Millicom International Cellular S.A.
NASDAQ:TIGO · NASDAQ Global Select
+$1.62 today
Vol 2.48M · Avg 1.68M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:TIGO · Revenue to Net Income
Key Ratios
Analysis
$6.4B of revenue converted into $1.2B of net income for the selected period. Gross margin is 71.3% and net margin is 20.9%, showing how much revenue survives after costs and taxes. EPS is $7.34, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.8B +0.3% | $5.8B +2.5% | $5.7B +0.7% | $5.6B +32.0% | $4.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B -7.7% | $1.4B -58.9% | $3.5B +129.7% | $1.5B -45.9% | $2.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.5B +2.8% | $4.4B +99.1% | $2.2B -46.5% | $4.1B +179.0% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 77.5% +1.9pp | 75.5% +36.6pp | 38.9% -34.3pp | 73.2% +38.6pp | 34.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.8B +63.1% | $1.1B -24.6% | $1.4B +34.3% | $1.1B -0.7% | $1.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.9B -5.7% | $3.0B +112.9% | $1.4B -55.4% | $3.2B +198.8% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.3B +3.6% | $1.2B -7.7% | $1.3B -1.9% | $1.4B +22.4% | $1.1B | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.8B +19.5% | $2.4B +7.9% | $2.2B +1.2% | $2.2B -0.0% | $2.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 48.4% +7.8pp | 40.6% +2.0pp | 38.6% +0.2pp | 38.4% -12.3pp | 50.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.6B +22.1% | $1.3B +73.6% | $773.0M -15.5% | $915.0M +126.5% | $404.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 28.2% +5.0pp | 23.1% +9.5pp | 13.7% -2.6pp | 16.3% +6.8pp | 9.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $46.0M +64.3% | $28.0M +55.6% | $18.0M -21.7% | $23.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $571.0M -19.7% | $711.0M +15.2% | $617.0M +26.2% | $489.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $26.0M +103.3% | -$790.0M -32.1% | -$598.0M +11.7% | -$677.0M -309.0% | $324.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.7B +201.6% | $552.0M +215.4% | $175.0M -26.5% | $238.0M -67.3% | $728.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 28.6% +19.1pp | 9.5% +6.4pp | 3.1% -1.1pp | 4.2% -12.9pp | 17.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $303.0M +7.8% | $281.0M -33.7% | $424.0M +91.0% | $222.0M +40.5% | $158.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.3B +420.2% | $253.0M +408.5% | -$82.0M -243.9% | $57.0M -90.3% | $590.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 22.6% +18.3pp | 4.4% +5.8pp | -1.4% -2.5pp | 1.0% -12.8pp | 13.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $8 +431.1% | $1 +409.4% | -$0 -216.7% | $0 -88.6% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $8 +432.7% | $1 +407.3% | -$0 -217.2% | $0 -88.6% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $168.1M -1.9% | $171.3M -0.0% | $171.4M +23.3% | $139.0M -15.1% | $163.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $168.1M -2.6% | $172.6M +0.7% | $171.4M +22.7% | $139.7M -15.1% | $164.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Telefônica Brasil S.A.
NYSE:VIV
$20.71B
Charter Communications, Inc.
NASDAQ:CHTR
$18.64B
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
NYSE:TLK
$15.67B
SK Telecom Co.,Ltd
NYSE:SKM
$13.84B
TIM S.A.
NYSE:TIMB
$10.03B
KT Corporation
NYSE:KT
$8.80B
Liberty Broadband Corporation
LBRDK
$4.43B
Liberty Broadband Corporation
NASDAQ:LBRDA
$4.43B
Telephone and Data Systems, Inc.
TDS-PV
$4.23B
Telephone and Data Systems, Inc.
NYSE:TDS
$4.19B
Liberty Global plc
LBTYA
$3.86B
PLDT Inc.
NYSE:PHI
$3.77B
Liberty Global plc
NASDAQ:LBTYK
$3.69B
Liberty Latin America Ltd.
NASDAQ:LILA
$1.06B
Shenandoah Telecommunications Company
NASDAQ:SHEN
$802.17M
Cogent Communications Holdings, Inc.
NASDAQ:CCOI
$731.64M
WideOpenWest, Inc.
WOW
$445.66M
ATN International, Inc.
NASDAQ:ATNI
$394.67M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TIGO generate?
Millicom International Cellular S.A. (TIGO) reported $5.82B of revenue in fiscal 2025.
Is TIGO profitable?
Millicom International Cellular S.A. (TIGO) reported $1.32B of net income, with a net margin of 22.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.