T-Mobile US, Inc.

TMUSNASDAQ

$152.65

Last price · USD

Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.

T-Mobile US, Inc. income statement

Annual · USD millions except per-share data · 27 lines

Fiscal year	2025latest	2024	2023	2022	2021	CAGR
Revenue & gross profit
Revenue	88,309	81,400	78,558	79,571	80,118	+2.5%
Cost of revenue	46,241	29,653	30,188	36,206	36,605	+6.0%
Gross profit	42,068	51,747	48,370	43,365	43,513	-0.8%
Operating expenses & income
Research & development	278	0	0	0	0	—
General & administrative	19,291	17,718	0	0	0	—
Selling & marketing	3,668	3,100	0	0	0	—
SG&A (combined)	22,959	20,818	21,311	21,607	20,238	+3.2%
Total operating expenses	23,324	33,737	34,104	36,822	36,621	-10.7%
Cost and expenses	69,565	63,390	64,292	73,028	73,226	-1.3%
Operating income	18,744	18,010	14,266	6,543	6,892	+28.4%
Non-operating & other
Interest expense	3,520	3,411	3,335	3,364	3,342	+1.3%
Net interest income	(3,520)	(3,411)	(3,335)	(3,364)	(3,342)	—
Non-operating income (excl. interest)	943	(113)	(68)	33	199	+47.5%
Other expenses	87	12,919	12,793	15,215	16,383	-73.0%
Total other income (expenses), net	(4,463)	(3,298)	(3,267)	(3,397)	(3,541)	—
Profitability
Depreciation & amortization	13,508	12,919	12,818	13,651	16,383	-4.7%
Income before tax	14,281	14,712	10,999	3,146	3,351	+43.7%
Income tax expense	3,289	3,373	2,682	556	327	+78.1%
Net income from continuing operations	10,992	11,339	8,317	2,590	3,024	+38.1%
Net income	10,992	11,339	8,317	2,590	3,024	+38.1%
Bottom line net income	10,992	11,339	8,317	2,590	3,024	+38.1%
Additional fields
Ebit	17,801	18,123	14,334	6,510	6,693	+27.7%
Ebitda	31,309	31,042	27,152	20,161	23,076	+7.9%
Eps	$9.75	$9.70	$7.02	$2.07	$2.42	+41.7%
Eps Diluted	$9.72	$9.66	$6.93	$2.06	$2.41	+41.7%
Weighted Average Shs Out	1,128	1,169	1,185	1,250	1,247	-2.5%
Weighted Average Shs Out Dil	1,131	1,173	1,200	1,255	1,255	-2.6%