T-Mobile US, Inc. (TMUS)
NASDAQ: TMUS · Real-Time Price · USD
187.53
-0.46 (-0.24%)
At close: May 29, 2026, 4:00 PM EDT
187.35
-0.18 (-0.10%)
After-hours: May 29, 2026, 7:59 PM EDT
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 | Mar '26 Mar 31, 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 |
| 90,530 | 88,309 | 81,400 | 78,558 | 79,571 | 80,118 | |
Revenue Growth (YoY) | 9.48% | 8.49% | 3.62% | -1.27% | -0.68% | 17.14% |
Cost of Revenue | 34,201 | 32,774 | 29,653 | 30,188 | 36,206 | 36,605 |
Gross Profit | 56,329 | 55,535 | 51,747 | 48,370 | 43,365 | 43,513 |
Selling, General & Admin | 23,948 | 23,470 | 20,818 | 21,311 | 21,607 | 20,238 |
Depreciation & Amortization Expenses | 14,127 | 13,508 | 12,919 | 12,818 | 13,651 | 16,383 |
Other Operating Expenses | 278 | 278 | - | -25 | 1,564 | - |
Total Operating Expenses | 38,353 | 37,256 | 33,737 | 34,104 | 36,822 | 36,621 |
Operating Income | 17,976 | 18,279 | 18,010 | 14,266 | 6,543 | 6,892 |
Interest Expense | -3,889 | -3,774 | -3,411 | -3,335 | -3,364 | -3,342 |
Other Non-Operating Income (Expense) | -310 | -224 | 113 | 68 | -33 | -199 |
Total Non-Operating Income (Expense) | -4,199 | -3,998 | -3,298 | -3,267 | -3,397 | -3,541 |
Pretax Income | 13,777 | 14,281 | 14,712 | 10,999 | 3,146 | 3,351 |
Provision for Income Taxes | 3,234 | 3,289 | 3,373 | 2,682 | 556 | 327 |
Net Income | 10,543 | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 |
Net Income to Common | 10,543 | 10,992 | 11,339 | 8,317 | 2,590 | 3,024 |
Net Income Growth | -11.54% | -3.06% | 36.34% | 221.12% | -14.35% | -1.31% |
Shares Outstanding (Basic) | 1,118 | 1,128 | 1,169 | 1,185 | 1,250 | 1,247 |
Shares Outstanding (Diluted) | 1,120 | 1,131 | 1,173 | 1,200 | 1,255 | 1,255 |
Shares Change (YoY) | -3.57% | -3.59% | -2.26% | -4.39% | 0.05% | 8.66% |
EPS (Basic) | 9.43 | 9.75 | 9.70 | 7.02 | 2.07 | 2.42 |
EPS (Diluted) | 9.40 | 9.72 | 9.66 | 6.93 | 2.06 | 2.41 |
EPS Growth | -8.29% | 0.62% | 39.39% | 236.41% | -14.52% | -9.06% |
Shares Outstanding | 1,086 | 1,107 | 1,145 | 1,196 | 1,234 | 1,249 |
Free Cash Flow | 18,198 | 17,995 | 13,453 | 8,758 | 2,811 | 1,591 |
Free Cash Flow Growth | 1.13% | 33.76% | 53.61% | 211.56% | 76.68% | - |
Free Cash Flow Per Share | 16.24 | 15.91 | 11.47 | 7.30 | 2.24 | 1.27 |
Dividends Per Share | 3.940 | 3.800 | 3.060 | 1.300 | - | - |
Dividend Growth | 3.68% | 24.18% | 135.38% | - | - | - |
Gross Margin | 62.22% | 62.89% | 63.57% | 61.57% | 54.50% | 54.31% |
Operating Margin | 19.86% | 20.70% | 22.13% | 18.16% | 8.22% | 8.60% |
Profit Margin | 11.65% | 12.45% | 13.93% | 10.59% | 3.25% | 3.77% |
FCF Margin | 20.10% | 20.38% | 16.53% | 11.15% | 3.53% | 1.99% |
EBITDA | 32,103 | 31,787 | 30,929 | 27,084 | 20,194 | 23,275 |
EBITDA Margin | 35.46% | 36.00% | 38.00% | 34.48% | 25.38% | 29.05% |
EBIT | 17,976 | 18,279 | 18,010 | 14,266 | 6,543 | 6,892 |
EBIT Margin | 19.86% | 20.70% | 22.13% | 18.16% | 8.22% | 8.60% |
Effective Tax Rate | 23.47% | 23.03% | 22.93% | 24.38% | 17.67% | 9.76% |