Loading company…
ID 406024617 · 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 | 19.5% | 29.4% | 40.2% | 44.2% | 41.6% | 43.5% | 45.5% |
| EBITDA Margin | 12.3% | 21.4% | 29.2% | 35.6% | 25.2% | 29.2% | 27.9% |
| EBITDAR | 331 | 678 | 625 | 1,453 | 1,419 | 1,850 | 2,323 |
| EBITDAR Margin | 15.9% | 25.3% | 35.0% | 39.1% | 30.7% | 34.4% | 35.8% |
| EBIT Margin | 12.3% | 21.4% | 29.2% | 35.6% | 25.2% | 29.2% | 27.9% |
| Net Profit Margin | 10.5% | 19.9% | 28.9% | 35.0% | 26.8% | 29.4% | 28.4% |
| Operating Expense % of Sales | 7.2% | 8.0% | 11.0% | 8.6% | 16.3% | 14.4% | 17.6% |
| Returns | |||||||
| Return on Assets (ROA) | 10.3% | 22.4% | 23.6% | 41.0% | 24.7% | 23.9% | 24.9% |
| Return on Equity (ROE) | 26.8% | 39.4% | 27.7% | 47.7% | 31.4% | 28.7% | 26.4% |
| ROIC [EBIT / Invested Capital] | 24.9% | 49.6% | 28.3% | 51.7% | 34.0% | 34.6% | 25.8% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 19.4% | 9.8% | 4.7% | 8.7% | 8.0% | 10.6% | 5.3% |
| Debt-to-Equity | 0.50x | 0.17x | 0.06x | 0.10x | 0.10x | 0.13x | 0.06x |
| Debt-to-EBITDA | 1.61x | 0.41x | 0.20x | 0.21x | 0.34x | 0.45x | 0.22x |
| Equity-to-Assets | 38.5% | 56.9% | 85.2% | 85.9% | 78.6% | 83.3% | 94.3% |
| Net Debt | 209 | -196 | -24 | -167 | -511 | -989 | 59 |
| Cash & Equivalents | 204 | 429 | 127 | 445 | 910 | 1,694 | 336 |
| Total Debt | 413 | 232 | 103 | 278 | 399 | 704 | 395 |
| Liquidity & working capital | |||||||
| Current Ratio | 1.62x | 2.31x | 6.70x | 7.03x | 4.65x | 5.95x | 17.43x |
| Quick Ratio | 1.62x | 1.22x | 2.62x | 2.91x | 4.65x | 5.95x | 17.43x |
| Cash Ratio | 0.16x | 0.42x | 0.39x | 0.99x | 0.85x | 1.53x | 0.80x |
| Total Current Assets | 2,123 | 2,360 | 2,174 | 3,159 | 4,991 | 6,585 | 7,339 |
| Total Current Liabilities | 1,310 | 1,022 | 325 | 449 | 1,073 | 1,106 | 421 |
| Inventory | N/A | 1,113 | 1,324 | 1,852 | N/A | N/A | N/A |
| Trade Receivables | 394 | 818 | 723 | 862 | 1,316 | 1,126 | 2,261 |
| Trade Payables | 843 | 716 | 221 | 98 | 528 | 271 | 26 |
| Net Working Capital | 814 | 1,338 | 1,850 | 2,710 | 3,918 | 5,478 | 6,918 |
| Net Working Capital % of Revenue | 39.1% | 50.0% | 103.6% | 73.0% | 84.8% | 101.8% | 106.7% |
| Trade Working Capital | -450 | 1,215 | 1,826 | 2,616 | 788 | 855 | 2,235 |
| Trade Working Capital % of Revenue | -21.6% | 45.4% | 102.3% | 70.5% | 17.1% | 15.9% | 34.5% |
| Change in Trade Working Capital | N/A | 1,665 | 610 | 790 | -1,827 | 67 | 1,380 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 1.70x | 0.81x | 1.12x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 215.1 | 452.9 | 326.5 | N/A | N/A | N/A |
| Receivables Turnover | 5.28x | 3.27x | 2.47x | 4.31x | 3.51x | 4.78x | 2.87x |
| Days Sales Outstanding (DSO) | 69.1 | 111.6 | 147.7 | 84.8 | 104.0 | 76.4 | 127.3 |
| Payables Turnover | 1.98x | 2.64x | 4.82x | 21.05x | 5.11x | 11.19x | 134.16x |
| Days Payable Outstanding (DPO) | 183.9 | 138.3 | 75.7 | 17.3 | 71.4 | 32.6 | 2.7 |
| Cash Conversion Cycle | -114.8 days | 188.3 days | 525.0 days | 393.9 days | 32.6 days | 43.8 days | 124.6 days |
| Asset Turnover | 0.98x | 1.13x | 0.81x | 1.17x | 0.92x | 0.81x | 0.88x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -261 | 454 | -168 | N/A | 332 | 525 | -615 |
| Free Cash Flow (OCF − Capex proxy) | -263 | 446 | -168 | N/A | 326 | 504 | -620 |
| Cash Conversion (OCF / EBITDA) | -102.0% | 79.2% | -32.2% | N/A | 28.5% | 33.5% | -34.0% |
| 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).