T-Mobile US, Inc. Income Statement

TMUSI|15 years of annual SEC 10-K data (FY2011-FY2025)

Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 15 fiscal years. All figures from audited SEC 10-K filings.

T-Mobile US, Inc. reported $78.6B in revenue and $8.3B in net income for FY2025. Revenue has grown at a 24.9% compound annual rate over the past 14 years.

Based on SEC 10-K filings.

Key Data Points

Altman Z-Score 0.72 (distress zone, below 1.8 threshold)
High earnings quality (cash-backed earnings)

Data sourced from SEC EDGAR filings. Not investment advice.

Item	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011
Revenue	$78.6B	$79.6B	$80.1B	$68.4B	$45.0B	$43.3B	$40.6B	$37.5B	$32.5B	$29.6B	$24.4B	$19.7B	$20.6B	$4.1B	$3.5B
Cost of Revenue	-	-	-	-	-	-	-	-	$9.3B	$9.6B	$7.0B	$3.4B	$3.6B	$2.3B	$2.0B
SG&A Expense	$21.3B	$21.6B	$20.2B	$18.9B	$14.1B	$13.2B	$12.3B	$11.4B	$10.2B	$8.9B	$7.4B	$6.8B	$6.7B	$621.7M	$567.7M
Operating Income	$14.3B	$6.5B	$6.9B	$6.6B	$5.7B	$5.3B	$4.9B	$4.0B	$2.5B	$1.4B	$996.0M	-$6.4B	-$4.3B	$718.9M	$535.3M
Interest Expense	-	-	-	-	$727.0M	$835.0M	$1.1B	$1.4B	$1.1B	$1.1B	$545.0M	$0	$0	$263.1M	$270.3M
Income Tax	$2.7B	$556.0M	$327.0M	$786.0M	$1.1B	$1.0B	-$1.4B	$867.0M	$245.0M	$166.0M	$16.0M	$350.0M	-$216.0M	$118.9M	$86.8M
Net Income	$8.3B	$2.6B	$3.0B	$3.1B	$3.5B	$2.9B	$4.5B	$1.5B	$733.0M	$247.0M	$35.0M	-$7.3B	-$4.7B	$193.4M	$176.8M
EPS (Basic)	$7.02	$2.07	$2.42	$2.68	$4.06	$3.40	$5.39	$1.71	$0.83	$0.31	$0.05	-$13.70	-$8.81	$0.54	$0.50
EPS (Diluted)	$6.93	$2.06	$2.41	$2.65	$4.02	$3.36	$5.20	$1.69	$0.82	$0.30	$0.05	-$13.70	-$8.81	$0.54	$0.49
Shares Outstanding	1.1B	1.2B	1.2B	1.2B	1.2B	856.9M	850.2M	859.4M	826.4M	818.4M	807.5M	535.3M	535.3M	362.5M	355.3M
Operating Margin	18.2%	8.2%	8.6%	9.7%	12.7%	12.3%	12.0%	10.8%	7.6%	4.8%	4.1%	-32.4%	-20.8%	17.7%	15.4%
Profit Margin	10.6%	3.3%	3.8%	4.5%	7.7%	6.7%	11.2%	3.9%	2.3%	0.8%	0.1%	-37.2%	-22.9%	4.8%	5.1%

Other Financial Statements

Balance Sheet Cash Flow Statement All Financial Data

Scores & Analysis

Piotroski F-Score Altman Z-Score Financial Ratios

T-Mobile US, Inc. Profile All Financial Data

Item

FY2025

FY2024

FY2023

FY2022

FY2021

FY2020

FY2019

FY2018

FY2017

FY2016

FY2015

FY2014

FY2013

FY2012

FY2011

Revenue

$78.6B

$79.6B

$80.1B

$68.4B

$45.0B

$43.3B

$40.6B

$37.5B

$32.5B

$29.6B

$24.4B

$19.7B

$20.6B

$4.1B

$3.5B

Cost of Revenue

$9.3B

$9.6B

$7.0B

$3.4B

$3.6B

$2.3B

$2.0B

SG&A Expense

$21.3B

$21.6B

$20.2B

$18.9B

$14.1B

$13.2B

$12.3B

$11.4B

$10.2B

$8.9B

$7.4B

$6.8B

$6.7B

$621.7M

$567.7M

Operating Income

$14.3B

$6.5B

$6.9B

$6.6B

$5.7B

$5.3B

$4.9B

$4.0B

$2.5B

$1.4B

$996.0M

-$6.4B

-$4.3B

$718.9M

$535.3M

Interest Expense

$727.0M

$835.0M

$1.1B

$1.4B

$1.1B

$545.0M

$263.1M

$270.3M

Income Tax

$2.7B

$556.0M

$327.0M

$786.0M

$1.1B

$1.0B

-$1.4B

$867.0M

$245.0M

$166.0M

$16.0M

$350.0M

-$216.0M

$118.9M

$86.8M

Net Income

$8.3B

$2.6B

$3.0B

$3.1B

$3.5B

$2.9B

$4.5B

$1.5B

$733.0M

$247.0M

$35.0M

-$7.3B

-$4.7B

$193.4M

$176.8M

EPS (Basic)

$7.02

$2.07

$2.42

$2.68

$4.06

$3.40

$5.39

$1.71

$0.83

$0.31

$0.05

-$13.70

-$8.81

$0.54

$0.50

EPS (Diluted)

$6.93

$2.06

$2.41

$2.65

$4.02

$3.36

$5.20

$1.69

$0.82

$0.30

$0.05

-$13.70

-$8.81

$0.54

$0.49

Shares Outstanding

1.1B

1.2B

856.9M

850.2M

859.4M

826.4M

818.4M

807.5M

535.3M

362.5M

355.3M

Operating Margin

18.2%

8.2%

8.6%

9.7%

12.7%

12.3%

12.0%

10.8%

7.6%

4.8%

4.1%

-32.4%

-20.8%

17.7%

15.4%

Profit Margin

10.6%

3.3%

3.8%

4.5%

7.7%

6.7%

11.2%

3.9%

2.3%

0.8%

0.1%

-37.2%

-22.9%

4.8%

5.1%