T-Mobile US, Inc. (BMV:TMUS)
Mexico · Delayed Price · Currency is MXN 4,180.00
+40.00 (0.97%)
At close: Oct 9, 2025
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2005 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2005 - 2019 |
| 84,052 | 81,400 | 78,558 | 79,571 | 80,118 | 68,397 | Upgrade | |
Revenue Growth (YoY) | 6.27% | 3.62% | -1.27% | -0.68% | 17.14% | 52.00% | Upgrade |
Cost of Revenue | 30,590 | 29,653 | 30,188 | 36,206 | 36,605 | 28,266 | Upgrade |
Gross Profit | 53,462 | 51,747 | 48,370 | 43,365 | 43,513 | 40,131 | Upgrade |
Selling, General & Admin | 21,423 | 20,818 | 21,311 | 21,607 | 20,238 | 18,926 | Upgrade |
Depreciation & Amortization Expenses | 12,644 | 12,919 | 12,818 | 13,651 | 16,383 | 14,151 | Upgrade |
Other Operating Expenses | - | - | -25 | 1,564 | - | 418 | Upgrade |
Operating Income | 19,395 | 18,010 | 14,266 | 6,543 | 6,892 | 6,636 | Upgrade |
Interest Expense | -3,515 | -3,411 | -3,335 | -3,364 | -3,342 | -2,701 | Upgrade |
Other Non-Operating Income (Expense) | 44 | 113 | 68 | -33 | -199 | -405 | Upgrade |
Total Non-Operating Income (Expense) | -3,471 | -3,298 | -3,267 | -3,397 | -3,541 | -3,106 | Upgrade |
Pretax Income | 15,924 | 14,712 | 10,999 | 3,146 | 3,351 | 3,530 | Upgrade |
Provision for Income Taxes | 3,709 | 3,373 | 2,682 | 556 | 327 | 786 | Upgrade |
Net Income | 12,215 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade |
Earnings From Discontinued Operations | - | - | - | - | - | 320 | Upgrade |
Net Income to Common | 12,215 | 11,339 | 8,317 | 2,590 | 3,024 | 3,064 | Upgrade |
Net Income Growth | 29.19% | 36.34% | 221.12% | -14.35% | -1.31% | -11.65% | Upgrade |
Shares Outstanding (Basic) | 1,149 | 1,169 | 1,185 | 1,250 | 1,247 | 1,144 | Upgrade |
Shares Outstanding (Diluted) | 1,153 | 1,173 | 1,200 | 1,255 | 1,255 | 1,155 | Upgrade |
Shares Change (YoY) | -2.78% | -2.25% | -4.39% | 0.05% | 8.66% | 33.74% | Upgrade |
EPS (Basic) | 10.63 | 9.70 | 7.02 | 2.07 | 2.42 | 2.68 | Upgrade |
EPS (Diluted) | 10.59 | 9.66 | 6.93 | 2.06 | 2.41 | 2.65 | Upgrade |
EPS Growth | 32.71% | 39.39% | 236.41% | -14.52% | -9.06% | -34.08% | Upgrade |
Free Cash Flow | 16,507 | 13,453 | 8,758 | 2,811 | 1,591 | -2,394 | Upgrade |
Free Cash Flow Growth | 22.70% | 53.61% | 211.56% | 76.68% | - | - | Upgrade |
Free Cash Flow Per Share | 14.32 | 11.47 | 7.30 | 2.24 | 1.27 | -2.07 | Upgrade |
Dividends Per Share | 3.520 | 3.060 | 1.300 | - | - | - | Upgrade |
Dividend Growth | 15.03% | 135.38% | - | - | - | - | Upgrade |
Gross Margin | 63.61% | 63.57% | 61.57% | 54.50% | 54.31% | 58.67% | Upgrade |
Operating Margin | 23.08% | 22.13% | 18.16% | 8.22% | 8.60% | 9.70% | Upgrade |
Profit Margin | 14.53% | 13.93% | 10.59% | 3.25% | 3.77% | 4.01% | Upgrade |
FCF Margin | 19.64% | 16.53% | 11.15% | 3.53% | 1.99% | -3.50% | Upgrade |
EBITDA | 32,039 | 30,929 | 27,084 | 20,194 | 23,275 | 20,787 | Upgrade |
EBITDA Margin | 38.12% | 38.00% | 34.48% | 25.38% | 29.05% | 30.39% | Upgrade |
EBIT | 19,395 | 18,010 | 14,266 | 6,543 | 6,892 | 6,636 | Upgrade |
EBIT Margin | 23.08% | 22.13% | 18.16% | 8.22% | 8.60% | 9.70% | Upgrade |
Effective Tax Rate | 23.29% | 22.93% | 24.38% | 17.67% | 9.76% | 22.27% | Upgrade |
Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.