50.0 | 49.8 |
| Payables Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion Cycle | 40.1 days | 41.9 days | 38.1 days | 59.7 days | 52.1 days | 50.0 days | 49.8 days |
| Asset Turnover | 1.35x | 1.58x | 1.32x | 1.00x | 0.91x | 1.03x | 0.49x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 1,970 | 3,555 | -334 | 453 | 8,267 | 9,712 | 12,171 |
| Free Cash Flow (OCF − Capex proxy) | 1,970 | -344 | -365 | 442 | 8,267 | 9,712 | 12,171 |
| Cash Conversion (OCF / EBITDA) | 444.1% | 1190.5% | -21.2% | 45.4% | 624.6% | 1558.0% | 5743.3% |
| Dividends Declared | N/A | N/A | N/A | N/A | N/A | 0 | 0 |
| Dividend Payout Ratio | N/A | N/A | N/A | N/A | N/A | 0.0% | 0.0% |
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).
Ranked by how close each latest revenue is to this one — not a curated comp set.