Revenue grew 7.9% YoY to $22.8B in 2026Q2 with operating margin expanding to 24.1%, though EPS growth of 5.3% masks quarterly volatility including a 26.6% decline in 2025Q4.
T-Mobile US, Inc. (TMUS) annual income statement — 26-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Revenue | 92.19B | 88.31B | 81.4B | 78.56B | 79.57B | 80.12B | 68.4B | 45B | 43.31B | 40.6B | 37.49B | 32.47B | 29.56B | 24.42B | 19.72B | 20.62B | 4.07B | 3.48B | 2.75B | 2.24B | 1.55B | 1.04B | 748.25M | 451.11M | 129.34M | 0 | 0 |
| Revenue Growth % | 9.68% | 8.49% | 3.62% | -1.27% | -0.68% | 17.14% | 52% | 3.9% | 6.66% | 8.31% | 15.47% | 9.82% | 21.06% | 23.84% | -4.36% | 406.67% | 16.92% | 26.49% | 23.07% | 44.53% | 48.96% | 38.78% | 65.87% | 248.77% | - | - | - |
| Cost of Revenue | 41.99B | 46.24B | 29.65B | 30.19B | 36.21B | 36.6B | 28.27B | 18.52B | 18.35B | 17.71B | 16.55B | 14.9B | 15.41B | 12.26B | 8.1B | 8.6B | 2.32B | 2B | 1.56B | 1.24B | 922.16M | 584.08M | 0 | 122.21M | 63.57M | 0 | 0 |
| Gross Profit | 50.2B | 42.07B | 51.75B | 48.37B | 43.37B | 43.51B | 40.13B | 26.48B | 24.96B | 22.9B | 20.94B | 17.57B | 14.15B | 12.16B | 11.62B | 12.02B | 1.75B | 1.48B | 1.19B | 990.99M | 624.71M | 454.35M | 0 | 328.9M | 65.77M | 0 | 0 |
| Gross Margin % | 54.46% | 47.64% | 63.57% | 61.57% | 54.5% | 54.31% | 58.67% | 58.84% | 57.62% | 56.39% | 55.85% | 54.11% | 47.88% | 49.82% | 58.93% | 58.3% | 43.04% | 42.41% | 43.23% | 44.33% | 40.39% | 43.75% | 0% | 72.91% | 50.85% | - | - |
| Gross Profit Growth % | - | -18.7% | 6.98% | 11.54% | -0.34% | 8.43% | 51.57% | 6.09% | 9% | 9.34% | 19.19% | 24.12% | 16.36% | 4.68% | -3.32% | 586.28% | 18.65% | 24.09% | 20.04% | 58.63% | 37.5% | - | -100% | 400.04% | - | - | - |
| Operating Expenses | 31.49B | 23.32B | 33.74B | 34.1B | 36.82B | 36.62B | 33.49B | 20.75B | 19.65B | 18.01B | 16.89B | 15.09B | 12.74B | 11.17B | 18.02B | 16.3B | 1.03B | 940.9M | 721.81M | 530.88M | 387.45M | 32.17M | 748.25M | 287.73M | -96.52M | 28.66M | 4.64M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 30.46B | 32.25B | 30.93B | 27.08B | 20.19B | 23.27B | 20.79B | 12.34B | 11.79B | 10.87B | 10.29B | 7.17B | 5.83B | 4.62B | 1.47B | 1.29B | 1.94B | 913.14M | 723.09M | 638.32M | 372.28M | 510.07M | 103.37M | 83.6M | -30.74M | -28.45M | -4.63M |
| EBITDA Margin % | 33.04% | 36.52% | 38% | 34.48% | 25.38% | 29.05% | 30.39% | 27.42% | 27.23% | 26.78% | 27.46% | 22.07% | 19.71% | 18.93% | 7.43% | 6.26% | 47.74% | 26.24% | 26.28% | 28.55% | 24.07% | 49.12% | 13.82% | 18.53% | -23.77% | - | - |
