T-Mobile US, Inc. (TSX:TMUS)
Canada · Delayed Price · Currency is CAD 20.79
+0.35 (1.71%)
Nov 11, 2026, 4:00 PM EST
T-Mobile US Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 92,704 | 87,278 | 80,441 | 77,379 | 78,453 | 79,096 |
Other Revenue | 1,112 | 1,031 | 959 | 1,179 | 1,118 | 1,022 |
| 93,816 | 88,309 | 81,400 | 78,558 | 79,571 | 80,118 | |
Revenue Growth | 9.28% | 8.49% | 3.62% | -1.27% | -0.68% | 17.14% |
Cost of Revenue | 34,732 | 32,529 | 29,473 | 29,548 | 32,012 | 34,572 |
Gross Profit | 59,084 | 55,780 | 51,927 | 49,010 | 47,559 | 45,546 |
Selling, General & Admin | 23,722 | 22,959 | 20,821 | 20,847 | 20,926 | 19,164 |
Operating Expenses | 37,763 | 36,370 | 33,740 | 33,665 | 34,577 | 35,547 |
Operating Income | 21,321 | 19,410 | 18,187 | 15,345 | 12,982 | 9,999 |
Interest Expense | -4,129 | -3,774 | -3,411 | -3,335 | -3,364 | -3,342 |
Currency Exchange Gain (Loss) | 280 | -661 | 79 | - | - | - |
Other Non Operating Income (Expenses) | -708 | 427 | -101 | -2 | -39 | -15 |
EBT Excluding Unusual Items | 16,764 | 15,402 | 14,754 | 12,008 | 9,579 | 6,642 |
Merger & Restructuring Charges | -1,927 | -843 | -147 | -1,034 | -4,969 | -3,107 |
Gain (Loss) on Sale of Assets | - | - | - | 25 | -1,087 | - |
Asset Writedown | - | -278 | - | - | -477 | - |
Other Unusual Items | - | - | - | - | - | -184 |
Pretax Income | 14,837 | 14,281 | 14,712 | 10,999 | 3,146 | 3,351 |
Income Tax Expense | 3,536 | 3,289 | 3,373 | 2,682 | 556 | 327 |
Earnings From Continuing Operations | 11,301 | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 |
Net Income | 11,301 | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 |
Net Income to Common | 11,301 | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 |
Net Income Growth | -4.79% | -3.06% | 36.34% | 221.12% | -14.35% | -1.31% |
Shares Outstanding (Basic) | 1,091 | 1,128 | 1,169 | 1,185 | 1,250 | 1,247 |
Shares Outstanding (Diluted) | 1,092 | 1,131 | 1,173 | 1,200 | 1,255 | 1,255 |
Shares Change | -4.39% | -3.59% | -2.25% | -4.39% | 0.05% | 8.66% |
EPS (Basic) | 10.36 | 9.74 | 9.70 | 7.02 | 2.07 | 2.42 |
EPS (Diluted) | 10.34 | 9.72 | 9.66 | 6.93 | 2.06 | 2.41 |
EPS Growth | -0.39% | 0.62% | 39.39% | 236.41% | -14.52% | -8.96% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 18,652 | 17,995 | 13,453 | 8,758 | 2,811 | 1,591 |
Free Cash Flow Per Share | 17.07 | 15.91 | 11.47 | 7.30 | 2.24 | 1.27 |
Dividend Per Share | 4.230 | 3.800 | 3.060 | 1.300 | - | - |
Dividend Growth | 15.57% | 24.18% | 135.38% | - | - | - |
Gross Margin | 62.98% | 63.17% | 63.79% | 62.39% | 59.77% | 56.85% |
Operating Margin | 22.73% | 21.98% | 22.34% | 19.53% | 16.31% | 12.48% |
Profit Margin | 12.05% | 12.45% | 13.93% | 10.59% | 3.26% | 3.77% |
Free Cash Flow Margin | 19.88% | 20.38% | 16.53% | 11.15% | 3.53% | 1.99% |
EBITDA | 35,362 | 32,821 | 31,106 | 28,163 | 26,633 | 26,382 |
EBITDA Margin | 37.69% | 37.17% | 38.21% | 35.85% | 33.47% | 32.93% |
D&A For EBITDA | 14,041 | 13,411 | 12,919 | 12,818 | 13,651 | 16,383 |
EBIT | 21,321 | 19,410 | 18,187 | 15,345 | 12,982 | 9,999 |
EBIT Margin | 22.73% | 21.98% | 22.34% | 19.53% | 16.31% | 12.48% |
Effective Tax Rate | 23.83% | 23.03% | 22.93% | 24.38% | 17.67% | 9.76% |
Revenue as Reported | 93,816 | 88,309 | 81,400 | 78,558 | 79,571 | 80,118 |
Advertising Expenses | - | 3,668 | 3,067 | 2,515 | 2,306 | - |