Western Digital Corporation
NASDAQ:WDC · NASDAQ Global Select
+$34.71 today
Vol 15.46M · Avg 8.27M
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:WDC · Revenue to Net Income
Key Ratios
Analysis
$11.8B of revenue converted into $6.5B of net income for the selected period. Gross margin is 45.1% and net margin is 52.2%, showing how much revenue survives after costs and taxes. EPS is $17.08, 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 | $9.5B +50.7% | $6.3B +1.0% | $6.3B -66.7% | $18.8B +11.1% | $16.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.8B +28.3% | $4.5B -6.6% | $4.9B -62.4% | $12.9B +4.2% | $12.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.7B +108.2% | $1.8B +27.5% | $1.4B -76.3% | $5.9B +29.9% | $4.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.8% +10.7pp | 28.1% +5.8pp | 22.2% -9.0pp | 31.3% +4.5pp | 26.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $994.0M +4.6% | $950.0M -3.7% | $986.0M -57.6% | $2.3B +3.6% | $2.2B | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $568.0M -21.8% | $726.0M -10.0% | $807.0M -27.8% | $1.1B +1.1% | $1.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.4B -37.6% | $2.2B +12.2% | $1.9B -44.3% | $3.5B +5.5% | $3.3B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $451.0M -20.6% | $568.0M -31.4% | $828.0M -10.9% | $929.0M -23.3% | $1.2B | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.9B +697.5% | $243.0M -15.9% | $289.0M -91.5% | $3.4B +38.1% | $2.5B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 20.4% +16.5pp | 3.8% -0.8pp | 4.6% -13.5pp | 18.1% +3.5pp | 14.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.3B +679.2% | -$403.0M +26.5% | -$548.0M -122.9% | $2.4B +96.0% | $1.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 24.5% +30.9pp | -6.4% +2.4pp | -8.8% -21.5pp | 12.7% +5.5pp | 7.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $45.0M +36.4% | $33.0M +73.7% | $19.0M +216.7% | $6.0M -14.3% | $7.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $357.0M -13.8% | $414.0M +33.5% | $310.0M +2.0% | $304.0M -6.7% | $326.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.2B -258.3% | -$336.0M -11.6% | -$301.0M -36.8% | -$220.0M +24.9% | -$293.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B +252.9% | -$739.0M +13.0% | -$849.0M -139.1% | $2.2B +134.2% | $927.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.9% +23.6pp | -11.7% +1.9pp | -13.6% -25.1pp | 11.6% +6.1pp | 5.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$513.0M -2073.1% | $26.0M -50.9% | $53.0M -91.5% | $625.0M +489.6% | $106.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.9B +333.2% | -$798.0M +52.6% | -$1.7B -208.9% | $1.5B +88.3% | $821.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 19.5% +32.2pp | -12.6% +14.3pp | -26.9% -35.1pp | 8.2% +3.4pp | 4.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $5 +303.4% | -$3 +51.4% | -$5 -211.6% | $5 +78.8% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $5 +296.2% | -$3 +51.4% | -$5 -213.1% | $5 +78.6% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $347.0M +6.4% | $326.0M +2.5% | $318.0M +1.9% | $312.0M +2.3% | $305.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $359.0M +10.1% | $326.0M +2.5% | $318.0M +0.6% | $316.0M +2.3% | $309.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Seagate Technology Holdings plc
NASDAQ:STX
$238.40B
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
Garmin Ltd.
NYSE:GRMN
$45.35B
Block, Inc.
NYSE:XYZ
$44.36B
Infosys Limited
NYSE:INFY
$42.82B
Super Micro Computer, Inc.
NASDAQ:SMCI
$18.21B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WDC generate?
Western Digital Corporation (WDC) reported $9.52B of revenue in fiscal 2025.
Is WDC profitable?
Western Digital Corporation (WDC) reported $1.86B of net income, with a net margin of 19.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.