T-Mobile US, Inc.
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| Item | Trend | 2021 | 2022 | 2023 | 2024 | 2025 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 80.12B | 79.57B | 78.56B | 81.40B | 88.31B | 8.5% | |
| Cost of Revenue | (36.60B) | (36.21B) | (30.19B) | (29.65B) | (46.24B) | 55.9% | |
Gross Profit | 43.51B | 43.37B | 48.37B | 51.75B | 42.07B | -18.7% | |
| Operating Expenses | |||||||
| Research & Development | — | — | — | — | (278.00M) | — | |
| Selling, General & Administrative | (20.24B) | (21.61B) | (21.31B) | (20.82B) | (22.96B) | 10.3% | |
| General & Administrative | — | — | — | (17.75B) | (19.29B) | 8.7% | |
| Selling & Marketing | — | — | — | (3.10B) | (3.67B) | 18.3% | |
| Depreciation & Amortization | (16.38B) | (13.65B) | (12.82B) | (12.92B) | (13.51B) | 4.6% | |
Operating Income (EBIT) | 6.89B | 6.54B | 14.27B | 18.01B | 18.74B | 4.1% | |
| Non-Operating Items | |||||||
| Interest Income | — | — | — | — | — | — | |
| Interest Expense | (3.34B) | (3.36B) | (3.33B) | (3.41B) | (3.52B) | 3.2% | |
| Other Income/Expenses (Net) | -3.54B | -3.40B | -3.27B | -3.30B | -4.46B | 35.3% | |
Income Before Tax | 3.35B | 3.15B | 11.00B | 14.71B | 14.28B | -2.9% | |
| Income Tax Expense | (327.00M) | (556.00M) | (2.68B) | (3.37B) | (3.29B) | -2.5% | |
Net Income | 3.02B | 2.59B | 8.32B | 11.34B | 10.99B | -3.1% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $2 | $2 | $7 | $10 | $10 | 0.5% | |
| Weighted Avg Shares Outstanding | 1.25B | 1.25B | 1.19B | 1.17B | 1.13B | -3.5% | |
| Weighted Avg Shares Outstanding (Diluted) | 1.25B | 1.26B | 1.20B | 1.17B | 1.13B | -3.6% | |
EBITDA | 23.08B | 20.16B | 27.15B | 31.04B | 31.31B | 0.9% |
Explore TMUS
TMUS in the Communication Services
Large Cap