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
Revenue	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%

Updated Apr 28, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q