Loading company…
ID 406145675 · 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 | 22.0% | 28.2% | 32.1% | 21.3% | 27.8% | 39.2% | 8.1% |
| EBITDA Margin | 11.8% | 12.4% | 13.2% | -0.9% | 3.9% | 19.5% | -3.9% |
| EBITDAR | 948 | 951 | 807 | 115 | 293 | 1,699 | -94 |
| EBITDAR Margin | 16.7% | 18.1% | 19.4% | 2.6% | 7.8% | 21.9% | -1.1% |
| EBIT Margin | 11.6% | 12.0% | 12.6% | -1.5% | 3.3% | 16.4% | -7.4% |
| Net Profit Margin | 11.2% | 11.6% | 9.6% | 11.6% | 30.6% | 20.4% | -3.3% |
| Operating Expense % of Sales | 10.1% | 15.8% | 18.9% | 22.1% | 23.9% | 19.7% | 12.0% |
| Returns | |||||||
| Return on Assets (ROA) | 54.0% | 40.6% | 6.5% | 6.5% | 13.0% | 19.0% | -3.5% |
| Return on Equity (ROE) | 89.7% | 92.8% | 38.9% | 33.4% | 46.5% | 37.8% | -6.9% |
| ROIC [EBIT / Invested Capital] | 94.7% | 132.4% | 12.8% | -1.0% | 1.6% | 18.5% | -9.2% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 8.8% | 4.3% | 51.1% | 64.1% | 63.4% | 37.7% | 35.5% |
| Debt-to-Equity | 0.15x | 0.10x | 3.06x | 3.30x | 2.28x | 0.75x | 0.71x |
| Debt-to-EBITDA | 0.15x | 0.10x | 5.68x | N/A | 38.48x | 2.07x | N/A |
| Equity-to-Assets | 60.3% | 43.7% | 16.7% | 19.4% | 27.8% | 50.3% | 50.3% |
| Net Debt | -14 | -180 | 3,075 | 4,712 | 5,138 | 2,675 | 2,664 |
| Cash & Equivalents | 117 | 245 | 60 | 371 | 475 | 470 | 109 |
| Total Debt | 104 | 64 | 3,135 | 5,083 | 5,614 | 3,145 | 2,773 |
| Liquidity & working capital | |||||||
| Current Ratio | 10.34x | 21.91x | N/A | 1.56x | 2.75x | 1.58x | 1.19x |
| Quick Ratio | 10.34x | 7.52x | N/A | 0.99x | 2.75x | 1.58x | 1.19x |
| Cash Ratio | 1.13x | 3.80x | N/A | 0.28x | 0.61x | 0.47x | 0.10x |
| Total Current Assets | 1,072 | 1,412 | 1,142 | 2,037 | 2,131 | 1,571 | 1,316 |
| Total Current Liabilities | 104 | 64 | N/A | 1,307 | 774 | 997 | 1,107 |
| Inventory | N/A | 928 | 886 | 746 | N/A | N/A | N/A |
| Trade Receivables | 177 | 235 | 172 | 255 | N/A | 265 | 168 |
| Trade Payables | 139 | 151 | 1,419 | 602 | 30 | 285 | 439 |
| Net Working Capital | 968 | 1,348 | 1,142 | 729 | 1,356 | 574 | 209 |
| Net Working Capital % of Revenue | 17.1% | 25.7% | 27.4% | 16.5% | 36.2% | 7.4% | 2.6% |
| Trade Working Capital | 38 | 1,011 | -361 | 398 | -30 | -20 | -270 |
| Trade Working Capital % of Revenue | 0.7% | 19.3% | -8.7% | 9.0% | -0.8% | -0.3% | -3.3% |
| Change in Trade Working Capital | N/A | 974 | -1,372 | 760 | -429 | 11 | -251 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 4.06x | 3.19x | 4.66x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 90.0 | 114.3 | 78.4 | N/A | N/A | N/A |
| Receivables Turnover | 32.05x | 22.30x | 24.24x | 17.29x | N/A | 29.27x | 48.61x |
| Days Sales Outstanding (DSO) | 11.4 | 16.4 | 15.1 | 21.1 | N/A | 12.5 | 7.5 |
| Payables Turnover | 31.79x | 24.85x | 1.99x | 5.77x | 89.13x | 16.58x | 17.13x |
| Days Payable Outstanding (DPO) | 11.5 | 14.7 | 183.1 | 63.3 | 4.1 | 22.0 | 21.3 |
| Cash Conversion Cycle | -0.1 days | 91.7 days | -53.7 days | 36.2 days | -4.1 days | -9.6 days | -13.8 days |
| Asset Turnover | 4.83x | 3.49x | 0.68x | 0.56x | 0.42x | 0.93x | 1.05x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 6,770 | 6,142 | -107 | -1,473 | -384 | 5,620 | 21 |
| Free Cash Flow (OCF − Capex proxy) | 127 | 135 | -3,046 | -1,974 | -427 | 2,477 | 11 |
| Cash Conversion (OCF / EBITDA) | 1010.7% | 943.2% | -19.4% | N/A | -263.0% | 370.3% | 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).