T-Mobile US, Inc.
TMUS · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $21,957 | $21,132 | $20,886 | $21,872 |
| % Growth | 3.9% | 1.2% | -4.5% | – |
| Cost of Goods Sold | $11,134 | $7,376 | $7,400 | $8,785 |
| Gross Profit | $10,823 | $13,756 | $13,486 | $13,087 |
| % Margin | 49.3% | 65.1% | 64.6% | 59.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $4,533 | $0 | $0 |
| SG&A Expenses | $6,015 | $5,397 | $5,488 | $5,352 |
| Sales & Mktg Exp. | $0 | $864 | $0 | $0 |
| Other Operating Expenses | -$54 | $3,146 | $3,198 | $3,149 |
| Operating Expenses | $5,961 | $8,543 | $8,686 | $8,501 |
| Operating Income | $4,862 | $5,213 | $4,800 | $4,586 |
| % Margin | 22.1% | 24.7% | 23% | 21% |
| Other Income/Exp. Net | -$1,334 | -$933 | -$962 | -$747 |
| Pre-Tax Income | $3,528 | $4,280 | $3,838 | $3,839 |
| Tax Expense | $814 | $1,058 | $885 | $858 |
| Net Income | $2,714 | $3,222 | $2,953 | $2,981 |
| % Margin | 12.4% | 15.2% | 14.1% | 13.6% |
| EPS | 2.42 | 2.84 | 2.59 | 2.58 |
| % Growth | -14.8% | 9.7% | 0.4% | – |
| EPS Diluted | 2.41 | 2.84 | 2.58 | 2.56 |
| Weighted Avg Shares Out | 1,124 | 1,133 | 1,141 | 1,169 |
| Weighted Avg Shares Out Dil | 1,127 | 1,135 | 1,145 | 1,173 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $860 | $922 | $916 | $841 |
| Depreciation & Amortization | $3,408 | $3,146 | $3,198 | $3,149 |
| EBITDA | $7,796 | $8,348 | $7,952 | $7,829 |
| % Margin | 35.5% | 39.5% | 38.1% | 35.8% |