T-Mobile US, Inc. (TMUS) — Financial statements
Income statement, balance sheet, and cash flow for T-Mobile US, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 88,309↑8.5% | 81,400↑3.6% | 78,558↓1.3% | 79,571↓0.7% | 80,118 | |
| Cost of Revenue | 46,241↑55.9% | 29,653↓1.8% | 30,188↓16.6% | 36,206↓1.1% | 36,605 | |
| Gross Profit | 42,068↓18.7% | 51,747↑7.0% | 48,370↑11.5% | 43,365↓0.3% | 43,513 | |
| Operating Expenses | ||||||
| R&D Expenses | 278 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 19,291↑8.7% | 17,747 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 3,668↑18.3% | 3,100 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 22,959↑10.3% | 20,818↓2.3% | 21,311↓1.4% | 21,607↑6.8% | 20,238 | |
| Other Expenses | 87↓99.3% | 12,919↑1.0% | 12,793↓15.9% | 15,215↓7.1% | 16,383 | |
| Operating Expenses | 23,324↓30.9% | 33,737↓1.1% | 34,104↓7.4% | 36,822↑0.5% | 36,621 | |
| Total Costs & Expenses | 69,565↑9.7% | 63,390↓1.4% | 64,292↓12.0% | 73,028↓0.3% | 73,226 | |
| Operating Results | ||||||
| Operating Income | 18,744↑4.1% | 18,010↑26.2% | 14,266↑118.0% | 6,543↓5.1% | 6,892 | |
| Depreciation & Amortization | 13,508↑4.6% | 12,919↑0.8% | 12,818↓6.1% | 13,651↓16.7% | 16,383 | |
| EBITDA | 32,252↑3.9% | 31,042↑14.3% | 27,152↑34.7% | 20,161↓12.6% | 23,076 | |
| EBIT | 18,744↑3.4% | 18,123↑26.4% | 14,334↑120.2% | 6,510↓2.7% | 6,693 | |
| Interest & Other Income | ||||||
| Net Interest Income | -3,520↓3.2% | -3,411↓2.3% | -3,335↑0.9% | -3,364↓0.7% | -3,342 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 3,520↑3.2% | 3,411↑2.3% | 3,335↓0.9% | 3,364↑0.7% | 3,342 | |
| Non-Operating Income | 0.00↑100.0% | -113↓66.2% | -68↓306.1% | 33↓83.4% | 199 | |
| Other Income / Expenses | -4,463↓35.3% | -3,298↓0.9% | -3,267↑3.8% | -3,397↑4.1% | -3,541 | |
| Income Before Tax | 14,281↓2.9% | 14,712↑33.8% | 10,999↑249.6% | 3,146↓6.1% | 3,351 | |
| Income Tax Expense | 3,289↓2.5% | 3,373↑25.8% | 2,682↑382.4% | 556↑70.0% | 327 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 10,992↓3.1% | 11,339↑36.3% | 8,317↑221.1% | 2,590↓14.4% | 3,024 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 10,992↓3.1% | 11,339↑36.3% | 8,317↑221.1% | 2,590↓14.4% | 3,024 | |
| Bottom-Line Net Income | 10,992↓3.1% | 11,339↑36.3% | 8,317↑221.1% | 2,590↓14.4% | 3,024 | |
| EPS (Basic) | 9.75↑0.5% | 9.70↑38.2% | 7.02↑239.1% | 2.07↓14.5% | 2.42 | |
| EPS (Diluted) | 9.72↑0.6% | 9.66↑39.4% | 6.93↑236.4% | 2.06↓14.5% | 2.41 | |
| Weighted Average Shares | 1,128↓3.5% | 1,169↓1.3% | 1,185↓5.2% | 1,250↑0.2% | 1,247 | |
| Weighted Average Diluted Shares | 1,131↓3.6% | 1,173↓2.3% | 1,200↓4.4% | 1,255↑0.0% | 1,255 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.