TMUS Nasdaq Wireless Telecommunication Services Financials FY2016βFY2025
T-Mobile US is a mobile phone company. It sells wireless phone and data plans and home internet through a 5G fixed wireless service that runs over its cell network and, in some places, fiber lines. Its brands are T-Mobile, Metro by T-Mobile, Mint Mobile and Ultra Mobile. It also sells phones, tablets and other devices, often paid off in monthly installments, and rents network access to other companies that resell service under their own names. Nearly all of its revenue comes from the United States.
Hi! I read T-Mobile USβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+8.5%
Yes. Sales grew 8.5% last year.
Does it make a profit?
12.5%
Yes. It keeps 12.5% of every sale as profit.
Does profit turn into cash?
20.4%
Yes. 20.4% of sales ends up as free cash.
Is debt under control?
2.8x
Keep an eye on it. Repaying its debt would take 2.8 years of operating profit.
How healthy are the accounts?
6 / 8
Mixed. It passes 6 of 8 health tests.
How is the share priced?
15.4x
One share costs 15.4 times its yearly profit per share. Typical for its sector: 17.3x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA Β· T-Mobile US had $88.3B of revenue in fiscal 2025, up 8.5% on the year before. Over five years, revenue changed +5.2% a year on average. Its operating margin was 20.7%, down 1.4Β pts: of every 100 in sales, about 21 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· T-Mobile US made $11.0B of net profit in fiscal 2025. From fiscal 2016 to 2025, diluted EPS grew 21.5% a year.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $18.0B in fiscal 2025, 20.4% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· T-Mobile US returned $14.1B to shareholders in fiscal 2025, 78% of free cash flow. The diluted share count fell 3.6%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders bought $3.0M and sold $176M of shares on the open market.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$3.0M
2 insiders
Sold, 12 months
$176M
11 insiders
Of sales under plans
15%
$27.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Sep 10, 2026 | Daniel James DrobacVP & Chief Accounting Officer | Sold plan | 772 | $178.33 | $0.1M | Form 4 |
| May 21, 2026 | Jon FreierChief Operating Officer | Sold plan | 4,799 | $190.00 | $0.9M | Form 4 |
| May 1, 2026 | Michael J. KatzChief Bus. and Prod. Officer | Sold | 5,000 | $195.81 | $1.0M | Form 4 |
| May 1, 2026 | Andre AlmeidaChief Broadband, Ent. & Emerg | Bought | 5,097 | $196.18 | $1.0M | Form 4 |
| Mar 10, 2026 | Srikant M. DatarDirector | Sold | 1,000 | $218.25 | $0.2M | Form 4 |
| Mar 4, 2026 | Srikant M. DatarDirector | Sold | 3,291 | $221.10 | $0.7M | Form 4 |
| Feb 24, 2026 | Mark Wolfe NelsonChief Legal Officer & GC | Sold | 2,329 | $222.38 | $0.5M | Form 4 |
| Feb 24, 2026 | G Michael SievertDirector | Sold | 1,089 | $221.85 | $0.2M | Form 4 |
| Feb 23, 2026 | G Michael SievertDirector | Sold | 13,911 | $220.07 | $3.1M | Form 4 |
| Feb 19, 2026 | G Michael SievertDirector | Sold | 80,000 | $214.94 | $17.2M | Form 4 |
| Feb 18, 2026 | Mark Wolfe NelsonChief Legal Officer & GC | Sold plan | 6,274 | $219.69 | $1.4M | Form 4 |
| Feb 18, 2026 | Peter OsvaldikChief Financial Officer | Sold | 27,000 | $214.86 | $5.8M | Form 4 |
| Feb 17, 2026 | Mark Wolfe NelsonChief Legal Officer & GC | Sold plan | 10,240 | $220.80 | $2.3M | Form 4 |
| Feb 12, 2026 | Raul Marcelo ClaureDirector | Sold | 550,000 | $217.57 | $120M | Form 4 |
| Dec 5, 2025 | Letitia A LongDirector | Sold | 1,457 | $210.32 | $0.3M | Form 4 |
| Nov 18, 2025 | G Michael SievertDirector | Sold plan | 22,500 | $214.25 | $4.8M | Form 4 |
| Nov 17, 2025 | G Michael SievertDirector | Sold plan | 22,500 | $216.97 | $4.9M | Form 4 |
| Nov 17, 2025 | Michael J. KatzPres, Mkting Stgy & Prods | Sold plan | 2,500 | $215.91 | $0.5M | Form 4 |
