Investor Presentaiton
Renewable energy business financial highlights
Income statement
Statement of cash flow
GEORGIA
CAPITAL
Balance sheet
GEL thousands, unless otherwise noted
FY19
FY18
Change
GEL thousands, unless otherwise noted
FY19
FY18 Change
GEL thousands, unless otherwise noted
Dec-19 Dec-18 Change
Revenue from electricity sales
6,124
NMF
Other revenue
10,047
Cash receipt from customers
NMF Cash paid to suppliers
6,478
NMF
Total current assets
89,065 11,895
NMF
Total Revenue
16,171
NMF
Cash paid to employees
Salaries and benefits
(582)
(302)
91.9%
Interest received
(645)
244
(2,384) (630) NMF
(209)
143
Property, plant and equipment
340,035 114,645
NMF
NMF
70.6%
Other non-current assets
12,384 42,764
-71.0%
Electricity and transmission costs
(108)
NMF
Taxes paid
(909)
NMF
Total non-current assets
Total assets
352,419 157,409
NMF
Other operating expenses
(2,391)
(467)
NMF
Cash flow from operating activities
Total Operating Expenses
(3,081)
(769)
NMF
Purchase of PPE and intangible assets
EBITDA
13,090
(769)
NMF VAT return
EBIT
9,726
(1,121)
NMF
Loans issued
Net interest expense
(7,594)
129
NMF Acquisition of subsidiaries
2,784 (696)
(32,908) (68,258)
3,521 5,963
(124)
(88,015)
NMF
-51.8%
-41.0%
NMF
NMF
Total current liabilities
Long term borrowings
Other non-current liabilities
Total non-current liabilities
Total liabilities
441,484 169,304
31,562
NMF
6,658
NMF
258,250 66,458
NMF
2,175
2,029
7.2%
260,425 68,487
NMF
291,987 75,145
NMF
Non-recurring expenses
(807)
577
NMF
Total cash flow used in investing activities
(117,526) (62,295)
88.7%
Total equity attributable to
shareholders of the Group
113,000 61,203
84.6%
Foreign exchange (losses) gains
2,305
(401)
NMF
Proceeds from borrowings
171,767 55,495
NMF
Non-controlling interest
Profit before income tax
3,630
(816)
NMF
Repayment of borrowings
(74,382)
NMF
Total equity
36,497 32,956
149,497 94,159
10.7%
58.8%
Net Profit
3,630
(816)
NMF
Interest paid
(3,646)
NMF
Total liabilities and equity
441,484 169,304
NMF
Attributable to:
Capital increase
46,466 7,733
NMF
- shareholders of the Group
2,815
(530)
NMF Total cash flow used in financing activities
140,205 63,228
NMF
- non-controlling interests
815
(286)
NMF
Exchange (losses)/gains on cash equivalents
Total cash inflow/(outflow)
1,403
26,866
(147)
NMF
90
NMF
Cash, beginning balance
8,388 8,298
1.1%
Cash, ending balance
35,254 8,388
NMF
Page 90View entire presentation