ID 445410635 · FY 2017–2023 · 7 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 29.6% | 19.9% | 91.2% | 84.8% | 99.7% | 100.0% | 99.1% |
| EBITDA Margin | 16.5% | 15.7% | 25.8% | -75.8% | 22.4% | 10.1% | 13.9% |
| EBITDAR | 6,191 | 3,408 | 1,803 | -949 | 836 | 898 | 943 |
| EBITDAR Margin | 20.9% | 16.0% | 26.4% | -72.7% | 27.5% | 20.6% | 20.3% |
| EBIT Margin | 12.8% | 11.4% | 9.7% | -148.6% | -2.6% | -4.8% | 1.0% |
| Net Profit Margin | 3.2% | 3.8% | 7.6% | -117.9% | -4.0% | -7.3% | 7.6% |
| Operating Expense % of Sales | 13.1% | 4.2% | 65.4% | 160.6% | 77.4% | 89.9% | 85.1% |
| Returns | |||||||
| Return on Assets (ROA) | 11.1% | 11.5% | 6.9% | -38.1% | -2.0% | -5.7% | 6.6% |
| Return on Equity (ROE) | 31.1% | 37.5% | 19.6% | -169.4% | -4.3% | -12.8% | 12.5% |
| ROIC [EBIT / Invested Capital] | 165.2% | 94.9% | 32.0% | -436.2% | -3.5% | -10.6% | 2.5% |
| Leverage & liquidity | |||||||
| Debt-to-Assets | 0.0% | 8.4% | 7.4% | 0.0% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 0.00x | 0.28x | 0.21x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.18x | 0.31x | N/A | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 35.7% | 30.6% | 35.4% | 22.5% | 46.4% | 44.7% | 52.7% |
| Net Debt | -761 | 366 | -564 | -463 | -595 | -513 | -908 |
| Cash & Equivalents | 761 | 236 | 1,117 | 463 | 595 | 513 | 908 |
| Total Debt | N/A | 602 | 553 | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 0.53x | 0.58x | 0.79x | 0.42x | 0.64x | 0.72x | 1.07x |
| Quick Ratio | 0.53x | 0.54x | 0.76x | 0.34x | 0.57x | 0.62x | 0.96x |
| Cash Ratio | 0.14x | 0.06x | 0.27x | 0.15x | 0.18x | 0.17x | 0.36x |
| Total Current Assets | 2,917 | 2,470 | 3,220 | 1,328 | 2,061 | 2,207 | 2,717 |
| Total Current Liabilities | 5,473 | 4,225 | 4,085 | 3,134 | 3,242 | 3,077 | 2,549 |
| Inventory | N/A | 209 | 135 | 276 | 224 | 285 | 274 |
| Trade Receivables | 1,939 | 1,384 | 514 | 381 | 919 | 1,100 | 1,136 |
| Trade Payables | 5,372 | 3,993 | 3,975 | 2,946 | 2,953 | 2,913 | 2,044 |
| Net Working Capital | -2,556 | -1,755 | -865 | -1,805 | -1,181 | -870 | 168 |
| Net Working Capital % of Revenue | -8.6% | -8.3% | -12.7% | -138.3% | -38.9% | -20.0% | 3.6% |
| Trade Working Capital | -3,433 | -2,400 | -3,326 | -2,289 | -1,810 | -1,529 | -634 |
| Trade Working Capital % of Revenue | -11.6% | -11.3% | -48.7% | -175.3% | -59.6% | -35.1% | -13.6% |
| Change in Trade Working Capital | N/A | 1,033 | -926 | 1,037 | 479 | 281 | 895 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 81.59x | 4.48x | 0.72x | 0.03x | N/A | 0.16x |
| Days Inventory Outstanding (DIO) | N/A | 4.5 | 81.6 | 507.0 | 10511.0 | N/A | 2315.7 |
| Receivables Turnover | 15.29x | 15.37x | 13.27x | 3.43x | 3.30x | 3.96x | 4.09x |
| Days Sales Outstanding (DSO) | 23.9 | 23.8 | 27.5 | 106.5 | 110.6 | 92.3 | 89.1 |
| Payables Turnover | 3.88x | 4.27x | 0.15x | 0.07x | 0.00x | N/A | 0.02x |
| Days Payable Outstanding (DPO) | 94.0 | 85.6 | 2407.5 | 5409.0 | 138624.9 | N/A | 17289.6 |
| Cash Conversion Cycle | -70.1 days | -57.3 days | -2298.5 days | -4795.4 days | -128003.4 days | 92.3 days | -14884.8 days |
| Asset Turnover | 3.45x | 2.98x | 0.91x | 0.32x | 0.50x | 0.78x | 0.86x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | -1,286 | 4,158 | 1,910 | 141 | 348 | 57 | -37 |
| Free Cash Flow (OCF − Capex proxy) | -1,286 | 4,158 | 1,006 | 49 | 347 | 33 | -204 |
| Cash Conversion (OCF / EBITDA) | -26.3% | 124.6% | 108.7% | N/A | 51.4% | 12.9% | -5.8% |
| Dividends Declared | 821 | 500 | 54 | 700 | 0 | 0 | 0 |
| Dividend Payout Ratio | 86.1% | 61.2% | 10.5% | N/A | N/A | N/A | 0.0% |
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.
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 ₾0 · FY2022 ₾0 · FY2023 ₾0
Ownership & directors from companyinfo.ge (public corporate registry).