T-Mobile US, Inc. (BIT:1TMUS)

T-Mobile US Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	83,065	80,441	77,379	78,453	79,096	67,707
Other Revenue	987	959	1,179	1,118	1,022	690
Revenue	84,052	81,400	78,558	79,571	80,118	68,397
Revenue Growth (YoY)	6.27%	3.62%	-1.27%	-0.68%	17.14%	52.00%
Cost of Revenue	30,531	29,473	29,407	32,012	34,572	27,614
Gross Profit	53,521	51,927	49,151	47,559	45,546	40,783
Selling, General & Admin	21,452	20,847	20,576	20,926	19,164	17,205
Operating Expenses	34,096	33,766	33,394	34,577	35,547	31,356
Operating Income	19,425	18,161	15,757	12,982	9,999	9,427
Interest Expense	-3,515	-3,411	-3,335	-3,364	-3,342	-2,701
Currency Exchange Gain (Loss)	-607	79	-	-	-	-
Other Non Operating Income (Expenses)	516	-101	-2	-39	-15	-34
EBT Excluding Unusual Items	15,819	14,728	12,420	9,579	6,642	6,692
Merger & Restructuring Charges	-	-121	-1,496	-4,969	-3,107	-1,915
Impairment of Goodwill	-	-	-	-	-	-218
Gain (Loss) on Sale of Assets	-	-	25	-1,087	-	-
Asset Writedown	-	-	-	-477	-	-200
Other Unusual Items	-	-	-	-	-184	-829
Pretax Income	15,924	14,712	10,999	3,146	3,351	3,530
Income Tax Expense	3,709	3,373	2,682	556	327	786
Earnings From Continuing Operations	12,215	11,339	8,317	2,590	3,024	2,744
Earnings From Discontinued Operations	-	-	-	-	-	320
Net Income	12,215	11,339	8,317	2,590	3,024	3,064
Net Income to Common	12,215	11,339	8,317	2,590	3,024	3,064
Net Income Growth	29.19%	36.34%	221.12%	-14.35%	-1.31%	-11.65%
Shares Outstanding (Basic)	1,149	1,169	1,185	1,250	1,247	1,144
Shares Outstanding (Diluted)	1,153	1,173	1,200	1,255	1,255	1,155
Shares Change (YoY)	-2.78%	-2.25%	-4.39%	0.05%	8.66%	33.74%
EPS (Basic)	10.63	9.70	7.02	2.07	2.42	2.68
EPS (Diluted)	10.59	9.66	6.93	2.06	2.41	2.65
EPS Growth	32.79%	39.39%	236.41%	-14.52%	-8.96%	-34.15%
Free Cash Flow	16,507	13,453	8,758	2,811	1,591	-2,394
Free Cash Flow Per Share	14.32	11.47	7.30	2.24	1.27	-2.07
Dividend Per Share	3.520	3.060	1.300	-	-	-
Dividend Growth	35.38%	135.38%	-	-	-	-
Gross Margin	63.68%	63.79%	62.57%	59.77%	56.85%	59.63%
Operating Margin	23.11%	22.31%	20.06%	16.31%	12.48%	13.78%
Profit Margin	14.53%	13.93%	10.59%	3.26%	3.77%	4.48%
Free Cash Flow Margin	19.64%	16.53%	11.15%	3.53%	1.99%	-3.50%
EBITDA	32,069	31,080	28,575	26,633	26,382	23,578
EBITDA Margin	38.15%	38.18%	36.37%	33.47%	32.93%	34.47%
D&A For EBITDA	12,644	12,919	12,818	13,651	16,383	14,151
EBIT	19,425	18,161	15,757	12,982	9,999	9,427
EBIT Margin	23.11%	22.31%	20.06%	16.31%	12.48%	13.78%
Effective Tax Rate	23.29%	22.93%	24.38%	17.67%	9.76%	22.27%
Revenue as Reported	84,052	81,400	78,558	79,571	80,118	68,397

Source: S&P Global Market Intelligence. Standard template. Financial Sources.