Laporan laba rugi T-Mobile US, Inc. (TMUS)
NASDAQ · Communication Services · Telecommunications Services · Karyawan: 75.000 · CEO: Srinivasan Gopalan
- Harga
- $156,44 +6,21%
- Kapitalisasi pasar
- $166 M
- Nilai perusahaan
- $278 M
- Laporan terakhir
- Q3 '26 diajukan 2026-10-28
- Laporan berikutnya
- 2027-02-10 Estimasi EPS: $2,64
T-Mobile US, Inc. (TMUS) untuk Q3 '26: pendapatan $23,6 M (+7,4% yoy), laba operasional $5,81 M (24,6% dari pendapatan), laba bersih $3,46 M. Dalam empat kuartal terakhir pendapatan mencapai $93,8 M.
Laporan laba rugi
| Laporan laba rugi | Tren | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Pendapatan | $20,5 M | $19,6 M | $19,8 M | $20,2 M | $21,9 M | $20,9 M | $21,1 M | $22 M | $24,3 M | $23,1 M | $22,8 M | $23,6 M | |
| Beban pokok pendapatan | $8,4 M | $7,09 M | $6,75 M | $7,03 M | $8,79 M | $7,4 M | $7,38 M | $11,1 M | $14 M | $8,83 M | $8,03 M | $11,9 M | |
| Laba kotor | $12,1 M | $12,5 M | $13 M | $13,1 M | $13,1 M | $13,5 M | $13,8 M | $10,8 M | $10,3 M | $14,3 M | $14,8 M | $11,7 M | |
| Riset & pengembangan | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $278 jt | $0 | $0 | $0 | |
| Penjualan & pemasaran | $0 | $0 | $0 | $0 | $0 | $0 | $864 jt | $0 | $1,09 M | $0 | $0 | $0 | |
| Umum & administrasi | $0 | $0 | $0 | $0 | $0 | $0 | $4,53 M | $0 | $5,08 M | $5,97 M | $0 | $0 | |
| Beban operasional lainnya | $3,32 M | $3,37 M | $3,25 M | $3,15 M | $3,15 M | $3,2 M | $3,15 M | -$54 jt | $26 jt | $3,82 M | $3,44 M | -$152 jt | |
| Beban operasional | $8,6 M | $8,51 M | $8,39 M | $8,34 M | $8,5 M | $8,69 M | $8,54 M | $5,96 M | $6,47 M | $9,78 M | $9,27 M | $5,87 M | |
| Laba operasional | $3,48 M | $4 M | $4,63 M | $4,8 M | $4,59 M | $4,8 M | $5,21 M | $4,86 M | $3,86 M | $4,5 M | $5,49 M | $5,81 M | |
| Beban bunga | $849 jt | $880 jt | $854 jt | $836 jt | $841 jt | $916 jt | $922 jt | $860 jt | $947 jt | $1,03 M | $1,06 M | $961 jt | |
| Pendapatan non-operasional lainnya (keuntungan investasi, kurs ...) | -$12 jt | -$20 jt | $8 jt | -$7 jt | -$94 jt | $46 jt | $11 jt | $474 jt | $282 jt | $1,28 M | $107 jt | $0 | |
| Total pendapatan non-operasional | -$837 jt | -$860 jt | -$862 jt | -$829 jt | -$747 jt | -$962 jt | -$933 jt | -$1,33 M | -$1,23 M | -$1,16 M | -$1,16 M | -$1,27 M | |
| Laba sebelum pajak | $2,64 M | $3,14 M | $3,77 M | $3,97 M | $3,84 M | $3,84 M | $4,28 M | $3,53 M | $2,64 M | $3,33 M | $4,33 M | $4,54 M | |
| Pajak penghasilan | $629 jt | $764 jt | $843 jt | $908 jt | $858 jt | $885 jt | $1,06 M | $814 jt | $532 jt | $830 jt | $1,09 M | $1,09 M | |
| Laba bersih | $2,01 M | $2,37 M | $2,93 M | $3,06 M | $2,98 M | $2,95 M | $3,22 M | $2,71 M | $2,1 M | $2,5 M | $3,24 M | $3,46 M | |
| EPS (dasar) | $1,74 | $2,00 | $2,50 | $2,62 | $2,58 | $2,59 | $2,84 | $2,42 | $1,89 | $2,28 | $2,99 | $3,23 | |
| EPS (dilusian) | $1,67 | $2,00 | $2,49 | $2,61 | $2,56 | $2,58 | $2,84 | $2,41 | $1,88 | $2,27 | $2,99 | $3,22 | |
| Saham (dasar, rata-rata tertimbang) | 1,16 M | 1,19 M | 1,17 M | 1,17 M | 1,17 M | 1,14 M | 1,13 M | 1,12 M | 1,12 M | 1,1 M | 1,08 M | 1,07 M | |
| Saham (dilusian, rata-rata tertimbang) | 1,21 M | 1,19 M | 1,17 M | 1,17 M | 1,17 M | 1,14 M | 1,13 M | 1,13 M | 1,12 M | 1,1 M | 1,08 M | 1,07 M | |
| Depresiasi & amortisasi | $3,32 M | $3,37 M | $3,25 M | $3,15 M | $3,15 M | $3,2 M | $3,15 M | $3,41 M | $3,76 M | $3,82 M | $3,43 M | $3,45 M | |
