Loading company…
ID 405045044 · 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 | 41.1% | 42.3% | 43.8% | 43.1% | 54.1% | 63.9% | 57.2% |
| EBITDA Margin | 10.1% | 19.5% | 18.4% | 21.9% | 37.7% | 35.5% | 32.7% |
| EBITDAR | 338 | 739 | 707 | 917 | 2,059 | 2,356 | 2,250 |
| EBITDAR Margin | 10.1% | 21.6% | 21.1% | 24.3% | 39.2% | 35.9% | 34.2% |
| EBIT Margin | 10.1% | 18.8% | 17.9% | 21.5% | 37.5% | 35.3% | 32.5% |
| Net Profit Margin | 9.4% | 18.8% | 28.5% | 17.0% | 12.1% | 35.5% | 32.7% |
| Operating Expense % of Sales | 31.0% | 22.8% | 25.5% | 21.2% | 16.4% | 28.4% | 24.5% |
| Returns | |||||||
| Return on Assets (ROA) | 18.7% | 25.1% | 28.6% | 20.8% | 17.4% | 39.4% | 25.7% |
| Return on Equity (ROE) | 32.0% | 43.5% | 41.5% | 21.8% | 17.7% | 39.4% | 26.7% |
| ROIC [EBIT / Invested Capital] | 75.0% | 84.2% | 27.5% | 37.9% | 98.8% | 45.7% | 57.6% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 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 |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 58.5% | 57.7% | 68.7% | 95.3% | 98.3% | 100.0% | 95.9% |
| Net Debt | -528 | -713 | -122 | -800 | -1,587 | -848 | -4,350 |
| Cash & Equivalents | 528 | 713 | 122 | 800 | 1,587 | 848 | 4,350 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 2.25x | 2.27x | 2.36x | 16.78x | 56.70x | N/A | N/A |
| Quick Ratio | 2.25x | 0.99x | 0.00x | 16.78x | 56.70x | N/A | N/A |
| Cash Ratio | 0.76x | 0.66x | 0.12x | 5.45x | 25.66x | N/A | N/A |
| Total Current Assets | 1,564 | 2,454 | 2,467 | 2,462 | 3,506 | 1,535 | 6,282 |
| Total Current Liabilities | 695 | 1,083 | 1,048 | 147 | 62 | N/A | N/A |
| Inventory | N/A | 1,378 | 2,467 | N/A | N/A | N/A | N/A |
| Trade Receivables | 321 | 363 | 654 | 681 | 1,168 | 600 | 1,983 |
| Trade Payables | 691 | 1,075 | 1,044 | 147 | 62 | N/A | 340 |
| Net Working Capital | 869 | 1,371 | 1,420 | 2,315 | 3,444 | 1,535 | 6,282 |
| Net Working Capital % of Revenue | 26.0% | 40.1% | 42.3% | 61.4% | 65.5% | 23.4% | 95.4% |
| Trade Working Capital | -371 | 666 | 2,077 | 534 | 1,105 | 600 | 1,643 |
| Trade Working Capital % of Revenue | -11.1% | 19.5% | 61.9% | 14.2% | 21.0% | 9.2% | 25.0% |
| Change in Trade Working Capital | N/A | 1,037 | 1,411 | -1,542 | 571 | -505 | 1,043 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 1.43x | 0.76x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 254.9 | 477.8 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 10.44x | 9.41x | 5.13x | 5.54x | 4.50x | 10.93x | 3.32x |
| Days Sales Outstanding (DSO) | 34.9 | 38.8 | 71.1 | 65.9 | 81.1 | 33.4 | 110.0 |
| Payables Turnover | 2.85x | 1.84x | 1.81x | 14.62x | 38.61x | N/A | 8.27x |
| Days Payable Outstanding (DPO) | 128.0 | 198.8 | 202.2 | 25.0 | 9.5 | N/A | 44.1 |
| Cash Conversion Cycle | -93.0 days | 94.8 days | 346.7 days | 41.0 days | 71.7 days | 33.4 days | 65.8 days |
| Asset Turnover | 2.00x | 1.33x | 1.00x | 1.22x | 1.44x | 1.11x | 0.78x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 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).