ID 405072326 · FY 2018–2024 · 7 years
Subsidiary of შპს გლობალ ლაიფსტაილ ელ-ტე-დე (100.0%)
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 | 48.3% | 67.1% | 38.1% | 67.3% | 60.2% | 61.7% | 64.3% |
| EBITDA Margin | -3.9% | 6.7% | -26.4% | 7.9% | 5.0% | -6.0% | -18.7% |
| EBITDAR | 198 | 830 | -457 | 1,001 | 1,159 | 40 | -1,139 |
| EBITDAR Margin | 4.6% | 16.2% | -14.6% | 15.6% | 10.7% | 0.3% | -10.5% |
| EBIT Margin | -6.1% | 4.7% | -30.0% | 3.8% | 1.1% | -18.8% | -31.8% |
| Net Profit Margin | -3.9% | 12.7% | -26.4% | 7.9% | 5.0% | -6.2% | -18.7% |
| Operating Expense % of Sales | 52.3% | 60.4% | 64.4% | 59.4% | 55.2% | 67.7% | 83.0% |
| Returns | |||||||
| Return on Assets (ROA) | -5.6% | 11.1% | -13.2% | 10.6% | 15.0% | -7.1% | -22.0% |
| Return on Equity (ROE) | -6.3% | 13.3% | -15.8% | 12.6% | 16.1% | -19.1% | -110.8% |
| ROIC [EBIT / Invested Capital] | -9.9% | 5.1% | -18.0% | 6.1% | 4.1% | -25.1% | -42.7% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 48.7% | 68.2% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 1.31x | 3.43x |
| Debt-to-EBITDA | N/A | 0.00x | N/A | 0.00x | 0.00x | N/A | N/A |
| Equity-to-Assets | 89.4% | 83.5% | 83.5% | 84.0% | 92.8% | 37.2% | 19.9% |
| Net Debt | -41 | -232 | -13 | -16 | -486 | 5,008 | 6,271 |
| Cash & Equivalents | 41 | 232 | 13 | 16 | 486 | 60 | 37 |
| Total Debt | N/A | N/A | N/A | N/A | N/A | 5,069 | 6,308 |
| Liquidity & working capital | |||||||
| Current Ratio | N/A | N/A | N/A | 1.31x | N/A | N/A | N/A |
| Quick Ratio | N/A | N/A | N/A | 1.31x | N/A | N/A | N/A |
| Cash Ratio | N/A | N/A | N/A | 0.02x | N/A | N/A | N/A |
| Total Current Assets | 702 | 3,087 | 700 | 999 | 1,084 | 3,978 | 2,574 |
| Total Current Liabilities | N/A | N/A | N/A | 762 | N/A | N/A | N/A |
| Inventory | N/A | 1,543 | 1,794 | N/A | N/A | N/A | N/A |
| Trade Receivables | 125 | 96 | 117 | 109 | 25 | 3,110 | 2,314 |
| Trade Payables | 260 | 746 | 906 | 651 | 64 | 1,280 | 960 |
| Net Working Capital | 702 | 3,087 | 700 | 237 | 1,084 | 3,978 | 2,574 |
| Net Working Capital % of Revenue | 16.5% | 60.4% | 22.4% | 3.7% | 10.0% | 33.6% | 23.7% |
| Trade Working Capital | -135 | 893 | 1,004 | -542 | -38 | 1,830 | 1,355 |
| Trade Working Capital % of Revenue | -3.2% | 17.5% | 32.2% | -8.5% | -0.4% | 15.5% | 12.4% |
| Change in Trade Working Capital | N/A | 1,028 | 112 | -1,547 | 504 | 1,868 | -475 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 1.09x | 1.08x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 335.3 | 338.7 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 34.05x | 53.52x | 26.76x | 58.84x | 426.85x | 3.81x | 4.70x |
| Days Sales Outstanding (DSO) | 10.7 | 6.8 | 13.6 | 6.2 | 0.9 | 95.9 | 77.6 |
| Payables Turnover | 8.46x | 2.25x | 2.13x | 3.21x | 67.76x | 3.54x | 4.05x |
| Days Payable Outstanding (DPO) | 43.1 | 162.1 | 171.1 | 113.7 | 5.4 | 103.0 | 90.0 |
| Cash Conversion Cycle | -32.4 days | 180.0 days | 181.2 days | -107.5 days | -4.5 days | -7.2 days | -12.4 days |
| Asset Turnover | 1.43x | 0.87x | 0.50x | 1.34x | 3.01x | 1.14x | 1.18x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -23 | 192 | -219 | 3 | 470 | -426 | N/A |
| Free Cash Flow (OCF − Capex proxy) | -23 | 192 | -219 | 3 | 470 | -426 | N/A |
| Cash Conversion (OCF / EBITDA) | N/A | 55.9% | N/A | 0.5% | 87.4% | 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.
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Ownership & directors from companyinfo.ge (public corporate registry).