| Nov 6, 2025 | Srini GopalanPresident and CEO, Director | Bought | 9,800 | $201.82 | $2.0M | Form 4 |
| Oct 29, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 1,374 | $220.46 | $0.3M | Form 4 |
| Oct 28, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 53,507 | $220.77 | $11.8M | Form 4 |
| Oct 27, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $220.68 | $14.2M | Form 4 |
| Oct 24, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 856 | $220.03 | $0.2M | Form 4 |
| Oct 23, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 34,721 | $221.14 | $7.7M | Form 4 |
| Oct 22, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $226.17 | $14.6M | Form 4 |
| Oct 21, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $229.26 | $14.8M | Form 4 |
| Oct 20, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $228.85 | $14.7M | Form 4 |
| Oct 17, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $228.57 | $14.7M | Form 4 |
| Oct 16, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $227.02 | $14.6M | Form 4 |
| Oct 15, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $227.75 | $14.7M | Form 4 |
| Oct 14, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $229.05 | $14.8M | Form 4 |
| Oct 13, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $226.15 | $14.6M | Form 4 |
| Oct 10, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $228.42 | $14.7M | Form 4 |
| Oct 9, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $227.04 | $14.6M | Form 4 |
| Oct 8, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $226.17 | $14.6M | Form 4 |
| Oct 7, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $227.31 | $14.6M | Form 4 |
| Oct 6, 2025 | Deutsche Telekom Holding B.V.Director, 10% owner | Sold plan | 64,426 | $224.60 | $14.5M | Form 4 |
| Oct 3, 2025 | T-Mobile Global Zwischenholding GmbHDirector, 10% owner | Sold plan | 64,426 | $229.21 | $14.8M | Form 4 |
| Oct 2, 2025 | T-Mobile Global Zwischenholding GmbHDirector, 10% owner | Sold plan | 64,426 | $230.41 | $14.8M | Form 4 |
| Oct 1, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $234.42 | $15.1M | Form 4 |
| Sep 30, 2025 | T-Mobile Global Holding GmbHDirector, 10% owner | Sold plan | 64,426 | $239.54 | $15.4M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· T-Mobile US owes $88.1B more than it holds in cash, about 2.8 years of operating profit.
Cash, debt and the ratios that show how comfortably T-Mobile US can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $6.6B | $4.5B | $5.1B | $5.4B | $5.6B |
| Debt incl. finance leases | $80.1B | $79.7B | $81.1B | $84.7B | $93.7B |
| Net debt / EBITDA | 3.2x | 3.7x | 2.8x | 2.6x | 2.8x |
| Debt / equity | 1.2x | 1.1x | 1.3x | 1.4x | 1.6x |
| Interest coverage | 2.2x | 1.9x | 4.0x | 4.9x | 4.7x |
| Current ratio | 0.9x | 0.8x | 0.9x | 0.9x | 1.0x |
| Quick ratio | 0.8x | 0.7x | 0.8x | 0.8x | 0.9x |
| Total assets | $206.6B | $211.3B | $207.7B | $208.0B | $219.2B |
| Total liabilities | $137.5B | $141.7B | $143.0B | $146.3B | $160.0B |
| Shareholders' equity | $69.1B | $69.7B | $64.7B | $61.7B | $59.2B |
| Net debt (β = net cash) | $73.5B | $75.1B | $76.0B | $79.3B | $88.1B |
KIRA Β· Its return on capital was 9.8%: every 100 invested in the business earned about 10 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· T-Mobile US passes 6 of 8 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 6 / 8 | 7 / 8 | 6 / 8 |
| Accruals ratio | β4.9% | β5.3% | β7.9% |
| Altman Z'' | 0.99 | 1.19 | 1.26 |
What does the share cost, and how does it compare?
KIRA Β· At $146.93 a share, the company is worth $159.0B: 15.4 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of β$88.1B and divides by 1,131.1M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 15.3x Β· peers β Β· sector 17.3x.
