Loading company…
ID 445467067 · FY 2018–2024 · 7 years
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 | 89.8% | 71.7% | 67.1% | 37.6% | 46.7% | 46.8% | 35.7% |
| EBITDA Margin | 28.0% | 65.5% | 56.9% | 24.1% | 20.2% | 13.1% | 16.6% |
| EBITDAR | 197 | 5,309 | 3,278 | 3,079 | 2,249 | 1,129 | 1,281 |
| EBITDAR Margin | 28.0% | 65.5% | 57.0% | 24.1% | 20.2% | 13.1% | 16.6% |
| EBIT Margin | 22.1% | 64.8% | 56.4% | 21.0% | 16.1% | 7.9% | 10.4% |
| Net Profit Margin | 28.0% | 58.5% | 50.7% | 20.1% | 16.2% | 12.3% | 16.3% |
| Operating Expense % of Sales | 61.8% | 6.2% | 10.2% | 13.5% | 26.5% | 33.7% | 19.1% |
| Returns | |||||||
| Return on Assets (ROA) | 1.3% | 22.7% | 13.7% | 16.4% | 14.5% | 9.6% | 11.7% |
| Return on Equity (ROE) | N/A | 120.0% | 57.4% | 50.0% | 28.5% | 16.6% | 18.1% |
| ROIC [EBIT / Invested Capital] | N/A | 315.6% | 88.1% | 87.3% | 42.5% | 18.4% | 22.3% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% | 0.1% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | -0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | -5.0% | 18.9% | 23.9% | 32.9% | 50.8% | 58.1% | 64.6% |
| Net Debt | -2,821 | -2,289 | -1,397 | -2,052 | -2,107 | -2,671 | -3,325 |
| Cash & Equivalents | 2,821 | 2,289 | 1,397 | 2,062 | 2,107 | 2,671 | 3,325 |
| Total Debt | N/A | N/A | N/A | 10 | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | N/A | N/A | N/A | 1008.47x | N/A | N/A | N/A |
| Quick Ratio | N/A | N/A | N/A | 726.24x | N/A | N/A | N/A |
| Cash Ratio | N/A | N/A | N/A | 207.54x | N/A | N/A | N/A |
| Total Current Assets | 15,423 | 19,802 | 17,143 | 10,017 | 7,001 | 4,691 | 4,606 |
| Total Current Liabilities | N/A | N/A | N/A | 10 | N/A | N/A | N/A |
| Inventory | N/A | 10,870 | 9,956 | 2,803 | N/A | N/A | N/A |
| Trade Receivables | 170 | 699 | 839 | 283 | 491 | 228 | 250 |
| Trade Payables | 70 | 312 | 292 | 121 | 139 | 259 | 117 |
| Net Working Capital | 15,423 | 19,802 | 17,143 | 10,007 | 7,001 | 4,691 | 4,606 |
| Net Working Capital % of Revenue | 2194.0% | 244.1% | 298.1% | 78.3% | 62.9% | 54.4% | 59.7% |
| Trade Working Capital | 99 | 11,257 | 10,503 | 2,965 | 352 | -31 | 132 |
| Trade Working Capital % of Revenue | 14.1% | 138.8% | 182.6% | 23.2% | 3.2% | -0.4% | 1.7% |
| Change in Trade Working Capital | N/A | 11,158 | -754 | -7,538 | -2,613 | -383 | 163 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 0.21x | 0.19x | 2.84x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 1727.6 | 1920.6 | 128.3 | N/A | N/A | N/A |
| Receivables Turnover | 4.15x | 11.60x | 6.85x | 45.10x | 22.70x | 37.81x | 30.89x |
| Days Sales Outstanding (DSO) | 88.0 | 31.5 | 53.3 | 8.1 | 16.1 | 9.7 | 11.8 |
| Payables Turnover | 1.02x | 7.36x | 6.48x | 65.74x | 42.83x | 17.72x | 42.23x |
| Days Payable Outstanding (DPO) | 359.2 | 49.6 | 56.3 | 5.6 | 8.5 | 20.6 | 8.6 |
| Cash Conversion Cycle | -271.2 days | 1709.4 days | 1917.5 days | 130.8 days | 7.6 days | -10.9 days | 3.2 days |
| Asset Turnover | 0.04x | 0.39x | 0.27x | 0.82x | 0.89x | 0.78x | 0.72x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 901 | -532 | -892 | 665 | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | 901 | -532 | -892 | 665 | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | 457.4% | -10.0% | -27.2% | 21.6% | N/A | N/A | N/A |
| 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).