* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Tbilservice Group LLC is the 100%-municipally-owned operator providing Tbilisi's street cleaning, solid-waste collection, transport and recycling services, plus maintenance of underground crossings, fountains, parks and outdoor lighting. EBRD is financing the city's first waste-treatment plant via Tbilservice.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 22,326 | 23,379 | 86,336 | 98,353 | 114,945 | 150,592 | 155,666 | 199,828 | +36.8% |
| Total COGS | 3,281 | 4,263 | 0 | 0 | 0 | 16,221 | 17,752 | 18,837 | +28.4% |
| Gross Profit | 19,046 | 19,115 | 86,336 | 98,353 | 114,945 | 134,371 | 137,914 | 180,991 | +37.9% |
| Gross Margin | 85.3% | 81.8% | 100.0% | 100.0% | 100.0% | 89.2% | 88.6% | 90.6% | |
| 25,614 | 79,602 | 92,437 | 97,771 | 114,743 | 126,439 | 136,151 | 161,133 | +30.0% | |
| EBITDA | 6,569 | 60,486 | 6,101 | 582 | 202 | 7,932 | 1,763 | 19,858 | nmf |
| EBITDA Margin | 29.4% | 258.7% | 7.1% | 0.6% | 0.2% | 5.3% | 1.1% | 9.9% | |
| Total D&A | 7,379 | 7,060 | 8,383 | 8,973 | 10,235 | 12,045 | 17,435 | 22,014 | +16.9% |
| EBIT / Operating Income | 13,948 | 67,546 | 14,484 | 8,391 | 10,033 | 4,113 | 15,672 | 2,156 | -23.4% |
| Total Interest Income | 2,088 | 1,317 | 3,192 | 421 | 503 | 2,009 | 2,024 | 2,626 | +3.3% |
| Total Interest Expense | 1,289 | 1,540 | 0 | 0 | 0 | 0 | 0 | 0 | +19.4% |
| Total Other Income | 0 | 0 | 635 | 1,608 | 156 | 397 | 336 | 1,429 | nmf |
| Profit Before Tax | 13,149 | 67,770 | 11,927 | 6,362 | 9,374 | 2,501 | 13,312 | 1,899 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 65,528 | 71,269 | 15,168 | 9,371 | 13,399 | 7,354 | 13,312 | 1,899 | nmf |
| Net Margin | 293.5% | 304.8% | 17.6% | 9.5% | 11.7% | 4.9% | 8.6% | 1.0% |
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).
Ranked by how close each latest revenue is to this one — not a curated comp set. Open this set in Compare →