KIRA Β· T-Mobile US grew sales faster than 2 of its 4 similar companies. Its P/E is higher than 0 of 1.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| T-Mobile US TMUS | $159.0B | 8.5% | 20.7% | 20.4% | 9.8% | 15.4x | 6 | |
| EchoStar ECHO | $31.4B | β5.2% | β118.1% | β7.1% | β39.9% | β | 1 | Compare β |
| Shenandoah Telecommunications SHEN | $575M | 9.1% | β6.5% | β72.1% | β1.3% | β | 3 | Compare β |
| AST SpaceMobile ASTS | $11.9B | 1,511.8% | β | β1,602.2% | β | β | 4 | Compare β |
| Disney DIS | $192.4B | 3.4% | 18.6% | 10.7% | 11.8% | 22.8x | 7 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $37.5B | $40.6B | $43.3B | $45.0B | $68.4B | $80.1B | $79.6B | $78.6B | $81.4B | $88.3B |
| Gross profit | $26.7B | $29.0B | β | β | β | β | β | β | β | β |
| Operating income | $4.1B | $4.9B | $5.3B | $5.7B | $6.6B | $6.9B | $6.5B | $14.3B | $18.0B | $18.3B |
| Interest expense | $1.4B | $1.1B | $835M | $727M | $2.5B | $3.2B | $3.5B | $3.5B | $3.7B | $3.9B |
| Pretax income | $2.3B | $3.2B | $3.9B | $4.6B | $3.5B | $3.4B | $3.1B | $11.0B | $14.7B | $14.3B |
| Income tax | $867M | β$1.4B | $1.0B | $1.1B | $786M | $327M | $556M | $2.7B | $3.4B | $3.3B |
| Net income | $1.5B | $4.5B | $2.9B | $3.5B | $3.1B | $3.0B | $2.6B | $8.3B | $11.3B | $11.0B |
| Diluted EPS | $1.69 | $5.20 | $3.36 | $4.02 | $2.65 | $2.41 | $2.06 | $6.93 | $9.66 | $9.72 |
| Diluted shares | 0.83B | 0.87B | 0.86B | 0.86B | 1.15B | 1.25B | 1.26B | 1.20B | 1.17B | 1.13B |
| Cash flow | ||||||||||
| Cash from operations | $2.8B | $3.8B | $3.9B | $6.8B | $8.6B | $13.9B | $16.8B | $18.6B | $22.3B | $28.0B |
| Capital expenditure | $4.7B | $5.2B | $5.5B | $6.4B | $11.0B | $12.3B | $14.0B | $9.8B | $8.8B | $10.0B |
| Free cash flow | β$1.9B | β$1.4B | β$1.6B | $433M | β$2.4B | $1.6B | $2.8B | $8.8B | $13.5B | $18.0B |
| Depreciation and amortization | $6.2B | $6.0B | $6.5B | $6.6B | $14.2B | $16.4B | $13.7B | $12.8B | $12.9B | $13.5B |
| Stock-based compensation | $235M | $306M | $424M | $495M | $694M | $540M | $595M | $667M | $649M | $829M |
| Acquisitions | $0.0M | $0.0M | $338M | $31.0M | $5.0B | $1.9B | $52.0M | $0.0M | $373M | $3.5B |
| Share buybacks | $0.0M | $427M | $1.1B | $0.0M | $19.5B | $0.0M | $3.0B | $13.1B | $11.2B | $10.0B |
| Dividends paid | $55.0M | $55.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $747M | $3.3B | $4.1B |
| Dividends and buybacks | $55.0M | $482M | $1.1B | $0.0M | $19.5B | $0.0M | $3.0B | $13.8B | $14.5B | $14.1B |
| Balance sheet | ||||||||||
| Cash and short-term investments | $5.5B | $1.2B | $1.2B | $1.5B | $10.4B | $6.6B | $4.5B | $5.1B | $5.4B | $5.6B |
| Total debt | $21.8B | $12.1B | $13.0B | $25.0B | $75.7B | $77.6B | $77.1B | $78.6B | $82.3B | $91.4B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $2.3B | $2.5B | $2.6B | $2.5B | $2.5B | $2.3B | $2.3B |
| Current assets | $14.2B | $8.9B | $8.3B | $9.3B | $23.9B | $20.9B | $19.1B | $19.0B | $18.4B | $24.5B |
| Current liabilities | $9.0B | $11.5B | $10.3B | $12.5B | $21.7B | $23.5B | $24.7B | $20.9B | $20.2B | $24.5B |
