Loading…
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 91.7% | 87.7% | 93.9% | 96.3% | 93.6% | 90.8% | 92.3% |
| EBITDA Margin | 15.1% | -9.0% | -48.5% | 2.6% | 27.5% | 25.5% | 17.7% |
| EBITDAR | 1,330 | 526 | -112 | 362 | 1,531 | 2,021 | 1,959 |
| EBITDAR Margin | 51.8% | 23.9% | -11.9% | 27.8% | 45.0% | 42.9% | 39.8% |
| EBIT Margin | 12.8% | -12.7% | -64.3% | -5.8% | 24.6% | 20.7% | 11.9% |
| Net Profit Margin | 15.1% | -9.0% | -81.4% | 28.6% | 19.8% | 15.5% | 7.0% |
| Operating Expense % of Sales | 76.6% | 96.6% | 142.3% | 93.8% | 66.2% | 65.3% | 74.6% |
| Returns | |||||||
| Return on Assets (ROA) | 61.2% | -7.2% | -35.0% | 18.7% | 28.4% | 30.4% | 8.7% |
| Return on Equity (ROE) | 723.5% | N/A | N/A | N/A | 427.0% | 130.8% | 33.8% |
| ROIC [EBIT / Invested Capital] | 1238.4% | -11.4% | -29.8% | -4.2% | 43.6% | 45.3% | 16.1% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 94.9% | 144.1% | 115.3% | 85.0% | 70.0% | 68.3% |
| Debt-to-Equity | 0.00x | -20.19x | -2.82x | -4.85x | 12.78x | 3.01x | 2.66x |
| Debt-to-EBITDA | 0.00x | N/A | N/A | 68.99x | 2.16x | 1.40x | 3.08x |
| Equity-to-Assets | 8.5% | -4.7% | -51.1% | -23.7% | 6.7% | 23.3% | 25.7% |
| Net Debt | -27 | 2,592 | 3,140 | 2,258 | 1,756 | 1,593 | 2,632 |
| Cash & Equivalents | 27 | 5 | 0 | 35 | 261 | 85 | 60 |
| Total Debt | N/A | 2,597 | 3,141 | 2,293 | 2,018 | 1,677 | 2,692 |
| Liquidity & working capital | |||||||
| Current Ratio | 0.01x | 0.04x | 0.08x | 0.55x | 1.47x | 0.97x | 0.49x |
| Quick Ratio | 0.01x | 0.02x | 0.06x | 0.55x | 1.47x | 0.97x | 0.49x |
| Cash Ratio | 0.05x | 0.01x | 0.00x | 0.11x | 0.78x | 0.34x | 0.13x |
| Total Current Assets | 6 | 39 | 92 | 181 | 495 | 239 | 219 |
| Total Current Liabilities | 580 | 995 | 1,189 | 326 | 336 | 247 | 449 |
| Inventory | N/A | 21 | 17 | N/A | N/A | N/A | N/A |
| Trade Receivables | 25 | 13 | 58 | 87 | 79 | 1 | 20 |
| Trade Payables | 543 | 211 | 100 | 64 | 138 | 104 | 131 |
| Net Working Capital | -574 | -957 | -1,098 | -145 | 159 | -8 | -230 |
| Net Working Capital % of Revenue | -22.4% | -43.4% | -117.0% | -11.2% | 4.7% | -0.2% | -4.7% |
| Trade Working Capital | -518 | -178 | -26 | 23 | -59 | -103 | -111 |
| Trade Working Capital % of Revenue | -20.2% | -8.1% | -2.7% | 1.8% | -1.7% | -2.2% | -2.2% |
| Change in Trade Working Capital | N/A | 340 | 152 | 49 | -82 | -44 | -8 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 13.11x | 3.41x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 27.8 | 106.9 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 104.68x | 170.53x | 16.25x | 14.89x | 42.84x | 5017.71x | 244.13x |
| Days Sales Outstanding (DSO) | 3.5 | 2.1 | 22.5 | 24.5 | 8.5 | 0.1 | 1.5 |
| Payables Turnover | 0.39x | 1.29x | 0.57x | 0.75x | 1.56x | 4.16x | 2.88x |
| Days Payable Outstanding (DPO) | 925.6 | 283.4 | 635.6 | 487.4 | 233.8 | 87.7 | 126.6 |
| Cash Conversion Cycle | -922.1 days | -253.4 days | -506.3 days | -462.9 days | -225.2 days | -87.6 days | -125.1 days |
| Asset Turnover | 4.05x | 0.81x | 0.43x | 0.65x | 1.43x | 1.97x | 1.25x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 9 | -22 | -5 | N/A | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | 9 | -22 | -5 | N/A | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | 2.2% | 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 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.