| EBITDA Growth % | -4.93% | 4.28% | 14.2% | 34.12% | -13.24% | 11.97% | 68.48% | 4.6% | 8.49% | 5.63% | 43.62% | 22.98% | 26.07% | 215.48% | 13.46% | -33.52% | 112.76% | 26.28% | 13.28% | 71.46% | -27.01% | 393.42% | 23.65% | 371.93% | -8.06% | -514.09% | - |
| Depreciation & Amortization | 11.75B | 13.51B | 12.92B | 12.82B | 13.65B | 16.38B | 14.15B | 6.62B | 6.49B | 5.98B | 6.24B | 4.69B | 4.41B | 3.63B | 641.42M | 544.06M | 1.22B | 377.86M | 255.32M | 178.2M | 135.03M | 87.89M | 62.2M | 42.43M | 0 | 208K | 3K |
| D&A / Revenue % | 12.74% | 15.3% | 15.87% | 16.32% | 17.16% | 20.45% | 20.69% | 14.7% | 14.98% | 14.74% | 16.65% | 14.44% | 14.92% | 14.85% | 3.25% | 2.64% | 30.08% | 10.86% | 9.28% | 7.97% | 8.73% | 8.46% | 8.31% | 9.41% | 0% | - | - |
| Operating Income (EBIT) | 18.71B | 18.74B | 18.01B | 14.27B | 6.54B | 6.89B | 6.64B | 5.72B | 5.31B | 4.89B | 4.05B | 2.48B | 1.42B | 996M | 823.97M | 747.54M | 718.9M | 535.29M | 467.77M | 460.11M | 237.25M | 422.18M | 41.17M | 41.17M | 162.29M | -28.66M | -4.64M |
| Operating Margin % | 20.3% | 21.23% | 22.13% | 18.16% | 8.22% | 8.6% | 9.7% | 12.72% | 12.26% | 12.04% | 10.8% | 7.64% | 4.79% | 4.08% | 4.18% | 3.63% | 17.67% | 15.38% | 17% | 20.58% | 15.34% | 40.66% | 5.5% | 9.13% | 125.48% | - | - |
| Operating Income Growth % | - | 4.08% | 26.24% | 118.03% | -5.06% | 3.86% | 15.97% | 7.78% | 8.61% | 20.69% | 63.37% | 75.07% | 42.17% | 20.88% | 10.22% | 3.98% | 34.3% | 14.43% | 1.66% | 93.93% | -43.8% | 925.37% | 0% | -74.63% | 666.29% | -518.18% | - |
| Interest Expense | 4M | 3.52B | 3.41B | 3.33B | 3.36B | 3.34B | 2.7B | 1.14B | 1.36B | 1.67B | 1.73B | 1.5B | 1.35B | 1.22B | 661M | 670M | 263.13M | 270.29M | 179.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 5.06x | 5.31x | 4.30x | 1.94x | 2.00x | 2.31x | 5.06x | 3.89x | 2.89x | 2.35x | 1.65x | 1.31x | 1.04x | -9.57x | -6.36x | 2.19x | 1.98x | 2.56x | - | - | - | - | - | - | - | - |
| Interest / Revenue % | 0% | 3.99% | 4.19% | 4.25% | 4.23% | 4.17% | 3.95% | 2.52% | 3.13% | 4.12% | 4.61% | 4.61% | 4.57% | 5.01% | 3.35% | 3.25% | 6.47% | 7.77% | 6.52% | 0% | 0% | 0% | 0% | 0% | 0% | - | - |
| Non-Operating Income | -4M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | 13.82B | 14.28B | 14.71B | 11B | 3.15B | 3.35B | 3.53B | 4.6B | 3.92B | 3.16B | 2.33B | 978M | 413M | 51M | 607.46M | 479.66M | 312.29M | 263.68M | 279.42M | 223.5M | 90.52M | 326.1M | 31.66M | 31.66M | 155.83M | -44.21M | -20.61M |
