T-Mobile US, Inc.
TMUS · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $81 | $79 | $80 | $80 |
| % Growth | 3.6% | -1.3% | -0.7% | – |
| Cost of Goods Sold | $30 | $30 | $36 | $37 |
| Gross Profit | $52 | $48 | $43 | $44 |
| % Margin | 63.6% | 61.6% | 54.5% | 54.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $18 | $0 | $0 | $0 |
| SG&A Expenses | $21 | $21 | $22 | $20 |
| Sales & Mktg Exp. | $3 | $0 | $0 | $0 |
| Other Operating Expenses | $13 | $13 | $15 | $16 |
| Operating Expenses | $34 | $34 | $37 | $37 |
| Operating Income | $18 | $14 | $7 | $7 |
| % Margin | 22.1% | 18.2% | 8.2% | 8.6% |
| Other Income/Exp. Net | -$3 | -$3 | -$3 | -$4 |
| Pre-Tax Income | $15 | $11 | $3 | $3 |
| Tax Expense | $3 | $3 | $1 | $0 |
| Net Income | $11 | $8 | $3 | $3 |
| % Margin | 13.9% | 10.6% | 3.3% | 3.8% |
| EPS | 9.7 | 7.02 | 2.07 | 2.42 |
| % Growth | 38.2% | 239.1% | -14.5% | – |
| EPS Diluted | 9.66 | 6.93 | 2.06 | 2.41 |
| Weighted Avg Shares Out | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $3 | $3 | $3 | $3 |
| Depreciation & Amortization | $13 | $13 | $14 | $16 |
| EBITDA | $31 | $27 | $20 | $23 |
| % Margin | 38.1% | 34.6% | 25.3% | 28.8% |