T-Mobile US Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
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	29,653	30,188	36,206	36,605
Gross Profit	55,535	51,747	48,370	43,365	43,513
Selling, General & Admin	23,470	20,818	21,311	21,607	20,238
Depreciation & Amortization Expenses	13,508	12,919	12,818	13,651	16,383
Other Operating Expenses	278	-	-25	1,564	-
Operating Income	18,279	18,010	14,266	6,543	6,892
Interest Expense	-3,774	-3,411	-3,335	-3,364	-3,342
Other Non-Operating Income (Expense)	-224	113	68	-33	-199
Total Non-Operating Income (Expense)	-3,998	-3,298	-3,267	-3,397	-3,541
Pretax Income	14,281	14,712	10,999	3,146	3,351
Provision for Income Taxes	3,289	3,373	2,682	556	327
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)	9.75	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%	-9.06%
Free Cash Flow	17,995	13,453	8,758	2,811	1,591
Free Cash Flow Growth	33.76%	53.61%	211.56%	76.68%	-
Free Cash Flow Per Share	15.91	11.47	7.30	2.24	1.27
Dividends Per Share	3.800	3.060	1.300	-	-
Dividend Growth	24.18%	135.38%	-	-	-
Gross Margin	62.89%	63.57%	61.57%	54.50%	54.31%
Operating Margin	20.70%	22.13%	18.16%	8.22%	8.60%
Profit Margin	12.45%	13.93%	10.59%	3.25%	3.77%
FCF Margin	20.38%	16.53%	11.15%	3.53%	1.99%
EBITDA	31,787	30,929	27,084	20,194	23,275
EBITDA Margin	36.00%	38.00%	34.48%	25.38%	29.05%
EBIT	18,279	18,010	14,266	6,543	6,892
EBIT Margin	20.70%	22.13%	18.16%	8.22%	8.60%
Effective Tax Rate	23.03%	22.93%	24.38%	17.67%	9.76%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.