
Tim S.A. ADR (TIMB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.2B
Gross Profit
660.1M
53.22%
Operating Income
295.8M
23.85%
Net Income
183.3M
14.78%
EPS (Diluted)
$2.00
Balance Sheet Metrics
Total Assets
10.7B
Total Liabilities
6.0B
Shareholders Equity
4.7B
Debt to Equity
1.27
Cash Flow Metrics
Operating Cash Flow
530.1M
Free Cash Flow
392.5M
Revenue & Profitability Trend
Tim S.A. ADR Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.8B | 23.8B | 21.5B | 18.1B | 17.3B |
Cost of Goods Sold | 2.2B | 11.5B | 10.7B | 8.4B | 8.0B |
Gross Profit | 2.5B | 12.3B | 10.9B | 9.6B | 9.3B |
Gross Margin % | 53.3% | 51.8% | 50.5% | 53.2% | 53.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 988.4M | 5.2B | 5.1B | 4.1B | 6.1B |
Other Operating Expenses | - | -860.0K | -10.3M | -13.5M | -17.4M |
Total Operating Expenses | 988.4M | 5.2B | 5.1B | 4.1B | 6.1B |
Operating Income | 1.1B | 4.8B | 3.5B | 3.3B | 3.2B |
Operating Margin % | 22.9% | 20.3% | 16.2% | 18.2% | 18.3% |
Non-Operating Items | |||||
Interest Income | 137.3M | 1.0B | 901.9M | 596.7M | 164.1M |
Interest Expense | 439.8M | 2.1B | 2.2B | 1.5B | 855.8M |
Other Non-Operating Income | -43.6M | -85.4M | -126.7M | 760.6M | -210.8M |
Pre-tax Income | 680.7M | 3.2B | 1.7B | 3.1B | 2.0B |
Income Tax | 88.1M | 346.6M | 50.2M | 146.1M | 164.2M |
Effective Tax Rate % | 12.9% | 10.9% | 2.9% | 4.7% | 8.2% |
Net Income | 592.7M | 2.8B | 1.7B | 3.0B | 1.8B |
Net Margin % | 12.4% | 11.9% | 7.8% | 16.4% | 10.6% |
Key Metrics | |||||
EBITDA | 2.5B | 12.4B | 10.8B | 9.4B | 8.5B |
EPS (Basic) | $6.50 | $5.85 | $3.50 | $6.11 | $0.40 |
EPS (Diluted) | $6.50 | $5.85 | $3.50 | $6.11 | $0.40 |
Basic Shares Outstanding | 90945452 | 2777278355 | 2828450416 | 2828970696 | 25743783091 |
Diluted Shares Outstanding | 90945452 | 2777278355 | 2828450416 | 2828970696 | 25743783091 |
Income Statement Trend
Tim S.A. ADR Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 612.4M | 3.1B | 2.5B | 5.2B | 2.6B |
Short-term Investments | 457.5M | 2.0B | 2.2B | 4.6B | 2.1B |
Accounts Receivable | 879.1M | 3.7B | 3.4B | 3.1B | 3.1B |
Inventory | 55.2M | 331.8M | 236.1M | 202.6M | 246.6M |
Other Current Assets | 39.1M | 239.3M | 199.6M | 197.3M | 210.5M |
Total Current Assets | 2.4B | 11.4B | 10.4B | 15.4B | 10.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.1B | 69.7B | 64.9B | 48.3B | 46.9B |
Goodwill | 3.4B | 18.7B | 19.5B | 11.1B | 10.6B |
Intangible Assets | 2.2B | 12.5B | 13.3B | 10.1B | 7.5B |
Long-term Investments | 98.2M | 507.9M | 662.4M | 521.6M | 239.4M |
Other Non-Current Assets | 611.8M | 3.5B | 4.7B | 3.3B | 3.8B |
Total Non-Current Assets | 8.2B | 43.9B | 46.0B | 34.4B | 31.2B |
Total Assets | 10.6B | 55.3B | 56.4B | 49.8B | 41.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 937.1M | 4.6B | 4.2B | 3.3B | 3.1B |
Short-term Debt | 371.7M | 3.1B | 3.5B | 1.8B | 2.7B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 60.6M | 361.0M | 476.1M | 207.8M | 16.9M |
