NYSE:TDS · New York Stock Exchange
-$0.23 today
Vol 0.68M · Avg 0.99M
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
NYSE:TDS · Revenue to Net Income
Key Ratios
Analysis
$2.1B of revenue converted into $132.2M of net income for the selected period. Gross margin is 29.2% and net margin is 9.7%, showing how much revenue survives after costs and taxes. EPS is $1.72, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B -75.3% | $5.0B -3.8% | $5.2B -4.7% | $5.4B +1.6% | $5.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B -39.6% | $2.1B -8.5% | $2.3B -9.0% | $2.6B +3.8% | $2.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$62.0M -102.2% | $2.8B +0.1% | $2.8B -0.8% | $2.8B -0.3% | $2.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | -5.0% -62.0pp | 57.0% +2.2pp | 54.8% +2.2pp | 52.6% -1.0pp | 53.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $1.7B -1.8% | $1.8B -0.8% | $1.8B +5.4% | $1.7B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $0 -100.0% | $2.8B -14.6% | $3.2B +18.9% | $2.7B +5.0% | $2.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $351.9M -62.7% | $943.0M +3.1% | $915.0M -1.5% | $929.0M +3.8% | $895.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $553.5M -54.0% | $1.2B +76.2% | $682.0M -36.9% | $1.1B -8.5% | $1.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 45.1% +20.9pp | 24.2% +11.0pp | 13.2% -6.7pp | 20.0% -2.2pp | 22.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$62.0M -198.4% | $63.0M +115.2% | -$414.0M -439.3% | $122.0M -53.3% | $261.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -5.0% -6.3pp | 1.3% +9.3pp | -8.0% -10.3pp | 2.3% -2.6pp | 4.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $40.3M +49.3% | $27.0M +35.0% | $20.0M +17.6% | $17.0M +54.5% | $11.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $112.7M -59.6% | $279.0M +14.3% | $244.0M +40.2% | $174.0M -25.0% | $232.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $151.0M +281.9% | -$83.0M -31.7% | -$63.0M -2200.0% | $3.0M +107.5% | -$40.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $89.0M +544.8% | -$20.0M +95.8% | -$477.0M -481.6% | $125.0M -43.4% | $221.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.2% +7.6pp | -0.4% +8.8pp | -9.2% -11.6pp | 2.3% -1.8pp | 4.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$62.2M -1136.4% | $6.0M -40.0% | $10.0M -81.1% | $53.0M +60.6% | $33.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$6.2M +77.7% | -$28.0M +94.4% | -$500.0M -906.5% | $62.0M -60.3% | $156.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.5% +0.1pp | -0.6% +9.1pp | -9.7% -10.8pp | 1.1% -1.8pp | 2.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +22.4% | -$1 +83.1% | -$5 -7100.0% | -$0 -106.9% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +22.4% | -$1 +83.1% | -$5 -7079.5% | -$0 -107.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $115.2M +1.0% | $114.0M +0.9% | $113.0M -0.9% | $114.0M -0.9% | $115.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $115.2M +1.0% | $114.0M +0.9% | $113.0M -0.9% | $114.0M -1.7% | $116.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Lumen Technologies, Inc.
NYSE:LUMN
$6.62B
Telecom Argentina S.A.
NYSE:TEO
$5.41B
Turkcell Iletisim Hizmetleri A.S.
NYSE:TKC
$5.08B
PLDT Inc.
NYSE:PHI
$3.88B
Liberty Global plc
NASDAQ:LBTYK
$3.69B
Kyivstar Group Ltd. Common Shares
NASDAQ:KYIV
$3.62B
VEON Ltd.
NASDAQ:VEON
$3.60B
Array Digital Infrastructure Inc
NYSE:AD
$3.13B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TDS generate?
Telephone and Data Systems, Inc. (TDS) reported $1.23B of revenue in fiscal 2025.
Is TDS profitable?
Telephone and Data Systems, Inc. (TDS) reported -$6.24M of net income, with a net margin of -0.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.