| EBITDA | $6,81 M | $7,39 M | $7,87 M | $7,95 M | $7,83 M | $7,95 M | $8,35 M | $7,8 M | $7,34 M | $7,03 M | $8,82 M | $9,27 M |
| Laporan laba rugi | Tren | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Pendapatan | $37,5 M | $40,6 M | $43,3 M | $45 M | $68,4 M | $80,1 M | $79,6 M | $78,6 M | $81,4 M | $88,3 M | |
| Beban pokok pendapatan | $16,6 M | $17,7 M | $18,4 M | $18,5 M | $28,3 M | $36,6 M | $36,2 M | $30,2 M | $29,7 M | $46,2 M | |
| Laba kotor | $20,9 M | $22,9 M | $25 M | $26,5 M | $40,1 M | $43,5 M | $43,4 M | $48,4 M | $51,7 M | $42,1 M | |
| Riset & pengembangan | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $278 jt | |
| Penjualan & pemasaran | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3,1 M | $3,67 M | |
| Umum & administrasi | $11,4 M | $12,3 M | $13,2 M | $0 | $0 | $0 | $0 | $0 | $17,7 M | $19,3 M | |
| Beban operasional lainnya | $5,51 M | $5,75 M | $6,49 M | $6,62 M | $14,6 M | $16,4 M | $15,2 M | $12,8 M | $12,9 M | $87 jt | |
| Beban operasional | $16,9 M | $18 M | $19,6 M | $20,8 M | $33,5 M | $36,6 M | $36,8 M | $34,1 M | $33,7 M | $23,3 M | |
| Laba operasional | $4,05 M | $4,89 M | $5,31 M | $5,72 M | $6,64 M | $6,89 M | $6,54 M | $14,3 M | $18 M | $18,7 M | |
| Pendapatan bunga | $13 jt | $17 jt | $19 jt | $24 jt | $0 | $0 | $0 | $0 | $0 | $0 | |
| Beban bunga | $1,73 M | $1,67 M | $1,36 M | $1,14 M | $2,7 M | $3,34 M | $3,36 M | $3,34 M | $3,41 M | $3,52 M | |
| Pendapatan non-operasional lainnya (keuntungan investasi, kurs ...) | -$7 jt | $56 jt | $35 jt | -$16 jt | $405 jt | $199 jt | $33 jt | -$68 jt | -$113 jt | $943 jt | |
| Total pendapatan non-operasional | -$1,72 M | -$1,73 M | -$1,39 M | -$1,12 M | -$3,11 M | -$3,54 M | -$3,4 M | -$3,27 M | -$3,3 M | -$4,46 M | |
| Laba sebelum pajak | $2,33 M | $3,16 M | $3,92 M | $4,6 M | $3,53 M | $3,35 M | $3,15 M | $11 M | $14,7 M | $14,3 M | |
| Pajak penghasilan | $867 jt | -$1,38 M | $1,03 M | $1,14 M | $786 jt | $327 jt | $556 jt | $2,68 M | $3,37 M | $3,29 M | |
| Laba bersih | $1,46 M | $4,54 M | $2,89 M | $3,47 M | $3,06 M | $3,02 M | $2,59 M | $8,32 M | $11,3 M | $11 M | |
| EPS (dasar) | $1,71 | $5,39 | $3,40 | $4,06 | $2,68 | $2,42 | $2,07 | $7,02 | $9,70 | $9,75 | |
| EPS (dilusian) | $1,69 | $5,20 | $3,36 | $4,02 | $2,65 | $2,41 | $2,06 | $6,93 | $9,66 | $9,72 | |
| Saham (dasar, rata-rata tertimbang) | 822 jt | 832 jt | 850 jt | 854 jt | 1,14 M | 1,25 M | 1,25 M | 1,19 M | 1,17 M | 1,13 M | |
| Saham (dilusian, rata-rata tertimbang) | 833 jt | 872 jt | 858 jt | 863 jt | 1,15 M | 1,25 M | 1,26 M | 1,2 M | 1,17 M | 1,13 M | |
| Depresiasi & amortisasi | $6,24 M | $5,98 M | $6,49 M | $6,62 M | $14,2 M | $16,4 M | $13,7 M | $12,8 M | $12,9 M | $13,5 M | |
| EBITDA | $10,3 M | $10,8 M | $11,8 M | $12,4 M | $20,4 M | $23,1 M | $20,2 M | $27,2 M | $31 M | $31,3 M |
Distandardisasi oleh Financial Modeling Prep dari laporan perusahaan; arus keluar dan biaya mempertahankan tanda yang dilaporkan penyedia. Arahkan kursor ke periode untuk melihat tanggal berakhirnya. Jumlah dalam USD.
Pendapatan, laba operasional, dan pertumbuhan
kuartalanMargin
kuartalanBiaya sebagai % pendapatan
kuartalanLaporan lainnya
Sumber
Laporan keuangan, pendapatan segmen, metrik, estimasi: Financial Modeling Prep. Laba segmen dan setiap pos yang dilaporkan: SEC EDGAR (XBRL). Laporan yang dibaca: 10-Q 2026-09-30, 10-Q 2026-06-30, 10-Q 2026-03-31, 10-K 2025-12-31, 10-Q 2025-09-30, 10-Q 2025-06-30, 10-Q 2025-03-31, 10-K 2024-12-31, 10-Q 2024-09-30
Data per 2026-11-01