Loading company…
ID 405066841 · 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 | 99.6% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBITDA Margin | 34.6% | -359.9% | -26.2% | 19.2% | 29.4% | 5.7% | 19.3% |
| EBITDAR | 502 | -1,034 | -235 | 421 | 1,130 | 216 | 1,591 |
| EBITDAR Margin | 34.6% | -359.9% | -26.2% | 19.2% | 29.4% | 5.7% | 19.3% |
| EBIT Margin | 32.7% | -379.6% | -33.8% | 15.4% | 28.3% | 5.7% | 19.3% |
| Net Profit Margin | 35.9% | -355.1% | -25.3% | 21.6% | 26.1% | 4.7% | 19.1% |
| Operating Expense % of Sales | 65.0% | 459.9% | 126.2% | 80.8% | 70.6% | 94.3% | 80.7% |
| Returns | |||||||
| Return on Assets (ROA) | 24.8% | -97.0% | -28.7% | 37.5% | 48.2% | 8.3% | 32.2% |
| Return on Equity (ROE) | 25.3% | -117.6% | -41.0% | 65.8% | 76.5% | 14.4% | 56.2% |
| ROIC [EBIT / Invested Capital] | 117.0% | -480.9% | -162.2% | 196.1% | 235.9% | 26.1% | 440.9% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.1% | 0.1% | 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 | N/A | N/A | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 98.1% | 82.5% | 69.9% | 57.0% | 62.9% | 57.7% | 57.2% |
| Net Debt | -1,653 | -641 | -366 | -546 | -848 | -399 | -2,436 |
| Cash & Equivalents | 1,654 | 642 | 367 | 546 | 848 | 399 | 2,436 |
| Total Debt | 1 | 1 | 1 | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Quick Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Current Assets | 1,871 | 862 | 560 | 954 | 1,911 | 399 | 2,038 |
| Total Current Liabilities | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Inventory | N/A | 7 | 8 | N/A | N/A | N/A | N/A |
| Trade Receivables | 198 | 220 | 193 | 408 | 1,055 | 1,473 | 1,564 |
| Trade Payables | 38 | 171 | 223 | 482 | 723 | 784 | 1,908 |
| Net Working Capital | 1,871 | 862 | 560 | 954 | 1,911 | 399 | 2,038 |
| Net Working Capital % of Revenue | 128.8% | 300.1% | 62.6% | 43.5% | 49.8% | 10.5% | 24.7% |
| Trade Working Capital | 160 | 56 | -22 | -74 | 332 | 690 | -345 |
| Trade Working Capital % of Revenue | 11.0% | 19.6% | -2.4% | -3.4% | 8.6% | 18.2% | -4.2% |
| Change in Trade Working Capital | N/A | -104 | -78 | -53 | 406 | 358 | -1,034 |
| 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 | 7.35x | 1.30x | 4.63x | 5.37x | 3.64x | 2.57x | 5.27x |
| Days Sales Outstanding (DSO) | 49.7 | 279.8 | 78.8 | 67.9 | 100.3 | 141.9 | 69.2 |
| Payables Turnover | 0.16x | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | 2313.0 | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion Cycle | -2263.3 days | 279.8 days | 78.8 days | 67.9 days | 100.3 days | 141.9 days | 69.2 days |
| Asset Turnover | 0.69x | 0.27x | 1.13x | 1.74x | 1.85x | 1.79x | 1.69x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 366 | -1,026 | -283 | 199 | 429 | -413 | 2,026 |
| Free Cash Flow (OCF − Capex proxy) | 366 | -1,026 | -283 | 199 | 429 | -413 | 2,026 |
| Cash Conversion (OCF / EBITDA) | 72.8% | N/A | N/A | 47.3% | 38.0% | -191.7% | 127.4% |
| 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).
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.