Seagate Technology Holdings plc
NASDAQ:STX · NASDAQ Global Select
-$3.07 today
Vol 7.94M · Avg 4.03M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:STX · Revenue to Net Income
Key Ratios
Analysis
$11.0B of revenue converted into $2.4B of net income for the selected period. Gross margin is 41.2% and net margin is 21.5%, showing how much revenue survives after costs and taxes. EPS is $10.54, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.1B +38.9% | $6.6B -11.3% | $7.4B -36.7% | $11.7B +9.2% | $10.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.9B +17.6% | $5.0B -15.9% | $6.0B -27.2% | $8.2B +5.5% | $7.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.2B +108.3% | $1.5B +8.3% | $1.4B -59.1% | $3.5B +18.9% | $2.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 35.2% +11.7pp | 23.4% +4.2pp | 19.2% -10.5pp | 29.7% +2.4pp | 27.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $724.0M +10.7% | $654.0M -17.9% | $797.0M -15.3% | $941.0M +4.2% | $903.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $561.0M +22.0% | $460.0M -6.3% | $491.0M -12.2% | $559.0M +11.4% | $502.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.3B +20.8% | $1.1B -38.4% | $1.8B +16.5% | $1.5B +6.0% | $1.4B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $251.0M -4.9% | $264.0M -48.5% | $513.0M +13.7% | $451.0M +13.6% | $397.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.1B +100.3% | $1.0B +215.5% | $330.0M -86.1% | $2.4B +21.1% | $2.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.9% +7.0pp | 15.9% +11.4pp | 4.5% -15.9pp | 20.4% +2.0pp | 18.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.9B +318.1% | $452.0M +232.2% | -$342.0M -117.5% | $2.0B +31.0% | $1.5B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.8% +13.9pp | 6.9% +11.5pp | -4.6% -21.4pp | 16.8% +2.8pp | 14.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $25.0M +66.7% | $15.0M +50.0% | $10.0M +400.0% | $2.0M +0.0% | $2.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $321.0M -3.3% | $332.0M +6.1% | $313.0M +25.7% | $249.0M +13.2% | $220.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$377.0M -5285.7% | -$7.0M +95.5% | -$154.0M +44.2% | -$276.0M -91.7% | -$144.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.5B +240.0% | $445.0M +189.7% | -$496.0M -129.5% | $1.7B +24.6% | $1.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.6% +9.8pp | 6.8% +13.5pp | -6.7% -21.1pp | 14.4% +1.8pp | 12.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $44.0M -60.0% | $110.0M +233.3% | $33.0M +10.0% | $30.0M -11.8% | $34.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.5B +338.5% | $335.0M +163.3% | -$529.0M -132.1% | $1.6B +25.5% | $1.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 16.1% +11.0pp | 5.1% +12.3pp | -7.2% -21.3pp | 14.1% +1.8pp | 12.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +333.1% | $2 +162.5% | -$3 -134.1% | $8 +38.1% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +328.5% | $2 +161.7% | -$3 -134.8% | $7 +37.3% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $212.0M +1.4% | $209.0M +1.0% | $207.0M -5.9% | $220.0M -9.1% | $242.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $217.0M +2.4% | $212.0M +2.4% | $207.0M -7.6% | $224.0M -8.6% | $245.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Western Digital Corporation
NASDAQ:WDC
$257.53B
Fortinet, Inc.
NASDAQ:FTNT
$107.12B
NXP Semiconductors N.V.
NASDAQ:NXPI
$79.43B
Datadog, Inc.
NASDAQ:DDOG
$78.69B
Monolithic Power Systems, Inc.
NASDAQ:MPWR
$76.50B
Motorola Solutions, Inc.
NYSE:MSI
$66.02B
Electronic Arts Inc.
NASDAQ:EA
$50.90B
Infosys Limited
NYSE:INFY
$42.82B
Autodesk, Inc.
NASDAQ:ADSK
$40.62B
Super Micro Computer, Inc.
NASDAQ:SMCI
$18.21B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does STX generate?
Seagate Technology Holdings plc (STX) reported $9.10B of revenue in fiscal 2025.
Is STX profitable?
Seagate Technology Holdings plc (STX) reported $1.47B of net income, with a net margin of 16.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.