TMUS
TMUS
T-Mobile US, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $24.33B ▲ | $6.47B ▲ | $2.1B ▼ | 8.64% ▼ | $1.89 ▼ | $7.62B ▼ |
| Q3-2025 | $21.96B ▲ | $5.96B ▼ | $2.71B ▼ | 12.36% ▼ | $2.42 ▼ | $7.8B ▼ |
| Q2-2025 | $21.13B ▲ | $8.54B ▼ | $3.22B ▲ | 15.25% ▲ | $2.84 ▲ | $8.35B ▲ |
| Q1-2025 | $20.89B ▼ | $8.69B ▲ | $2.95B ▼ | 14.14% ▲ | $2.59 ▲ | $7.95B ▲ |
| Q4-2024 | $21.87B | $8.5B | $2.98B | 13.63% | $2.58 | $7.83B |
What's going well?
Sales are growing quickly, showing strong demand for TMUS's services. The company remains profitable and is keeping operating expenses from rising faster than revenue.
What's concerning?
Margins are getting squeezed as costs rise faster than profits, and net income dropped sharply. Interest expense and 'other' costs are also weighing on the bottom line.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $5.6B ▲ | $219.24B ▲ | $160.03B ▲ | $59.2B ▼ |
| Q3-2025 | $3.31B ▼ | $217.18B ▲ | $156.7B ▲ | $60.48B ▼ |
| Q2-2025 | $10.26B ▼ | $212.64B ▼ | $151.54B ▼ | $61.11B ▲ |
| Q1-2025 | $12B ▲ | $214.63B ▲ | $153.53B ▲ | $61.1B ▼ |
| Q4-2024 | $5.41B | $208.03B | $146.29B | $61.74B |
What's financially strong about this company?
TMUS has a healthy cash position that improved this quarter, strong property and equipment assets, and a long history of profitability. Their current assets cover short-term bills, and they are buying back shares, showing confidence.
What are the financial risks or weaknesses?
Debt is very high at over $122 billion, and equity shrank slightly this quarter. While liquidity improved, the company relies on steady cash flow to handle its obligations, and rising debt could become a problem if business slows.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $2.1B ▼ | $6.65B ▼ | $-2.5B ▲ | $-1.83B ▲ | $2.31B ▲ | $4.18B ▼ |
| Q3-2025 | $2.71B ▼ | $7.46B ▲ | $-10.14B ▼ | $-4.24B ▲ | $-6.92B ▼ | $4.82B ▲ |
| Q2-2025 | $3.22B ▲ | $6.99B ▲ | $-1.56B ▲ | $-7.21B ▼ | $-1.76B ▼ | $4.6B ▲ |
| Q1-2025 | $2.95B ▼ | $6.85B ▲ | $-3.41B ▼ | $3.19B ▲ | $6.63B ▲ | $4.4B ▲ |
| Q4-2024 | $2.98B | $5.55B | $-2.3B | $-7.52B | $-4.27B | $2.5B |
What's strong about this company's cash flow?
TMUS consistently produces billions in free cash flow, easily covering dividends and buybacks. Cash conversion from profit is excellent, and the company is reducing share count while keeping a solid cash cushion.
What are the cash flow concerns?
Operating and free cash flow both declined from last quarter, and the company took on new debt after previously paying it down. Working capital changes are a short-term help, not a long-term fix.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Branded Postpaid Revenue | $13.59Bn ▲ | $14.08Bn ▲ | $14.88Bn ▲ | $15.38Bn ▲ |
Branded Prepaid Revenue | $2.64Bn ▲ | $2.64Bn ▲ | $2.63Bn ▼ | $2.59Bn ▼ |
Product and Service Other | $260.00M ▲ | $260.00M ▲ | $250.00M ▼ | $270.00M ▲ |
Product Equipment | $3.70Bn ▲ | $3.44Bn ▼ | $3.46Bn ▲ | $5.36Bn ▲ |
Wholesale Service Revenue | $690.00M ▲ | $720.00M ▲ | $730.00M ▲ | $740.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at T-Mobile US, Inc.'s financial evolution and strategic trajectory over the past five years.
The company combines a leading 5G network, strong brand identity, and customer‑friendly “Un‑carrier” positioning with significantly improved profitability and cash generation. Revenue has continued to grow, margins have expanded, and free cash flow has moved from a constraint to a key strength. Subscriber growth, high customer satisfaction, and a broadened set of services for both consumers and businesses support a solid competitive and financial foundation.
Key risks include a heavily leveraged balance sheet, ongoing high interest costs, and the structural need for large, recurring capital investments to maintain network leadership. The telecom market is mature and highly competitive, leaving limited room for pricing missteps. Accounting swings in intangibles and certain operating metrics add some opacity to the numbers, while increasingly generous capital returns—dividends and buybacks—must be balanced carefully against debt reduction and future investment needs.
The overall outlook appears constructive: T‑Mobile enters the next phase of the 5G cycle with a strong market position, improved economics, and a more cash‑generative profile than earlier in the decade. If it can sustain network leadership, successfully monetize advanced capabilities, and manage leverage prudently, it is well placed to continue growing earnings and cash flow. At the same time, investors and stakeholders should expect ongoing capital intensity, fierce competition, and regulatory oversight to remain defining features of the story, making disciplined execution and balance sheet management critical to the company’s long‑term trajectory.
