T-Mobile US (TMUS) FY2025 results: revenue $88.3 billion, up 8.5% on the year
T-Mobile US, Inc. (TMUS) reported revenue of $88.3 billion for fiscal 2025, the year ended 31 December 2025, up 8.5% on the year before. Net income was $11.0 billion, down 3.1%, and diluted earnings per share $9.72. The figures are the company's own, from the 10-K it filed with the SEC on 11 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 6 new.
- Service revenue rose 10% in Q4: Total service revenues were $18.7 billion in Q4, up 10% year-over-year, and $71.3 billion for 2025, up 8%.
- Postpaid service revenue rose 14%: Postpaid service revenues were $15.4 billion in Q4, up 14% year-over-year, and $57.9 billion for 2025, up 11%.
- Net income and EPS fell year-over-year: Q4 net income was $2.1 billion and diluted EPS was $1.88, both down year-over-year, with severance costs included net of tax.
- Core Adjusted EBITDA rose 7%: Core Adjusted EBITDA was $8.4 billion in Q4 and $33.9 billion for 2025, each up 7% year-over-year.
- Operating cash flow rose 20%: Net cash provided by operating activities was $6.7 billion in Q4, up 20%, and $28.0 billion for 2025, up 25%.
From this 10-K
T-Mobile US provided wireless communications and broadband services to 142.4 million postpaid and prepaid customers as of 31 December 2025, and it earns from those services along with the sale of wireless devices and accessories. It also provides wholesale wireless services to partners who then sell them on. Services, devices and accessories go out under the T-Mobile, Metro by T-Mobile and Mint Mobile brands, through owned and operated T-Mobile and Metro by T-Mobile retail stores, the brands' websites and apps, customer care channels and national retailers, and devices are also sold to dealers and other third-party distributors for resale. The company calls itself the Un-carrier, and reports that its largest expenses are operating and expanding the network, providing a full range of devices, acquiring and retaining customers, and compensating employees.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 88,309 | 81,400 | 78,558 | +8.5% | |
| Selling, general and administrative | 23,470 | 20,818 | 21,311 | +12.7% | |
| Operating income | 18,279 | 18,010 | 14,266 | +1.5% | |
| Operating margin | 20.7% | 22.1% | 18.2% | ||
| Interest expense | 3,774 | 3,411 | 3,335 | +10.6% | |
| Pre-tax income | 14,281 | 14,712 | 10,999 | -2.9% | |
| Income tax | 3,289 | 3,373 | 2,682 | -2.5% | |
| Effective tax rate | 23.0% | 22.9% | 24.4% | ||
| Net income | 10,992 | 11,339 | 8,317 | -3.1% | |
| Net margin | 12.4% | 13.9% | 10.6% | ||
| Diluted EPS | $9.72 | $9.66 | $6.93 | +0.6% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 27,950 | 22,293 | 18,559 | +25.4% | |
| Capital expenditure | 9,955 | 8,840 | 9,801 | +12.6% | |
| Free cash flow | 17,995 | 13,453 | 8,758 | +33.8% | |
| Free cash flow margin | 20.4% | 16.5% | 11.1% | ||
| Cash from investing | -17,607 | -9,072 | -5,829 | ||
| Cash from financing | -10,081 | -12,815 | -12,097 | ||
| Depreciation and amortisation | 13,508 | 12,919 | 12,818 | +4.6% | |
| Share-based compensation | 829 | 649 | 667 | +27.7% | |
| Buybacks | 9,974 | 11,228 | 13,074 | -11.2% | |
| Dividends paid | 4,121 | 3,300 | 747 | +24.9% | |
| Dividend per share | $3.80 | $3.71 | $0.65 | +2.4% | |
| Diluted shares, weighted | 1,131m | 1,173m | 1,200m | -3.6% | |
| Shares outstanding at period end | 1,107m | 1,145m | 1,196m | -3.3% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 59,203 | 61,741 | 64,715 | -4.1% | |
| Short-term borrowings | 5,135 | 4,068 | 3,619 | +26.2% | |
| Debt | 86,282 | 78,265 | 75,018 | +10.2% | |
| Operating lease liabilities | 26,371 | 26,408 | 28,240 | -0.1% | |
| Finance lease liabilities | 1,107 | 1,151 | 1,236 | -3.8% | |
| Other liabilities | 41,139 | 36,402 | 34,854 | +13.0% | |
| Total liabilities and equity | 219,237 | 208,035 | 207,682 | +5.4% | |
| Fixed assets | 38,333 | 38,533 | 40,432 | -0.5% | |
| Goodwill | 13,678 | 13,005 | 12,234 | +5.2% | |
| Intangible assets | 3,843 | 2,512 | 2,618 | +53.0% | |
| Cash and equivalents | 5,598 | 5,409 | 5,135 | +3.5% | |
| Receivables | 4,874 | 4,276 | 4,692 | +14.0% | |
| Inventory | 2,405 | 1,607 | 1,678 | +49.7% | |
| Other assets | 150,506 | 142,693 | 140,893 | +5.5% | |
| Total assets | 219,237 | 208,035 | 207,682 | +5.4% |
10-K for the year ended 31 December 2025, filed 11 February 2026: the filing.