| Pretax Margin % | 15% | 16.17% | 18.07% | 14% | 3.95% | 4.18% | 5.16% | 10.23% | 9.04% | 7.78% | 6.21% | 3.01% | 1.4% | 0.21% | 3.08% | 2.33% | 7.67% | 7.58% | 10.16% | 10% | 5.85% | 31.4% | 4.23% | 7.02% | 120.48% | - | - |
| Income Tax | 3.27B | 3.29B | 3.37B | 2.68B | 556M | 327M | 786M | 1.14B | 1.03B | -1.38B | 867M | 245M | 166M | 16M | 213.29M | 178.35M | 118.88M | 86.83M | 129.99M | 123.1M | 36.72M | 127.42M | 47M | 16.18M | 25.53M | 0 | 0 |
| Effective Tax Rate % | 23.62% | 23.03% | 22.93% | 24.38% | 17.67% | 9.76% | 22.27% | 24.66% | 26.27% | -43.5% | 37.26% | 25.05% | 40.19% | 31.37% | 35.11% | 37.18% | 38.07% | 32.93% | 46.52% | 55.08% | 40.56% | 39.08% | 148.47% | 51.11% | 16.38% | 0% | 0% |
| Net Income | 10.56B | 10.99B | 11.34B | 8.32B | 2.59B | 3.02B | 3.06B | 3.47B | 2.89B | 4.54B | 1.46B | 733M | 247M | 35M | 394.17M | 301.31M | 193.41M | 176.84M | 149.44M | 100.4M | 53.81M | 198.68M | 64.89M | 15.36M | 130.31M | -44.21M | -20.61M |
| Net Margin % | 11.45% | 12.45% | 13.93% | 10.59% | 3.25% | 3.77% | 4.48% | 7.71% | 6.67% | 11.17% | 3.89% | 2.26% | 0.84% | 0.14% | 2% | 1.46% | 4.75% | 5.08% | 5.43% | 4.49% | 3.48% | 19.13% | 8.67% | 3.4% | 100.75% | - | - |
| Net Income Growth % | -13.55% | -3.06% | 36.34% | 221.12% | -14.35% | -1.31% | -11.65% | 20.08% | -36.33% | 210.68% | 99.18% | 196.76% | 605.71% | -91.12% | 30.82% | 55.78% | 9.37% | 18.34% | 48.84% | 86.6% | -72.92% | 206.18% | 322.52% | -88.21% | 394.72% | -114.53% | - |
| EPS (Diluted) | 9.76 | 9.72 | 9.66 | 6.93 | 2.06 | 2.41 | 2.65 | 4.02 | 3.36 | 5.20 | 1.69 | 0.82 | 0.30 | 0.05 | 2.14 | 1.64 | 1.08 | 0.99 | 0.84 | 0.55 | 0.07 | 2.53 | 0.30 | -0.05 | 1.59 | -0.54 | -0.25 |
| EPS Growth % | -9.82% | 0.62% | 39.39% | 236.41% | -14.52% | -9.06% | -34.08% | 19.64% | -35.38% | 207.69% | 106.1% | 173.33% | 481.4% | -97.59% | 30.49% | 51.85% | 9.09% | 17.86% | 52.73% | 724.59% | -97.36% | 743.33% | 752.17% | -102.89% | 394.44% | -116% | - |
| EPS (Basic) | - | 9.75 | 9.70 | 7.02 | 2.07 | 2.42 | 2.68 | 4.06 | 3.40 | 5.39 | 1.71 | 0.83 | 0.31 | 0.05 | 2.17 | 1.66 | 1.08 | 1.00 | 0.85 | 0.57 | 0.07 | 2.80 | 0.36 | -0.05 | 1.66 | -0.56 | -0.26 |
| Diluted Shares Outstanding | 1.08B | 1.13B | 1.17B | 1.2B | 1.26B | 1.25B | 1.15B | 863.43M | 858.29M | 871.79M | 833.05M | 822.62M | 815.92M | 676.89M | 182.44M | 181.92M | 178.07M | 177.97M | 177.69M | 148.17M | 81.72M | 78.52M | 75.32M | 81.72M | 81.72M | 81.72M | 81.72M |
Quick answers to the most common questions about buying TMUS stock.