About T-Mobile US, Inc.
https://www.t-mobile.comT-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to 108.7 million customers in the postpaid, prepaid, and wholesale markets.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $24.33B ▲ | $6.47B ▲ | $2.1B ▼ | 8.64% ▼ | $1.89 ▼ | $7.62B ▼ |
| Q3-2025 | $21.96B ▲ | $5.96B ▼ | $2.71B ▼ | 12.36% ▼ | $2.42 ▼ | $7.8B ▼ |
| Q2-2025 | $21.13B ▲ | $8.54B ▼ | $3.22B ▲ | 15.25% ▲ | $2.84 ▲ | $8.35B ▲ |
| Q1-2025 | $20.89B ▼ | $8.69B ▲ | $2.95B ▼ | 14.14% ▲ | $2.59 ▲ | $7.95B ▲ |
| Q4-2024 | $21.87B | $8.5B | $2.98B | 13.63% | $2.58 | $7.83B |
What's going well?
Sales are growing quickly, showing strong demand for TMUS's services. The company remains profitable and is keeping operating expenses from rising faster than revenue.
What's concerning?
Margins are getting squeezed as costs rise faster than profits, and net income dropped sharply. Interest expense and 'other' costs are also weighing on the bottom line.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $5.6B ▲ | $219.24B ▲ | $160.03B ▲ | $59.2B ▼ |
| Q3-2025 | $3.31B ▼ | $217.18B ▲ | $156.7B ▲ | $60.48B ▼ |
| Q2-2025 | $10.26B ▼ | $212.64B ▼ | $151.54B ▼ | $61.11B ▲ |
| Q1-2025 | $12B ▲ | $214.63B ▲ | $153.53B ▲ | $61.1B ▼ |
| Q4-2024 | $5.41B | $208.03B | $146.29B | $61.74B |
What's financially strong about this company?
TMUS has a healthy cash position that improved this quarter, strong property and equipment assets, and a long history of profitability. Their current assets cover short-term bills, and they are buying back shares, showing confidence.
What are the financial risks or weaknesses?
Debt is very high at over $122 billion, and equity shrank slightly this quarter. While liquidity improved, the company relies on steady cash flow to handle its obligations, and rising debt could become a problem if business slows.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $2.1B ▼ | $6.65B ▼ | $-2.5B ▲ | $-1.83B ▲ | $2.31B ▲ | $4.18B ▼ |
| Q3-2025 | $2.71B ▼ | $7.46B ▲ | $-10.14B ▼ | $-4.24B ▲ | $-6.92B ▼ | $4.82B ▲ |
| Q2-2025 | $3.22B ▲ | $6.99B ▲ | $-1.56B ▲ | $-7.21B ▼ | $-1.76B ▼ | $4.6B ▲ |
| Q1-2025 | $2.95B ▼ | $6.85B ▲ | $-3.41B ▼ | $3.19B ▲ | $6.63B ▲ | $4.4B ▲ |
| Q4-2024 | $2.98B | $5.55B | $-2.3B | $-7.52B | $-4.27B | $2.5B |
What's strong about this company's cash flow?
TMUS consistently produces billions in free cash flow, easily covering dividends and buybacks. Cash conversion from profit is excellent, and the company is reducing share count while keeping a solid cash cushion.
What are the cash flow concerns?
Operating and free cash flow both declined from last quarter, and the company took on new debt after previously paying it down. Working capital changes are a short-term help, not a long-term fix.
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Branded Postpaid Revenue | $13.59Bn ▲ | $14.08Bn ▲ | $14.88Bn ▲ | $15.38Bn ▲ |
Branded Prepaid Revenue | $2.64Bn ▲ | $2.64Bn ▲ | $2.63Bn ▼ | $2.59Bn ▼ |
Product and Service Other | $260.00M ▲ | $260.00M ▲ | $250.00M ▼ | $270.00M ▲ |
Product Equipment | $3.70Bn ▲ | $3.44Bn ▼ | $3.46Bn ▲ | $5.36Bn ▲ |
Wholesale Service Revenue | $690.00M ▲ | $720.00M ▲ | $730.00M ▲ | $740.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at T-Mobile US, Inc.'s financial evolution and strategic trajectory over the past five years.
The company combines a leading 5G network, strong brand identity, and customer‑friendly “Un‑carrier” positioning with significantly improved profitability and cash generation. Revenue has continued to grow, margins have expanded, and free cash flow has moved from a constraint to a key strength. Subscriber growth, high customer satisfaction, and a broadened set of services for both consumers and businesses support a solid competitive and financial foundation.
Key risks include a heavily leveraged balance sheet, ongoing high interest costs, and the structural need for large, recurring capital investments to maintain network leadership. The telecom market is mature and highly competitive, leaving limited room for pricing missteps. Accounting swings in intangibles and certain operating metrics add some opacity to the numbers, while increasingly generous capital returns—dividends and buybacks—must be balanced carefully against debt reduction and future investment needs.
The overall outlook appears constructive: T‑Mobile enters the next phase of the 5G cycle with a strong market position, improved economics, and a more cash‑generative profile than earlier in the decade. If it can sustain network leadership, successfully monetize advanced capabilities, and manage leverage prudently, it is well placed to continue growing earnings and cash flow. At the same time, investors and stakeholders should expect ongoing capital intensity, fierce competition, and regulatory oversight to remain defining features of the story, making disciplined execution and balance sheet management critical to the company’s long‑term trajectory.

CEO
Peter Osvaldik
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2013-05-01 | Reverse | 1:2 |
ETFs Holding This Stock
Summary
Showing Top 3 of 803
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Daiwa Capital
Outperform
Wells Fargo
Overweight
Scotiabank
Sector Outperform
Barclays
Overweight
Bernstein
Market Perform
Citigroup
Neutral
Grade Summary
Showing Top 6 of 17
Price Target
Institutional Ownership
SOFTBANK GROUP CORP.
Shares:45.17M
Value:$9.81B
VANGUARD GROUP INC
Shares:42.82M
Value:$9.3B
BLACKROCK, INC.
Shares:39.12M
Value:$8.49B
Summary
Showing Top 3 of 2,224

