Millicom International Cellular S.A. (TIGO)
NASDAQ: TIGO · Real-Time Price · USD
83.24
+4.12 (5.21%)
Nov 6, 2026, 4:00 PM EST - Market closed
TIGO Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 8,109 | 5,819 | 5,804 | 5,661 | 5,624 | 4,261 | |
Revenue Growth | 45.38% | 0.26% | 2.53% | 0.66% | 31.99% | 11.98% |
Cost of Revenue | 1,926 | 1,311 | 1,420 | 1,507 | 1,506 | 1,197 |
Gross Profit | 6,183 | 4,508 | 4,384 | 4,154 | 4,118 | 3,064 |
Selling, General & Admin | 2,383 | 1,738 | 1,800 | 1,956 | 1,890 | 1,546 |
Amortization of Goodwill & Intangibles | 420 | 319 | 319 | 360 | 345 | 310 |
Other Operating Expenses | -4 | -20 | -2 | -2 | -2 | -6 |
Operating Expenses | 4,238 | 2,998 | 3,033 | 3,292 | 3,232 | 2,654 |
Operating Income | 1,945 | 1,510 | 1,351 | 862 | 886 | 410 |
Interest Expense | -873 | -589 | -571 | -594 | -558 | -442 |
Interest & Investment Income | 49 | 28 | 38 | 12 | 18 | 8 |
Earnings From Equity Investments | 69 | 103 | 54 | 39 | 32 | 170 |
Currency Exchange Gain (Loss) | 109 | 71 | -43 | 31 | -84 | -42 |
Other Non Operating Income (Expenses) | -246 | -227 | -126 | -95 | -46 | -73 |
EBT Excluding Unusual Items | 1,053 | 896 | 703 | 255 | 248 | 31 |
Merger & Restructuring Charges | -56 | -20 | -115 | -87 | - | - |
Impairment of Goodwill | -32 | - | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | 5 | - | -6 | 673 |
Gain (Loss) on Sale of Assets | 18 | 777 | 23 | 6 | 1 | 5 |
Asset Writedown | -36 | -3 | -12 | -3 | -7 | -6 |
Legal Settlements | -99 | - | -88 | - | - | - |
Other Unusual Items | 42 | 15 | 36 | 4 | 2 | 25 |
Pretax Income | 890 | 1,665 | 552 | 175 | 238 | 728 |
Income Tax Expense | 344 | 303 | 281 | 424 | 222 | 158 |
Earnings From Continuing Operations | 546 | 1,362 | 271 | -249 | 16 | 570 |
Earnings From Discontinued Operations | -5 | - | -3 | 4 | 113 | -28 |
Net Income to Company | 541 | 1,362 | 268 | -245 | 129 | 542 |
Minority Interest in Earnings | 27 | -46 | -15 | 163 | 48 | 48 |
Net Income | 568 | 1,316 | 253 | -82 | 177 | 590 |
Net Income to Common | 568 | 1,316 | 253 | -82 | 177 | 590 |
Net Income Growth | -48.18% | 420.16% | - | - | -70.00% | - |
Shares Outstanding (Basic) | 167 | 168 | 171 | 171 | 139 | 101 |
Shares Outstanding (Diluted) | 168 | 168 | 173 | 171 | 140 | 101 |
Shares Change | -1.23% | -2.64% | 0.68% | 22.70% | 38.13% | -0.04% |
EPS (Basic) | 3.39 | 7.85 | 1.48 | -0.48 | 1.27 | 5.83 |
EPS (Diluted) | 3.38 | 7.83 | 1.46 | -0.48 | 1.27 | 5.83 |
EPS Growth | -47.67% | 435.34% | - | - | -78.25% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,661 | 1,084 | 1,063 | 409 | 484 | 216 |
Free Cash Flow Per Share | 9.91 | 6.45 | 6.16 | 2.39 | 3.46 | 2.14 |
Dividend Per Share | 3.000 | 3.000 | 1.750 | - | - | - |
Dividend Growth | -20.00% | 71.43% | - | - | - | - |
Gross Margin | 76.25% | 77.47% | 75.53% | 73.38% | 73.22% | 71.91% |
Operating Margin | 23.99% | 25.95% | 23.28% | 15.23% | 15.75% | 9.62% |
Profit Margin | 7.00% | 22.62% | 4.36% | -1.45% | 3.15% | 13.85% |
Free Cash Flow Margin | 20.48% | 18.63% | 18.32% | 7.22% | 8.61% | 5.07% |
EBITDA | 3,556 | 2,541 | 2,381 | 2,200 | 2,229 | 1,523 |
EBITDA Margin | 43.85% | 43.67% | 41.02% | 38.86% | 39.63% | 35.74% |
D&A For EBITDA | 1,611 | 1,031 | 1,030 | 1,338 | 1,343 | 1,113 |
EBIT | 1,945 | 1,510 | 1,351 | 862 | 886 | 410 |
EBIT Margin | 23.99% | 25.95% | 23.28% | 15.23% | 15.75% | 9.62% |
Effective Tax Rate | 38.65% | 18.20% | 50.91% | 242.29% | 93.28% | 21.70% |