Loading company…
ID 431165277 · FY 2018–2023 · 6 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| Gross Margin | 11.5% | 13.0% | 13.2% | 14.2% | 14.7% | 14.9% |
| EBITDA Margin | 1.7% | 1.5% | -1.9% | 0.1% | 2.8% | 2.1% |
| EBITDAR | 100 | 69 | -97 | 7 | 129 | 78 |
| EBITDAR Margin | 1.7% | 1.5% | -1.9% | 0.1% | 2.8% | 2.1% |
| EBIT Margin | 1.1% | 1.2% | -2.2% | -0.3% | 2.3% | 1.5% |
| Net Profit Margin | 0.5% | -0.0% | -1.9% | 0.1% | 1.1% | -0.2% |
| Operating Expense % of Sales | 9.9% | 11.5% | 15.1% | 14.0% | 11.9% | 12.9% |
| Returns | ||||||
| Return on Assets (ROA) | 3.3% | -0.1% | -12.4% | 1.0% | 5.7% | -1.0% |
| Return on Equity (ROE) | 988.9% | -44.1% | N/A | N/A | N/A | N/A |
| ROIC [EBIT / Invested Capital] | 17.9% | 8.3% | -29.3% | -3.7% | 94.9% | 50.7% |
| Leverage & liquidity | ||||||
| Debt-to-Assets | 45.9% | 83.2% | 64.2% | 77.9% | 50.4% | 54.7% |
| Debt-to-Equity | 136.60x | 356.80x | -5.29x | -6.28x | -11.11x | -9.27x |
| Debt-to-EBITDA | 4.29x | 11.30x | N/A | 74.40x | 3.31x | 5.52x |
| Equity-to-Assets | 0.3% | 0.2% | -12.1% | -12.4% | -4.5% | -5.9% |
| Net Debt | 354 | 658 | 474 | 520 | 150 | 158 |
| Cash & Equivalents | 76 | 121 | 28 | 28 | 278 | 274 |
| Total Debt | 430 | 780 | 501 | 548 | 428 | 432 |
| Liquidity & working capital | ||||||
| Current Ratio | 0.92x | 3.01x | 1.07x | 1.20x | 1.11x | 1.22x |
| Quick Ratio | 0.92x | 1.21x | 0.55x | 0.32x | 1.11x | 1.22x |
| Cash Ratio | 0.18x | 0.84x | 0.09x | 0.12x | 0.62x | 0.68x |
| Total Current Assets | 381 | 435 | 345 | 276 | 502 | 492 |
| Total Current Liabilities | 415 | 144 | 322 | 230 | 451 | 404 |
| Inventory | N/A | 260 | 167 | 203 | N/A | N/A |
| Trade Receivables | 391 | 313 | 335 | 199 | 212 | 217 |
| Trade Payables | 415 | 144 | 322 | 230 | 451 | 404 |
| Net Working Capital | -34 | 291 | 23 | 46 | 51 | 89 |
| Net Working Capital % of Revenue | -0.6% | 6.4% | 0.5% | 0.9% | 1.1% | 2.3% |
| Trade Working Capital | -23 | 428 | 181 | 171 | -239 | -187 |
| Trade Working Capital % of Revenue | -0.4% | 9.4% | 3.6% | 3.4% | -5.2% | -4.9% |
| Change in Trade Working Capital | N/A | 451 | -248 | -9 | -411 | 53 |
| Turnover & efficiency | ||||||
| Inventory Turnover | N/A | 15.31x | 26.22x | 21.22x | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 23.8 | 13.9 | 17.2 | N/A | N/A |
| Receivables Turnover | 15.17x | 14.61x | 15.06x | 25.24x | 21.70x | 17.48x |
| Days Sales Outstanding (DSO) | 24.1 | 25.0 | 24.2 | 14.5 | 16.8 | 20.9 |
| Payables Turnover | 12.67x | 27.55x | 13.62x | 18.71x | 8.69x | 8.00x |
| Days Payable Outstanding (DPO) | 28.8 | 13.2 | 26.8 | 19.5 | 42.0 | 45.6 |
| Cash Conversion Cycle | -4.7 days | 35.6 days | 11.4 days | 12.1 days | -25.2 days | -24.7 days |
| Asset Turnover | 6.34x | 4.88x | 6.47x | 7.12x | 5.42x | 4.81x |
| Cash flow & dividends | ||||||
| Operating Cash Flow | -602 | -304 | -279 | -47 | 130 | -4 |
| Free Cash Flow (OCF − Capex proxy) | -602 | -304 | -279 | -47 | 130 | -4 |
| Cash Conversion (OCF / EBITDA) | -601.2% | -440.9% | N/A | -632.6% | 100.7% | -5.0% |
| Dividends Declared | 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 |
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).
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.