T-Mobile US Inc. (TMUS)

AI Score

Unlock

265.53

0.60 (0.23%)

At close: Mar 31, 2025, 1:09 PM

T-Mobile US Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00
Revenue	81.4B	78.56B	79.57B	80.12B	68.4B	45B	43.31B	40.6B	37.49B	32.05B	29.56B	24.42B	5.1B	4.85B	4.07B	3.48B	2.75B	2.24B	1.55B	1.04B	748.25M	451.11M	129.34M	n/a	n/a
Cost of Revenue	n/a	32.67B	36.21B	36.6B	28.27B	18.52B	18.35B	17.71B	16.55B	14.9B	15.41B	12.26B	2.93B	2.91B	2.32B	2B	1.56B	1.24B	922.16M	584.08M	n/a	122.21M	63.57M	n/a	n/a
Gross Profit	81.4B	45.89B	43.37B	43.51B	40.13B	26.48B	24.96B	22.9B	20.94B	17.16B	14.15B	12.16B	2.17B	1.93B	1.75B	1.48B	1.19B	990.99M	624.71M	454.35M	748.25M	328.9M	65.77M	n/a	n/a
Operating Income	18.01B	14.27B	6.54B	6.89B	6.64B	5.72B	5.31B	4.89B	4.05B	2.06B	1.42B	996M	823.97M	747.54M	718.9M	535.29M	467.77M	460.11M	237.25M	422.18M	748.25M	41.17M	162.29M	-28.66M	-4.64M
Interest Income	n/a	n/a	3.36B	20M	29M	24M	19M	17M	13M	420M	359M	189M	1.6M	2.03M	1.95M	2.63M	22.95M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	14.71B	11B	3.15B	3.35B	3.53B	4.6B	3.92B	3.16B	2.33B	978M	413M	51M	607.46M	479.66M	312.29M	263.68M	279.42M	223.5M	90.52M	326.1M	n/a	31.66M	155.83M	-44.21M	-20.61M
Net Income	11.34B	8.32B	2.59B	3.02B	3.06B	3.47B	2.89B	4.54B	1.46B	733M	247M	35M	394.17M	301.31M	193.41M	176.84M	149.44M	100.4M	53.81M	198.68M	86.37M	15.36M	130.31M	-44.21M	-20.61M
Selling & General & Admin	20.82B	21.31B	21.61B	20.24B	18.93B	14.14B	13.16B	12.26B	11.38B	10.19B	8.86B	7.38B	696.79M	643.96M	621.66M	567.73M	447.58M	352.02M	243.62M	162.48M	n/a	94.07M	55.16M	28.45M	4.63M
Research & Development	n/a	n/a	n/a	n/a	200M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	42.57B	10.31B	13.65B	16.38B	14.15B	6.62B	-54M	-73M	-6M	-11M	-11M	89M	4.88M	538.84M	449.73M	373.17M	274.22M	178.86M	143.83M	453.52M	n/a	193.65M	41.36M	208K	3K
Operating Expenses	63.39B	31.62B	35.26B	36.62B	33.08B	20.75B	19.65B	18.24B	17.62B	14.88B	13.28B	11.01B	1.34B	1.18B	1.03B	940.9M	721.81M	530.88M	387.45M	32.17M	n/a	287.73M	96.52M	28.66M	4.64M
Interest Expense	3.41B	3.33B	3.36B	3.36B	2.73B	1.14B	1.36B	1.67B	1.73B	1.5B	1.35B	1.22B	275.49M	261.07M	263.13M	270.29M	115.98M	115.98M	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	2.5B	2.3B	2.2B	1.8B	1.6B	1.7B	1.8B	1.7B	1.6B	1.4B	1B	900M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	63.39B	64.29B	71.46B	73.23B	61.34B	39.28B	38B	35.95B	34.17B	29.77B	28.69B	23.26B	4.27B	4.1B	3.35B	2.95B	2.28B	1.78B	1.31B	616.25M	n/a	409.94M	160.09M	28.66M	4.64M
Income Tax	3.37B	2.68B	556M	327M	786M	1.14B	1.03B	-1.38B	867M	245M	166M	16M	213.29M	178.35M	118.88M	86.83M	129.99M	123.1M	36.72M	127.42M	-86.37M	16.18M	25.53M	n/a	n/a
Shares Outstanding (Basic)	1.17B	1.19B	1.25B	1.25B	1.14B	855.73M	849.74M	831.85M	822.47M	812.99M	805.28M	672.96M	181.72M	180.21M	176.86M	175.95M	174.7M	143.85M	233.73M	203.03M	63.36M	78.52M	163.06M	78.52M	78.52M
Shares Outstanding (Diluted)	1.17B	1.2B	1.26B	1.25B	1.15B	865.03M	858.29M	871.79M	833.05M	822.62M	815.92M	676.89M	182.44M	181.92M	178.07M	177.97M	177.69M	148.17M	239.54M	230.42M	75.32M	81.72M	225.33M	81.72M	81.72M
EPS (Basic)	9.70	7.02	2.07	2.42	2.68	4.05	3.40	5.39	1.71	0.83	0.31	0.05	2.17	1.67	1.08	1.00	0.86	0.58	0.07	0.47	0.36	-0.05	0.48	-0.56	-0.26
EPS (Diluted)	9.66	6.93	2.06	2.41	2.65	4.01	3.36	5.20	1.69	0.82	0.30	0.05	2.16	1.66	1.08	0.98	0.84	0.56	0.07	0.41	0.30	-0.05	0.35	-0.54	-0.25
EBITDA	31.04B	26.93B	27.13B	26.38B	23.58B	12.35B	11.99B	10.64B	10.32B	7.01B	6.19B	4.78B	1.52B	1.26B	1.8B	911.82M	1.32B	638.32M	372.28M	510.07M	748.25M	83.6M	-30.74M	-28.45M	-4.63M
Depreciation & Amortization	12.92B	12.82B	13.65B	16.38B	14.15B	6.62B	6.49B	5.98B	6.24B	4.69B	4.41B	3.63B	641.42M	538.84M	449.73M	377.86M	255.32M	178.2M	135.03M	87.89M	n/a	42.43M	-193.04M	208K	3K