FY 2025
Loading financial data...
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$80.12 B | $79.57 B | $78.56 B | $81.40 B | $88.31 B | $90.53 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$36.61 B | $36.21 B | $30.19 B | $29.65 B | - | $41.33 B |
Gross Profit Revenue minus cost of revenue. |
|
$43.51 B | $43.37 B | $48.37 B | $51.75 B | - | $49.20 B |
|
Operating Expense
Costs to run business. 
|
|
$36.62 B | $36.82 B | $34.10 B | $33.74 B | $70.03 B | $30.76 B |
Operating Income Profit from operations. |
|
$6.89 B | $6.54 B | $14.27 B | $18.01 B | $18.28 B | $18.44 B |
|
Net Interest Income
Interest income minus expense.
|
|
-$3.34 B | -$3.36 B | -$3.34 B | -$3.41 B | - | -$3.76 B |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$199.00 M | $33.00 M | -$68.00 M | -$113.00 M | - | $1.77 B |
Total Other Income (Net) Net non-operating items. |
|
-$3.54 B | -$3.40 B | -$3.27 B | -$3.30 B | -$4.00 B | -$4.66 B |
Income Before Tax Profit before taxes. |
|
$3.35 B | $3.15 B | $11.00 B | $14.71 B | $14.28 B | $13.78 B |
Income Tax Expense Taxes on income. |
|
$327.00 M | $556.00 M | $2.68 B | $3.37 B | -$3.29 B | $3.23 B |
|
Net Income
Final profit.
|
|
$3.02 B | $2.59 B | $8.32 B | $11.34 B | $10.99 B | $10.54 B |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$2.42 | $2.07 | $7.02 | $9.70 | $9.75 | $9.43 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$2.41 | $2.06 | $6.93 | $9.66 | $9.72 | $9.40 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
1.25 B | 1.25 B | 1.19 B | 1.17 B | 1.13 B | 1.10 B |
Diluted Average Shares Outst. Shares including dilution. |
|
1.25 B | 1.26 B | 1.20 B | 1.17 B | 1.13 B | 1.10 B |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$6.69 B | $6.51 B | $14.33 B | $18.12 B | - | $16.67 B |
EBITDA Earnings before interest, tax, D&A. |
|
$23.08 B | $20.16 B | $27.15 B | $31.04 B | $17.44 B | $28.13 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$16.38 B | $13.65 B | $12.82 B | $12.92 B | $13.51 B | $11.46 B |
| Company Report |
FY 2025
T-Mobile US's Balance Sheet
-
$ USD
-
€ EUR
-
€ EUR
-
€ EUR
-
-
-
| Loading balance sheet when needed... |
T-Mobile US's Cash flow
-
$ USD
-
€ EUR
-
€ EUR
-
€ EUR
-
-
-
| Loading cash flow statement when needed... |
T-Mobile US's Profitability
-
$ USD
-
€ EUR
-
€ EUR
-
€ EUR
-
-
-
| Loading profitability metrics when needed... |
T-Mobile US's Ratios
-
$ USD
-
€ EUR
-
€ EUR
-
€ EUR
-
-
-