| Inventory | $1.1B | $1.6B | $1.1B | $964M | $2.5B | $2.6B | $1.9B | $1.7B | $1.6B | $2.4B |
| Property and equipment, net | $20.9B | $22.2B | $23.4B | $22.0B | $41.2B | $39.8B | $42.1B | $40.4B | $38.5B | $38.3B |
| Total assets | $65.9B | $70.6B | $72.5B | $86.9B | $200.2B | $206.6B | $211.3B | $207.7B | $208.0B | $219.2B |
| Total liabilities | $47.7B | $48.0B | $47.8B | $58.1B | $134.8B | $137.5B | $141.7B | $143.0B | $146.3B | $160.0B |
| Shareholders' equity | $18.2B | $22.6B | $24.7B | $28.8B | $65.3B | $69.1B | $69.7B | $64.7B | $61.7B | $59.2B |
| Margins | ||||||||||
| Gross margin | 71.1% | 71.4% | β | β | β | β | β | β | β | β |
| Operating margin | 10.8% | 12.0% | 12.3% | 12.7% | 9.7% | 8.6% | 8.2% | 18.2% | 22.1% | 20.7% |
| EBITDA margin | 27.5% | 26.8% | 27.2% | 27.4% | 30.4% | 29.1% | 25.4% | 34.5% | 38.0% | 36.0% |
| Net margin | 3.9% | 11.2% | 6.7% | 7.7% | 4.5% | 3.8% | 3.3% | 10.6% | 13.9% | 12.5% |
| FCF margin | β5.1% | β3.5% | β3.8% | 1.0% | β3.5% | 2.0% | 3.5% | 11.2% | 16.5% | 20.4% |
| Returns | ||||||||||
| Return on capital | 7.9% | 14.4% | 11.2% | 9.5% | 5.5% | 4.5% | 3.8% | 7.6% | 9.9% | 9.8% |
| Return on capital employed | 7.4% | 8.4% | 8.8% | 8.4% | 5.3% | 3.8% | 3.5% | 7.6% | 9.6% | 9.6% |
| Return on equity | 8.4% | 22.2% | 12.2% | 13.0% | 6.5% | 4.5% | 3.7% | 12.4% | 17.9% | 18.2% |
| Return on assets | 2.3% | 6.7% | 4.0% | 4.4% | 2.1% | 1.5% | 1.2% | 4.0% | 5.5% | 5.2% |
| Growth | ||||||||||
| Revenue growth | 15.5% | 8.3% | 6.7% | 3.9% | 52.0% | 17.1% | β0.7% | β1.3% | 3.6% | 8.5% |
| Net income growth | 99.2% | 210.7% | β36.3% | 20.1% | β11.7% | β1.3% | β14.4% | 221.1% | 36.3% | β3.1% |
| EPS growth | 106.1% | 207.7% | β35.4% | 19.6% | β34.1% | β9.1% | β14.5% | 236.4% | 39.4% | 0.6% |
| FCF growth | β378.7% | β | β | β | β652.9% | β | 76.7% | 211.6% | 53.6% | 33.8% |
| Share count change | 1.3% | 4.7% | β1.6% | 0.6% | 33.7% | 8.7% | 0.1% | β4.4% | β2.3% | β3.6% |
| Financial health | ||||||||||
| Net debt / EBITDA | 1.6x | 1.0x | 1.0x | 2.1x | 3.3x | 3.2x | 3.7x | 2.8x | 2.6x | 2.8x |
| Debt / equity | 1.2x | 0.5x | 0.5x | 1.0x | 1.2x | 1.2x | 1.1x | 1.3x | 1.4x | 1.6x |
| Interest coverage | 2.9x | 4.4x | 6.4x | 7.9x | 2.7x | 2.2x | 1.9x | 4.0x | 4.9x | 4.7x |
| Current ratio | 1.6x | 0.8x | 0.8x | 0.7x | 1.1x | 0.9x | 0.8x | 0.9x | 0.9x | 1.0x |
| Quick ratio | 1.5x | 0.6x | 0.7x | 0.7x | 1.0x | 0.8x | 0.7x | 0.8x | 0.8x | 0.9x |
| Capital allocation | ||||||||||
| Capex / revenue | 12.5% | 12.9% | 12.8% | 14.2% | 16.1% | 15.4% | 17.6% | 12.5% | 10.9% | 11.3% |
| Stock comp / revenue | 0.6% | 0.8% | 1.0% | 1.1% | 1.0% | 0.7% | 0.8% | 0.9% | 0.8% | 0.9% |
| Payouts / FCF | β | β | β | 0.0% | β | 0.0% | 106.7% | 157.8% | 108.0% | 78.3% |
| Quality scores | ||||||||||
| Piotroski F-score | 7.0 | 6.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 6.0 | 7.0 | 6.0 |
| Altman Z'' | 0.3 | β0.0 | 0.3 | 0.4 | 0.7 | 0.6 | 0.5 | 1.0 | 1.2 | 1.3 |
| Accruals ratio | β2.1% | 1.0% | β1.4% | β4.2% | β3.9% | β5.4% | β6.8% | β4.9% | β5.3% | β7.9% |
Source: SEC EDGAR XBRL filings (CIK 0001283699). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
