Saturday 17 October 2026
Export TMUS’s income statement to Excel — free account
T-Mobile US, Inc.
TMUS Communication Services Telecom Services
T-Mobile US, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $88.3 billion, up 8.49% from fiscal 2024. In the quarter to June 2026, revenue grew 7.85%, EPS grew 5.28%, free cash flow fell 25.6% and total debt rose 2.19%, each against the same quarter a year earlier. Member of the S&P 500 and Nasdaq 100; dividend growth for three consecutive years, operating cash flow growth for five; insiders bought in the last twelve months.
159.10
2.07
+1.32%
Follow TMUS
| Older periods | Sep '25 | Dec '25 | Mar '26 | Jun '26 | |
|---|---|---|---|---|---|
P/E ratio |
+8 more quarters Free account |
22.95 | 20.85 | 22.27 | 17.51 |
P/S ratio |
3.13 | 2.59 | 2.55 | 1.97 | |
P/FCF ratio |
16.86 | 13.02 | 12.89 | 11.04 | |
P/Operating CF |
36.07 | 34.42 | 32.00 | 24.19 | |
P/B ratio |
4.45 | 3.87 | 4.14 | 3.22 | |
Price to Tangible BV |
6.30 | 5.49 | 5.98 | 4.62 | |
EV/Sales |
4.06 | 3.50 | 3.49 | 2.84 | |
EV/EBITDA |
10.87 | 9.73 | 9.84 | 8.01 | |
EV/Operating CF |
12.97 | 11.06 | 11.15 | 9.08 | |
EV/FCF |
21.83 | 17.57 | 17.61 | 15.92 | |
Quick Ratio |
0.53 | 0.63 | 0.65 | 0.54 | |
Current Ratio |
0.89 | 1.00 | 1.09 | 0.92 | |
Net Debt/EBITDA |
9.99 | 10.70 | 10.20 | 8.99 | |
Debt/Assets |
38.04% | 39.13% | 41.15% | 38.91% | |
Debt/Equity |
1.37 | 1.45 | 1.58 | 1.48 | |
Asset Turnover |
0.40 | 0.41 | 0.42 | 0.43 | |
Operating CF/Net income |
2.75 | 3.16 | 2.88 | 2.32 | |
Capex/Depreciation |
(1.24) | (0.65) | (0.67) | (0.92) | |
Interest Coverage |
4.90 | 3.69 | 4.36 | 5.20 | |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | |
Selling, General and Administrative Expense of Revenue |
27.39% | 27.00% | 25.82% | 25.60% | |
Intangible Assets out of Total Assets |
0.08 | 0.08 | 0.08 | 0.08 | |
Share Based Compensation of Revenue |
1.03% | 0.89% | 0.90% | 0.94% | |
Graham Net Nets |
(0.50) | (0.59) | (0.59) | (0.75) | |
Graham Number |
112.38 | 107.25 | 103.81 | 105.88 | |
Earnings Yield |
4.36% | 4.80% | 4.49% | 5.71% | |
Free Cash Flow Yield |
5.93% | 7.68% | 7.76% | 9.06% | |
Revenue per Share |
19.54 | 21.57 | 21.00 | 21.07 | |
Operating CF per Share |
6.64 | 5.90 | 6.56 | 6.93 | |
Capex per Share |
(3.75) | (2.18) | (2.32) | (2.93) | |
Free Cash Flow per Share |
2.89 | 3.72 | 4.24 | 4.00 | |
Cash per Share |
2.95 | 4.96 | 3.20 | 2.61 | |
Shareholders Equity per Share |
53.82 | 52.49 | 50.79 | 52.01 | |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | |
Book value per Share |
53.82 | 52.49 | 50.79 | 52.01 | |
Free Cash Flow |
3,246.00 | 4,199.00 | 4,668.00 | 4,329.00 | |
Working Capital |
(2,598.00) | (39.00) | 1,774.00 | (1,785.00) | |
Capital Expenditures |
(4,211.00) | (2,455.00) | (2,554.00) | (3,171.00) | |
Net Current Asset Value |
(135,000.00) | (135,573.00) | (136,670.00) | (135,519.00) | |
EV/EBIT |
18.21 | 16.92 | 17.57 | 14.34 | |
Capex to Sales |
0.19 | 0.10 | 0.11 | 0.14 | |
Price to Operating Income |
14.06 | 12.53 | 12.85 | 9.94 | |
| Other line items | |||||
Average Receivables |
8,782.00 | 9,263.00 | 9,243.50 | 9,393.00 | |
Average Payables |
8,344.50 | 9,371.50 | 8,711.00 | 8,288.00 | |
Average Inventory |
2,079.50 | 2,006.00 | 2,132.00 | 1,940.50 | |
Average Assets |
213,961.00 | 213,636.00 | 214,650.00 | 213,098.00 | |
Average Common Equity |
62,363.50 | 60,472.00 | 58,492.00 | 58,686.00 |
Columns are period end dates