Loading company…
ID 431171992 · 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 | 8.6% | 11.9% | 16.7% | 16.9% | 16.0% | 15.8% | 16.4% |
| EBITDA Margin | 5.3% | 6.6% | 12.5% | 13.2% | 9.2% | 9.4% | 9.4% |
| EBITDAR | 172 | 298 | 761 | 1,305 | 838 | 812 | 1,059 |
| EBITDAR Margin | 5.4% | 6.7% | 12.6% | 13.4% | 9.7% | 9.9% | 9.8% |
| EBIT Margin | 5.3% | 6.0% | 12.0% | 12.8% | 8.8% | 8.8% | 8.9% |
| Net Profit Margin | 5.3% | 6.6% | 12.5% | 13.2% | 9.2% | 9.4% | 9.4% |
| Operating Expense % of Sales | 3.3% | 5.3% | 4.3% | 3.8% | 6.8% | 6.4% | 7.0% |
| Returns | |||||||
| Return on Assets (ROA) | 36.3% | 49.4% | 72.5% | 65.1% | 37.7% | 33.3% | 34.6% |
| Return on Equity (ROE) | 40.8% | 51.2% | 72.9% | 79.0% | 42.7% | 35.2% | 35.5% |
| ROIC [EBIT / Invested Capital] | 55.1% | 59.0% | 88.4% | 92.4% | 41.5% | 33.6% | 42.1% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 12.7% | 9.9% | 4.8% | 1.9% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x | 0.15x | 0.11x | 0.05x | 0.02x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.20x | 0.26x | 0.14x | 0.05x |
| Equity-to-Assets | 88.9% | 96.4% | 99.5% | 82.3% | 88.3% | 94.5% | 97.6% |
| Net Debt | -106 | -124 | -219 | -272 | -46 | -41 | -575 |
| Cash & Equivalents | 106 | 124 | 219 | 522 | 257 | 152 | 631 |
| Total Debt | N/A | N/A | N/A | 250 | 211 | 111 | 56 |
| Liquidity & working capital | |||||||
| Current Ratio | 7.34x | 19.00x | 170.43x | 14.34x | 5.35x | 101.04x | 156.89x |
| Quick Ratio | 7.34x | 7.67x | 77.67x | 5.53x | 5.35x | 101.04x | 156.89x |
| Cash Ratio | 2.08x | 5.81x | 42.15x | 3.77x | 0.83x | 8.64x | 45.80x |
| Total Current Assets | 376 | 404 | 885 | 1,987 | 1,662 | 1,780 | 2,163 |
| Total Current Liabilities | 51 | 21 | 5 | 139 | 311 | 18 | 14 |
| Inventory | N/A | 241 | 481 | 1,220 | N/A | N/A | N/A |
| Trade Receivables | 17 | 39 | 113 | 129 | 266 | 642 | 149 |
| Trade Payables | 51 | 21 | 5 | 55 | N/A | N/A | N/A |
| Net Working Capital | 324 | 383 | 879 | 1,849 | 1,351 | 1,763 | 2,149 |
| Net Working Capital % of Revenue | 10.2% | 8.6% | 14.5% | 19.0% | 15.6% | 21.4% | 19.8% |
| Trade Working Capital | -34 | 259 | 589 | 1,294 | 266 | 642 | 149 |
| Trade Working Capital % of Revenue | -1.1% | 5.9% | 9.7% | 13.3% | 3.1% | 7.8% | 1.4% |
| Change in Trade Working Capital | N/A | 293 | 330 | 705 | -1,028 | 377 | -493 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 16.19x | 10.46x | 6.61x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 22.5 | 34.9 | 55.2 | N/A | N/A | N/A |
| Receivables Turnover | 185.67x | 112.28x | 53.73x | 75.47x | 32.66x | 12.81x | 72.98x |
| Days Sales Outstanding (DSO) | 2.0 | 3.3 | 6.8 | 4.8 | 11.2 | 28.5 | 5.0 |
| Payables Turnover | 56.94x | 183.51x | 970.01x | 146.24x | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | 6.4 | 2.0 | 0.4 | 2.5 | N/A | N/A | N/A |
| Cash Conversion Cycle | -4.4 days | 23.8 days | 41.3 days | 57.5 days | 11.2 days | 28.5 days | 5.0 days |
| Asset Turnover | 6.91x | 7.46x | 5.81x | 4.95x | 4.08x | 3.53x | 3.68x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 177 | 272 | 200 | 453 | 698 | 2 | 757 |
| Free Cash Flow (OCF − Capex proxy) | 164 | 154 | 145 | 424 | -265 | -105 | 479 |
| Cash Conversion (OCF / EBITDA) | 106.0% | 92.8% | 26.4% | 35.4% | 87.2% | 0.3% | 74.1% |
| 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).