T-Mobile US, Inc. (BIT:1TMUS)

T-Mobile US Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	87,278	80,441	77,379	78,453	79,096
Other Revenue	1,031	959	1,179	1,118	1,022
Revenue	88,309	81,400	78,558	79,571	80,118
Revenue Growth (YoY)	8.49%	3.62%	-1.27%	-0.68%	17.14%
Cost of Revenue	32,774	29,473	29,407	32,012	34,572
Gross Profit	55,535	51,927	49,151	47,559	45,546
Selling, General & Admin	23,470	20,847	20,576	20,926	19,164
Operating Expenses	36,978	33,766	33,394	34,577	35,547
Operating Income	18,557	18,161	15,757	12,982	9,999
Interest Expense	-3,774	-3,411	-3,335	-3,364	-3,342
Currency Exchange Gain (Loss)	-	79	-	-	-
Other Non Operating Income (Expenses)	-224	-101	-2	-39	-15
EBT Excluding Unusual Items	14,559	14,728	12,420	9,579	6,642
Merger & Restructuring Charges	-	-121	-1,496	-4,969	-3,107
Gain (Loss) on Sale of Assets	-	-	25	-1,087	-
Asset Writedown	-278	-	-	-477	-
Other Unusual Items	-	-	-	-	-184
Pretax Income	14,281	14,712	10,999	3,146	3,351
Income Tax Expense	3,289	3,373	2,682	556	327
Earnings From Continuing Operations	10,992	11,339	8,317	2,590	3,024
Net Income	10,992	11,339	8,317	2,590	3,024
Net Income to Common	10,992	11,339	8,317	2,590	3,024
Net Income Growth	-3.06%	36.34%	221.12%	-14.35%	-1.31%
Shares Outstanding (Basic)	1,128	1,169	1,185	1,250	1,247
Shares Outstanding (Diluted)	1,131	1,173	1,200	1,255	1,255
Shares Change (YoY)	-3.59%	-2.25%	-4.39%	0.05%	8.66%
EPS (Basic)	9.74	9.70	7.02	2.07	2.42
EPS (Diluted)	9.72	9.66	6.93	2.06	2.41
EPS Growth	0.62%	39.39%	236.41%	-14.52%	-8.96%
Free Cash Flow	17,995	13,453	8,758	2,811	1,591
Free Cash Flow Per Share	15.91	11.47	7.30	2.24	1.27
Dividend Per Share	-	3.060	1.300	-	-
Dividend Growth	-	135.38%	-	-	-
Gross Margin	62.89%	63.79%	62.57%	59.77%	56.85%
Operating Margin	21.01%	22.31%	20.06%	16.31%	12.48%
Profit Margin	12.45%	13.93%	10.59%	3.26%	3.77%
Free Cash Flow Margin	20.38%	16.53%	11.15%	3.53%	1.99%
EBITDA	32,065	31,080	28,575	26,633	26,382
EBITDA Margin	36.31%	38.18%	36.37%	33.47%	32.93%
D&A For EBITDA	13,508	12,919	12,818	13,651	16,383
EBIT	18,557	18,161	15,757	12,982	9,999
EBIT Margin	21.01%	22.31%	20.06%	16.31%	12.48%
Effective Tax Rate	23.03%	22.93%	24.38%	17.67%	9.76%
Revenue as Reported	88,309	81,400	78,558	79,571	80,118

Source: S&P Global Market Intelligence. Standard template. Financial Sources.