T-Mobile US, Inc.
TMUS · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $81,400 | $78,558 | $79,571 | $80,118 |
| % Growth | 3.6% | -1.3% | -0.7% | – |
| Cost of Goods Sold | $29,653 | $30,188 | $36,206 | $36,605 |
| Gross Profit | $51,747 | $48,370 | $43,365 | $43,513 |
| % Margin | 63.6% | 61.6% | 54.5% | 54.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $17,747 | $0 | $0 | $0 |
| SG&A Expenses | $20,818 | $21,311 | $21,607 | $20,238 |
| Sales & Mktg Exp. | $3,100 | $0 | $0 | $0 |
| Other Operating Expenses | $12,919 | $12,793 | $15,215 | $16,383 |
| Operating Expenses | $33,737 | $34,104 | $36,822 | $36,621 |
| Operating Income | $18,010 | $14,266 | $6,543 | $6,892 |
| % Margin | 22.1% | 18.2% | 8.2% | 8.6% |
| Other Income/Exp. Net | -$3,298 | -$3,267 | -$3,397 | -$3,541 |
| Pre-Tax Income | $14,712 | $10,999 | $3,146 | $3,351 |
| Tax Expense | $3,373 | $2,682 | $556 | $327 |
| Net Income | $11,339 | $8,317 | $2,590 | $3,024 |
| % 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 | 1,169 | 1,185 | 1,250 | 1,247 |
| Weighted Avg Shares Out Dil | 1,173 | 1,200 | 1,255 | 1,255 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $3,411 | $3,335 | $3,364 | $3,342 |
| Depreciation & Amortization | $12,919 | $12,818 | $13,651 | $16,383 |
| EBITDA | $31,042 | $27,152 | $20,161 | $23,076 |
| % Margin | 38.1% | 34.6% | 25.3% | 28.8% |