Loading company…
ID 417885925 · 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 | 11.7% | 13.9% | 14.8% | 10.6% | 9.8% | 19.3% | 20.2% |
| EBITDA Margin | 7.6% | 11.6% | 9.1% | 3.5% | 6.2% | 11.6% | 12.0% |
| EBITDAR | 385 | 715 | 626 | 326 | 516 | 1,083 | 1,100 |
| EBITDAR Margin | 8.0% | 11.9% | 9.3% | 3.7% | 6.9% | 12.5% | 12.9% |
| EBIT Margin | 6.9% | 11.5% | 9.0% | 3.5% | 6.1% | 11.2% | 11.3% |
| Net Profit Margin | 7.1% | 11.8% | 9.7% | 2.7% | 3.7% | 11.0% | 9.9% |
| Operating Expense % of Sales | 4.0% | 2.3% | 5.7% | 7.0% | 3.6% | 7.6% | 8.2% |
| Returns | |||||||
| Return on Assets (ROA) | 23.5% | 31.4% | 23.2% | 7.4% | 8.6% | 26.7% | 19.2% |
| Return on Equity (ROE) | 29.2% | 37.6% | 25.6% | 10.0% | 11.7% | 32.6% | 28.3% |
| ROIC [EBIT / Invested Capital] | 24.8% | 36.8% | 25.5% | 10.2% | 20.0% | 30.4% | 27.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 15.8% | 11.0% | 3.8% | 18.0% | 0.4% | 12.8% | 14.0% |
| Debt-to-Equity | 0.20x | 0.13x | 0.04x | 0.24x | 0.01x | 0.16x | 0.21x |
| Debt-to-EBITDA | 0.63x | 0.36x | 0.17x | 1.88x | 0.03x | 0.46x | 0.60x |
| Equity-to-Assets | 80.4% | 83.5% | 90.6% | 74.1% | 73.3% | 82.0% | 67.9% |
| Net Debt | 160 | -4 | -170 | 570 | -93 | 237 | 533 |
| Cash & Equivalents | 71 | 252 | 276 | 9 | 107 | 222 | 82 |
| Total Debt | 231 | 248 | 107 | 579 | 14 | 460 | 615 |
| Liquidity & working capital | |||||||
| Current Ratio | N/A | N/A | N/A | 12.24x | 3.58x | 18.22x | 4.80x |
| Quick Ratio | N/A | N/A | N/A | 0.61x | 3.58x | 18.22x | 4.80x |
| Cash Ratio | N/A | N/A | N/A | 0.03x | 0.12x | 1.20x | 0.10x |
| Total Current Assets | 4 | 3 | 1 | 3,096 | 3,091 | 3,385 | 3,829 |
| Total Current Liabilities | N/A | N/A | N/A | 253 | 864 | 186 | 797 |
| Inventory | N/A | 1,931 | 2,340 | 2,941 | N/A | N/A | N/A |
| Trade Receivables | 28 | 21 | 33 | 115 | 221 | 257 | 308 |
| Trade Payables | 11 | 87 | 138 | 253 | 750 | 78 | 706 |
| Net Working Capital | 4 | 3 | 1 | 2,843 | 2,227 | 3,199 | 3,032 |
| Net Working Capital % of Revenue | 0.1% | 0.1% | 0.0% | 32.7% | 29.7% | 37.0% | 35.6% |
| Trade Working Capital | 17 | 1,865 | 2,235 | 2,803 | -529 | 180 | -398 |
| Trade Working Capital % of Revenue | 0.4% | 30.9% | 33.3% | 32.2% | -7.1% | 2.1% | -4.7% |
| Change in Trade Working Capital | N/A | 1,848 | 369 | 569 | -3,333 | 709 | -578 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 2.69x | 2.45x | 2.64x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 135.7 | 149.1 | 138.0 | N/A | N/A | N/A |
| Receivables Turnover | 171.68x | 292.09x | 204.34x | 75.81x | 34.02x | 33.65x | 27.67x |
| Days Sales Outstanding (DSO) | 2.1 | 1.2 | 1.8 | 4.8 | 10.7 | 10.8 | 13.2 |
| Payables Turnover | 388.90x | 59.94x | 41.50x | 30.79x | 9.03x | 90.01x | 9.62x |
| Days Payable Outstanding (DPO) | 0.9 | 6.1 | 8.8 | 11.9 | 40.4 | 4.1 | 37.9 |
| Cash Conversion Cycle | 1.2 days | 130.9 days | 142.1 days | 131.0 days | -29.7 days | 6.8 days | -24.7 days |
| Asset Turnover | 3.29x | 2.67x | 2.40x | 2.71x | 2.31x | 2.42x | 1.94x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | N/A | N/A | N/A | -346 | 1,000 | 149 | 941 |
| Free Cash Flow (OCF − Capex proxy) | N/A | N/A | N/A | -347 | 953 | 53 | 508 |
| Cash Conversion (OCF / EBITDA) | N/A | N/A | N/A | -112.2% | 214.0% | 14.8% | 92.1% |
| 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).