T-MOBILE US, INC. (TMUS) FY2025 YTD Q3 P&L / Income Statement

Revenue by Product and Service (6 categories)

2025-01-01 to 2025-09-30

Swipe to see the full flow
T-MOBILE US, INC. (TMUS) FY2025 YTD Q3 P&L / Income StatementIncome statement for 2025-01-01 through 2025-09-30. View: Product and service (6 categories). Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETPostpaid phone revenuesEquipment revenuesPrepaid revenuesPostpaid other revenuesWholesale and other service revenuesOther revenuesTotal revenuesGross profit (calculated)Cost of revenue (calculated)Cost of services, exclusive of depreciation and amortization shown separately belowOperating incomeOperating expenses (calculated)Selling, general and administrativeDepreciation and amortizationImpairment expenseIncome before income taxesTotal other expense, netNet incomeIncome tax expenseGross profit (calculated)Gross profit(calculated)$41.47 BTotal revenuesTotal revenues$63.98 BOperating incomeOperating income$14.54 BIncome before income taxesPretax income$11.65 BNet incomeNet income$8.89 BPostpaid phone revenuesPostpaid phone revenues$36.50 BOperating expenses (calculated)Operating expenses(calculated)$26.93 BIncome tax expenseIncome tax expense$2.76 BTotal other expense, netTotal otherexpense, net−$2.90 BSelling, general and administrativeSelling, general and administrative$16.90 BEquipment revenuesEquipment revenues$10.61 BCost of revenue (calculated)Cost of revenue(calculated)$22.50 BDepreciation and amortizationDepreciation and amortization$9.75 BPrepaid revenuesPrepaid revenues$7.91 BImpairment expenseImpairment expense$278.00 MPostpaid other revenuesPostpaid other revenues$6.06 BCost of services, exclusive of depreciation and amortization shown separately belowCost of services$22.50 BWholesale and other service revenuesWholesale and otherservice revenues$2.14 BOther revenuesOther revenues$763.00 M
Chart details

T-MOBILE US, INC. (TMUS) FY2025 YTD Q3 P&L / Income Statement

Income statement for 2025-01-01 through 2025-09-30. View: Product and service (6 categories). Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Total revenues
63,975,000,000 US dollars
Cost of revenue (calculated)
22,502,000,000 US dollars
Gross profit (calculated)
41,473,000,000 US dollars
Operating expenses (calculated)
26,930,000,000 US dollars
Operating income
14,543,000,000 US dollars
Total other expense, net
negative 2,897,000,000 US dollars
Income before income taxes
11,646,000,000 US dollars
Income tax expense
2,757,000,000 US dollars
Net income
8,889,000,000 US dollars
Postpaid phone revenues
36,497,000,000 US dollars
Postpaid other revenues
6,057,000,000 US dollars
Prepaid revenues
7,911,000,000 US dollars
Equipment revenues
10,608,000,000 US dollars
Wholesale and other service revenues
2,139,000,000 US dollars
Other revenues
763,000,000 US dollars
Cost of services, exclusive of depreciation and amortization shown separately below
22,502,000,000 US dollars
Selling, general and administrative
16,900,000,000 US dollars
Depreciation and amortization
9,752,000,000 US dollars
Impairment expense
278,000,000 US dollars

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
T-MOBILE US, INC. (TMUS) FY2025 YTD Q3 P&L / Income Statement Sankey chart, Product and service (6 categories) view
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

64.8%

Gross profit / revenue

Operating margin

22.7%

Operating profit / revenue

Cash conversion

239.6%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!