For fiscal year 2025, T-Mobile US, Inc. (TMUS) reported total revenue of $88.31B.
T-Mobile US, Inc. (TMUS) is profitable, generating $10.99B in net income for the fiscal year ending 2025 with a net profit margin of 12.4%.
T-Mobile US, Inc. (TMUS) reported an operating income of $18.74B, resulting in an operating profit margin of 21.2%. This margin reflects the operational efficiency of the business before interest and taxes.
T-Mobile US, Inc. (TMUS) generated $42.07B in gross profit for the year, representing a gross profit margin of 47.6%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Elevated leverage and rising rates
Metrics are mathematically derived from official filings.
Service Revenue Momentum Continues
According to the latest quarterly data, TMUS revenue grew 7.9% year-over-year to $22.8B in 2026Q2, driven by sustained postpaid subscriber additions and service revenue expansion.
The revenue trajectory remains robust, with TTM revenue reaching $88.3B, up 8.5% year-over-year. This growth is primarily service-led, reflecting continued market share gains in a mature wireless market. The durability of this trend depends on the company's ability to maintain subscriber momentum without escalating promotional intensity, which could pressure future margins.
Operating Margin Expansion at Risk
Operating margin improved to 24.1% in 2026Q2 from 23.4% a year earlier, as reported in the income statement, but quarterly volatility suggests merger synergies may be fading.
While the 2026Q2 operating margin of 24.1% is strong, it follows a weak 2025Q4 (15.9%) and a rebound in 2026Q1 (19.5%), indicating lumpiness in cost recognition. The company's ability to sustain margins near 24% will depend on controlling subscriber acquisition costs and network expenses, especially as promotional activity in the premium tier escalates.
Cost Pressures Loom in Network Ops
Cost of services and equipment remains the largest expense line, with gross margin at 47.64% per the latest data, reflecting the dilutive impact of device subsidies on service profitability.
The gross margin of 47.64% underscores the heavy cost of acquiring subscribers through equipment discounts. While service revenue is highly profitable, the upfront recognition of equipment costs creates volatility. As the company expands into fiber partnerships and maintains aggressive 5G deployment, network operating costs are likely to rise, potentially pressuring operating margins if not offset by revenue growth.
EPS Growth Obscured by One-Time Items
Reported diluted EPS of $2.99 in 2026Q2 beat consensus by 3.1%, but the quarterly EPS growth of 5.3% year-over-year masks significant volatility, including a 26.6% decline in 2025Q4.
The earnings trajectory is uneven, with EPS swinging from $1.88 in 2025Q4 to $2.99 in 2026Q2. This volatility suggests that reported earnings may be influenced by non-recurring items such as merger-related adjustments or tax effects. Investors should focus on adjusted EBITDA and free cash flow to gauge underlying earnings power, as GAAP earnings are depressed by amortization of spectrum licenses and other intangibles.
CAPEX Cycle Shifts to Fiber
T-Mobile's recent partnerships in fiber (e.g., Lumos, Metronet) signal a strategic pivot from pure wireless to capital-intensive broadband, as reported in recent context flags, potentially altering the earnings growth profile.
The company's capital allocation is transitioning from wireless network densification to fiber expansion, which may offer new growth avenues but also introduces higher capital intensity and execution risk. The initiation of a dividend and share buybacks suggests management sees fewer high-return opportunities in wireless, which could limit future EPS growth from organic network investment.
Leverage and Competition Threaten Narrative
Despite strong revenue growth, T-Mobile's debt-to-equity ratio of 2.07% appears inconsistent with its actual leverage, which is likely much higher, posing a risk in a rising-rate environment.
The reported debt-to-equity ratio of 2.07% is implausibly low for a company with T-Mobile's capital structure, suggesting a data error or non-standard metric. In reality, the company carries substantial debt to fund spectrum and network investments. As interest rates rise, refinancing costs could pressure free cash flow and limit capital returns. Additionally, escalating promotional competition from Verizon and AT&T, as well as cable MVNOs, could force higher subscriber acquisition costs, eroding the current margin advantage.