Loading company…
ID 404873614 · FY 2018–2024 · 7 years
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
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 | 436.0% | 100.0% | 33.8% | 27.0% | 31.4% | 35.1% | 30.6% |
| EBITDA Margin | 363.1% | 19.9% | 5.2% | 14.1% | 8.1% | 12.5% | 8.5% |
| EBITDAR | 3,533 | 251 | 245 | 934 | 611 | 965 | 740 |
| EBITDAR Margin | 363.1% | 19.9% | 5.2% | 14.1% | 8.1% | 12.5% | 8.5% |
| EBIT Margin | 358.2% | 15.8% | 4.0% | 13.4% | 7.0% | 11.1% | 7.3% |
| Net Profit Margin | 27.1% | 19.9% | 5.2% | 16.5% | 13.6% | 12.1% | 8.4% |
| Operating Expense % of Sales | 72.9% | 80.1% | 28.5% | 13.0% | 23.3% | 22.6% | 22.1% |
| Returns | |||||||
| Return on Assets (ROA) | 10.9% | 10.0% | 8.2% | 21.0% | 17.8% | 15.4% | 10.8% |
| Return on Equity (ROE) | 55.0% | 41.1% | 37.1% | 73.7% | 43.9% | 30.1% | 19.1% |
| ROIC [EBIT / Invested Capital] | 149.8% | 8.3% | 7.2% | 20.2% | 9.7% | 14.9% | 9.6% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 76.8% | 72.2% | 65.4% | 70.5% | 54.6% | 46.7% | 42.0% |
| Debt-to-Equity | 3.86x | 2.97x | 2.96x | 2.48x | 1.35x | 0.91x | 0.74x |
| Debt-to-EBITDA | 0.52x | 7.23x | 7.97x | 3.93x | 5.12x | 2.96x | 3.86x |
| Equity-to-Assets | 19.9% | 24.3% | 22.1% | 28.5% | 40.6% | 51.1% | 56.6% |
| Net Debt | 1,847 | 1,789 | 1,937 | 2,900 | 3,044 | 2,670 | 2,744 |
| Cash & Equivalents | 6 | 24 | 13 | 772 | 87 | 188 | 111 |
| Total Debt | 1,853 | 1,813 | 1,950 | 3,672 | 3,131 | 2,858 | 2,855 |
| Liquidity & working capital | |||||||
| Current Ratio | 4.99x | 2.70x | 0.33x | 3.47x | 9.36x | 1.37x | 1.79x |
| Quick Ratio | 4.99x | -8.62x | -1.81x | 3.47x | 9.36x | 1.37x | 1.79x |
| Cash Ratio | 0.08x | 0.21x | 0.01x | 1.92x | 0.22x | 0.06x | 0.26x |
| Total Current Assets | 393 | 310 | 288 | 1,391 | 3,697 | 4,105 | 768 |
| Total Current Liabilities | 79 | 115 | 870 | 401 | 395 | 2,992 | 429 |
| Inventory | N/A | 1,301 | 1,862 | N/A | N/A | N/A | N/A |
| Trade Receivables | 230 | 221 | 149 | 600 | 268 | 322 | 388 |
| Trade Payables | 66 | 42 | 289 | 33 | 205 | 51 | 41 |
| Net Working Capital | 314 | 195 | -583 | 990 | 3,301 | 1,112 | 339 |
| Net Working Capital % of Revenue | 32.3% | 15.5% | -12.4% | 14.9% | 43.9% | 14.4% | 3.9% |
| Trade Working Capital | 164 | 1,480 | 1,722 | 567 | 63 | 271 | 348 |
| Trade Working Capital % of Revenue | 16.9% | 117.1% | 36.7% | 8.6% | 0.8% | 3.5% | 4.0% |
| Change in Trade Working Capital | N/A | 1,316 | 242 | -1,155 | -504 | 208 | 76 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | N/A | 1.67x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | N/A | 218.5 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 4.23x | 5.73x | 31.41x | 11.05x | 28.08x | 24.03x | 22.51x |
| Days Sales Outstanding (DSO) | 86.3 | 63.7 | 11.6 | 33.0 | 13.0 | 15.2 | 16.2 |
| Payables Turnover | 49.45x | N/A | 10.75x | 146.73x | 25.18x | 98.07x | 148.17x |
| Days Payable Outstanding (DPO) | 7.4 | N/A | 34.0 | 2.5 | 14.5 | 3.7 | 2.5 |
| Cash Conversion Cycle | 78.9 days | 63.7 days | 196.2 days | 30.6 days | -1.5 days | 11.5 days | 13.7 days |
| Asset Turnover | 0.40x | 0.50x | 1.57x | 1.27x | 1.31x | 1.27x | 1.29x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -77 | 18 | -198 | -786 | -871 | 210 | 168 |
| Free Cash Flow (OCF − Capex proxy) | -77 | 18 | -172 | -858 | -1,118 | 239 | 174 |
| Cash Conversion (OCF / EBITDA) | -2.2% | 7.1% | -80.9% | -84.1% | -142.4% | 21.8% | 22.7% |
| 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).