Total Current Liabilities | 2.4B | 12.9B | 13.1B | 10.6B | 8.3B |
Non-Current Liabilities | |||||
Long-term Debt | 2.6B | 13.0B | 14.3B | 11.1B | 8.0B |
Deferred Tax Liabilities | - | - | - | - | 0 |
Other Non-Current Liabilities | 21.8M | 244.6M | 599.4M | 62.0M | 62.8M |
Total Non-Current Liabilities | 3.2B | 16.4B | 17.9B | 14.1B | 10.2B |
Total Liabilities | 5.6B | 29.2B | 31.0B | 24.7B | 18.5B |
Equity | |||||
Common Stock | 2.5B | 13.5B | 13.5B | 13.5B | 13.5B |
Retained Earnings | - | - | - | - | - |
Treasury Stock | 648.5K | 3.0M | 163.0K | 4.9M | 4.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.0B | 26.0B | 25.4B | 25.1B | 23.2B |
Key Metrics | |||||
Total Debt | 2.9B | 16.0B | 17.8B | 12.9B | 10.7B |
Working Capital | -30.9M | -1.5B | -2.8B | 4.8B | 2.1B |
Balance Sheet Composition
Tim S.A. ADR Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 680.7M | 3.2B | 1.7B | 3.1B | 2.0B |
Depreciation & Amortization | 1.3B | 7.1B | 6.8B | 5.7B | 5.5B |
Stock-Based Compensation | 4.2M | -24.3M | 6.8M | 15.7M | 2.6M |
Working Capital Changes | -216.3M | -436.8M | 209.9M | 283.2M | -112.6M |
Operating Cash Flow | 2.1B | 11.1B | 10.4B | 9.6B | 8.2B |
Investing Activities | |||||
Capital Expenditures | -855.1M | -4.5B | -4.7B | -5.3B | -3.9B |
Acquisitions | 0 | -443.1M | -6.3B | 1.1B | 22.0M |
Investment Purchases | -1.4B | -3.1B | -6.2B | -8.7B | - |
Investment Sales | 1.4B | 3.3B | 8.9B | 6.4B | - |
Investing Cash Flow | -930.9M | -4.7B | -8.4B | -6.5B | -3.9B |
Financing Activities | |||||
Share Repurchases | - | - | - | -11.1M | - |
Dividends Paid | -511.2M | -2.2B | -1.2B | -1.0B | -1.2B |
Debt Issuance | 111.4M | 0 | 1.6B | 3.1B | 1.8B |
Debt Repayment | -611.1M | -3.0B | -2.1B | -2.9B | -2.7B |
Financing Cash Flow | -1.0B | -5.6B | -2.0B | 176.5M | -2.1B |
Free Cash Flow | 1.5B | 7.9B | 4.4B | 4.6B | 4.8B |
Net Change in Cash | 161.5M | 845.3M | 54.8M | 3.2B | 2.3B |
Cash Flow Trend
Tim S.A. ADR Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.46
Forward P/E
15.03
Price to Book
2.13
Price to Sales
0.42
PEG Ratio
0.62
Profitability Ratios
Profit Margin
13.92%
Operating Margin
23.87%
Return on Equity
14.33%
Return on Assets
6.95%
Financial Health
Current Ratio
0.91
Debt to Equity
64.57
Beta
0.31
Per Share Data
EPS (TTM)
$1.42
Book Value per Share
$10.30
Revenue per Share
$53.82
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
timb | 1.1T | 15.46 | 2.13 | 14.33% | 13.92% | 64.57 |
T-Mobile US | 262.5B | 21.84 | 4.30 | 19.74% | 14.53% | 194.22 |
AT&T | 197.5B | 16.14 | 1.92 | 11.53% | 10.29% | 123.19 |
Verizon | 186.8B | 10.15 | 1.77 | 18.45% | 13.28% | 167.44 |
Comcast | 116.3B | 5.26 | 1.20 | 24.92% | 18.44% | 104.18 |
Charter | 37.6B | 7.49 | 2.32 | 32.65% | 9.53% | 472.72 |
Financial data is updated regularly. All figures are in the company's reporting currency.