T-Mobile US, Inc.
TMUS · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $258,076 | $190,011 | $174,967 | $144,645 |
| - Cash | $5,409 | $5,135 | $4,507 | $6,631 |
| + Debt | $114,404 | $113,826 | $111,792 | $108,817 |
| Enterprise Value | $367,071 | $298,702 | $282,252 | $246,831 |
| Revenue | $81,400 | $78,558 | $79,571 | $80,118 |
| % Growth | 3.6% | -1.3% | -0.7% | – |
| Gross Profit | $51,747 | $48,370 | $43,365 | $43,513 |
| % Margin | 63.6% | 61.6% | 54.5% | 54.3% |
| EBITDA | $31,042 | $27,152 | $20,161 | $23,076 |
| % Margin | 38.1% | 34.6% | 25.3% | 28.8% |
| Net Income | $11,339 | $8,317 | $2,590 | $3,024 |
| % Margin | 13.9% | 10.6% | 3.3% | 3.8% |
| EPS Diluted | 9.66 | 6.93 | 2.06 | 2.41 |
| % Growth | 39.4% | 236.4% | -14.5% | – |
| Operating Cash Flow | $22,293 | $18,559 | $16,781 | $13,917 |
| Capital Expenditures | -$12,311 | -$10,811 | -$17,301 | -$21,692 |
| Free Cash Flow | $9,982 | $7,748 | -$520 | -$7,775 |