T-Mobile US, Inc.
NASDAQ:TMUS · NASDAQ Global Select
-$0.43 today
Vol 10.43M · Avg 5.72M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:TMUS · Revenue to Net Income
Key Ratios
Analysis
$90.5B of revenue converted into $10.5B of net income for the selected period. Gross margin is 54.7% and net margin is 11.8%, showing how much revenue survives after costs and taxes. EPS is $9.40, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $88.3B +8.5% | $81.4B +3.6% | $78.6B -1.3% | $79.6B -0.7% | $80.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $46.2B +55.9% | $29.7B -1.8% | $30.2B -16.6% | $36.2B -1.1% | $36.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $42.1B -18.7% | $51.7B +7.0% | $48.4B +11.5% | $43.4B -0.3% | $43.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.6% -15.9pp | 63.6% +2.0pp | 61.6% +7.1pp | 54.5% +0.2pp | 54.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $278.0M | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $23.0B +10.3% | $20.8B -2.3% | $21.3B -1.4% | $21.6B +6.8% | $20.2B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $23.3B -30.9% | $33.7B -1.1% | $34.1B -7.4% | $36.8B +0.5% | $36.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $13.5B +4.6% | $12.9B +0.8% | $12.8B -6.1% | $13.7B -16.7% | $16.4B | $374.2M | $1.2B | $631.8M |
| EBITDA | $31.3B +0.9% | $31.0B +14.3% | $27.2B +34.7% | $20.2B -12.6% | $23.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 35.5% -2.7pp | 38.1% +3.6pp | 34.6% +9.2pp | 25.3% -3.5pp | 28.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $18.7B +4.1% | $18.0B +26.2% | $14.3B +118.0% | $6.5B -5.1% | $6.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 21.2% -0.9pp | 22.1% +4.0pp | 18.2% +9.9pp | 8.2% -0.4pp | 8.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $3.5B +3.2% | $3.4B +2.3% | $3.3B -0.9% | $3.4B +0.7% | $3.3B | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$4.5B -35.3% | -$3.3B -0.9% | -$3.3B +3.8% | -$3.4B +4.1% | -$3.5B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $14.3B -2.9% | $14.7B +33.8% | $11.0B +249.6% | $3.1B -6.1% | $3.4B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.2% -1.9pp | 18.1% +4.1pp | 14.0% +10.0pp | 4.0% -0.2pp | 4.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.3B -2.5% | $3.4B +25.8% | $2.7B +382.4% | $556.0M +70.0% | $327.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $11.0B -3.1% | $11.3B +36.3% | $8.3B +221.1% | $2.6B -14.4% | $3.0B | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.4% -1.5pp | 13.9% +3.3pp | 10.6% +7.3pp | 3.3% -0.5pp | 3.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $10 +0.5% | $10 +38.2% | $7 +239.1% | $2 -14.5% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $10 +0.6% | $10 +39.4% | $7 +236.4% | $2 -14.5% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $1.1B -3.5% | $1.2B -1.3% | $1.2B -5.2% | $1.2B +0.2% | $1.2B | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $1.1B -3.6% | $1.2B -2.3% | $1.2B -4.4% | $1.3B +0.0% | $1.3B | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TMUS generate?
T-Mobile US, Inc. (TMUS) reported $88.31B of revenue in fiscal 2025.
Is TMUS profitable?
T-Mobile US, Inc. (TMUS) reported $10.99B of net income, with a net margin of 12.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.