* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Operates in Education — K-12. Per the activity note to the FY2024 annual report, the company provides general education services. Private school; founded 2017 in Kutaisi.
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBITDA Margin | 38.7% | 24.7% | 43.6% | -24.6% | 34.6% | 24.9% | 33.1% |
| EBITDAR | 480 | 384 | 660 | -261 | 643 | 483 | 817 |
| EBITDAR Margin | 38.7% | 24.7% | 43.6% | -24.6% | 34.6% | 24.9% | 33.1% |
| EBIT Margin | 33.2% | 17.5% | 35.8% | -35.7% | 4.6% | 19.4% | 28.9% |
| Net Profit Margin | 26.0% | 10.8% | -3.4% | -60.6% | -8.4% | 7.8% | 19.4% |
| Operating Expense % of Sales | 61.3% | 75.3% | 56.4% | 124.6% | 65.4% | 75.1% | 66.9% |
| Returns | |||||||
| Return on Assets (ROA) | 15.4% | 6.3% | -2.2% | -19.7% | -4.9% | 4.4% | 18.1% |
| Return on Equity (ROE) | 47.8% | 19.5% | -28.4% | -40.7% | -7.9% | 6.4% | 26.6% |
| ROIC [EBIT / Invested Capital] | 19.6% | 10.8% | 23.8% | -11.7% | 2.7% | 11.0% | 27.2% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 67.8% | 66.8% | 92.1% | 51.1% | 37.5% | 30.7% | 31.9% |
| Debt-to-Equity | 2.11x | 2.06x | 11.78x | 1.06x | 0.60x | 0.44x | 0.47x |
| Debt-to-EBITDA | 2.97x | 4.63x | 3.21x | N/A | 1.84x | 2.19x | 1.04x |
| Equity-to-Assets | 32.2% | 32.5% | 7.8% | 48.3% | 62.2% | 69.1% | 68.0% |
| Net Debt | 1,419 | 1,647 | 2,093 | 1,667 | 1,172 | 1,045 | 812 |
| Cash & Equivalents | 5 | 131 | 24 | 7 | 14 | 10 | 36 |
| Total Debt | 1,424 | 1,778 | 2,117 | 1,675 | 1,186 | 1,056 | 848 |
| Liquidity & working capital | |||||||
| Current Ratio | 2.16x | 3.10x | 5.12x | 0.17x | 2.34x | 0.21x | 0.24x |
| Quick Ratio | 2.16x | 3.10x | 5.12x | 0.17x | 2.34x | 0.21x | 0.24x |
| Cash Ratio | 1.89x | 45.16x | 13.62x | 0.41x | 1.48x | 0.05x | 0.18x |
| Total Current Assets | 5 | 9 | 9 | 3 | 22 | 48 | 48 |
| Total Current Liabilities | 2 | 3 | 2 | 18 | 9 | 230 | 196 |
| Inventory | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Trade Receivables | N/A | N/A | N/A | 834 | 1,232 | 1,351 | 517 |
| Trade Payables | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Working Capital | 3 | 6 | 7 | -15 | 13 | -182 | -148 |
| Net Working Capital % of Revenue | 0.2% | 0.4% | 0.5% | -1.4% | 0.7% | -9.4% | -6.0% |
| Trade Working Capital | N/A | N/A | N/A | 834 | 1,232 | 1,351 | 517 |
| Trade Working Capital % of Revenue | N/A | N/A | N/A | 78.4% | 66.2% | 69.6% | 21.0% |
| Change in Trade Working Capital | N/A | N/A | N/A | 834 | 399 | 119 | -834 |
| 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 | N/A | N/A | N/A | 1.28x | 1.51x | 1.44x | 4.77x |
| Days Sales Outstanding (DSO) | N/A | N/A | N/A | 286.2 | 241.7 | 254.1 | 76.5 |
| Payables Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion Cycle | N/A | N/A | N/A | 286.2 days | 241.7 days | 254.1 days | 76.5 days |
| Asset Turnover | 0.59x | 0.58x | 0.66x | 0.32x | 0.59x | 0.56x | 0.93x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 206 | 292 | 57 | 247 | 187 | 1,941 | 2,002 |
| Free Cash Flow (OCF − Capex proxy) | 145 | -63 | 57 | 247 | 187 | 1,941 | 2,002 |
| Cash Conversion (OCF / EBITDA) | 42.9% | 76.0% | 8.6% | N/A | 29.1% | 402.1% | 245.0% |
| 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 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. Open this set in Compare →