Seagate Technology Holdings plc (STX)

Technology | Computer Hardware
Income Statement (Quarterly) 2025-10-03 2025-03-28 2024-12-27 2024-09-27
Revenue 2,629,000,000 2,160,000,000 2,325,000,000 2,168,000,000
Cost of Revenue 1,592,000,000 1,400,000,000 1,513,000,000 1,454,000,000
Gross Profit 1,037,000,000 760,000,000 812,000,000 714,000,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 144,000,000 139,000,000 139,000,000 129,000,000
Operating Expenses 330,000,000 329,000,000 324,000,000 311,000,000
Operating Income 707,000,000 431,000,000 488,000,000 403,000,000
Interest Expense 80,000,000 77,000,000 84,000,000 85,000,000
Income Before Tax 614,000,000 355,000,000 350,000,000 316,000,000
Income Tax Expense 65,000,000 15,000,000 14,000,000 11,000,000
Net Income 549,000,000 340,000,000 336,000,000 305,000,000
Per Share
EPS 2.58 1.60 1.58 1.45
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-06-30 2025-06-27 2024-06-28 2023-06-30 2022-07-01
Revenue 9,097,000,000 9,097,000,000 6,551,000,000 7,384,000,000 11,661,000,000
Cost of Revenue 5,897,000,000 5,897,000,000 5,015,000,000 6,033,000,000 8,192,000,000
Gross Profit 3,200,000,000 3,200,000,000 1,536,000,000 1,351,000,000 3,469,000,000
Operating Expenses
R&D Expenses 0 0 0 0 0
SG&A Expenses 561,000,000 561,000,000 460,000,000 491,000,000 559,000,000
Operating Expenses 1,310,000,000 1,310,000,000 1,084,000,000 1,291,000,000 1,511,000,000
Operating Income 1,890,000,000 1,890,000,000 452,000,000 -342,000,000 1,955,000,000
Interest Expense 321,000,000 321,000,000 332,000,000 313,000,000 249,000,000
Income Before Tax 1,513,000,000 1,513,000,000 445,000,000 -496,000,000 1,679,000,000
Income Tax Expense 44,000,000 44,000,000 110,000,000 33,000,000 30,000,000
Net Income 1,469,000,000 1,469,000,000 335,000,000 -529,000,000 1,649,000,000
Per Share
EPS 6.93 6.93 1.60 -2.56 7.50
EPS Diluted 0.00 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-06-30 2025-06-27 2024-06-30 2024-06-28
Assets
Cash and Cash Equivalents 891,000,000 891,000,000 1,358,000,000 1,358,000,000
Short Term Investments 0 0 0 0
Net Receivables 1,080,000,000 1,080,000,000 429,000,000 539,000,000
Inventory 1,440,000,000 1,440,000,000 1,239,000,000 1,239,000,000
Total Current Assets 3,653,000,000 3,653,000,000 3,332,000,000 3,332,000,000
Property Plant Equipment 1,657,000,000 1,657,000,000 1,614,000,000 1,614,000,000
Goodwill and Intangibles 1,221,000,000 1,221,000,000 1,219,000,000 1,219,000,000
Total Assets 8,023,000,000 8,023,000,000 7,739,000,000 7,739,000,000
Liabilities
Account Payables 1,604,000,000 1,604,000,000 1,786,000,000 1,786,000,000
Short Term Debt 0 61,000,000 479,000,000 479,000,000
Total Current Liabilities 2,648,000,000 2,648,000,000 3,099,000,000 3,099,000,000
Long Term Debt 4,995,000,000 5,312,000,000 5,195,000,000 5,195,000,000
Total Liabilities 8,476,000,000 8,476,000,000 9,230,000,000 9,230,000,000
Shareholders Equity
Retained Earnings -8,151,000,000 -8,151,000,000 0 -8,960,000,000
Total Shareholders Equity -453,000,000 -453,000,000 -1,491,000,000 -1,491,000,000
Balance Sheet (Annual) 2025-06-30 2025-06-27 2024-06-30 2024-06-28 2023-06-30
Assets
Cash and Cash Equivalents 891,000,000 891,000,000 1,358,000,000 1,358,000,000 786,000,000
Short Term Investments 0 0 0 0 2,000,000
Net Receivables 1,080,000,000 1,080,000,000 429,000,000 539,000,000 621,000,000
Inventory 1,440,000,000 1,440,000,000 1,239,000,000 1,239,000,000 1,140,000,000
Total Current Assets 3,653,000,000 3,653,000,000 3,332,000,000 3,332,000,000 2,905,000,000
Property Plant Equipment 1,657,000,000 1,657,000,000 1,614,000,000 1,614,000,000 1,706,000,000
Goodwill and Intangibles 1,221,000,000 1,221,000,000 1,219,000,000 1,219,000,000 1,237,000,000
Total Assets 8,023,000,000 8,023,000,000 7,739,000,000 7,739,000,000 7,556,000,000
Liabilities
Account Payables 1,604,000,000 1,604,000,000 1,786,000,000 1,786,000,000 1,603,000,000
Short Term Debt 0 61,000,000 479,000,000 479,000,000 114,000,000
Total Current Liabilities 2,648,000,000 2,648,000,000 3,099,000,000 3,099,000,000 2,592,000,000
Long Term Debt 4,995,000,000 5,312,000,000 5,195,000,000 5,195,000,000 5,721,000,000
Total Liabilities 8,476,000,000 8,476,000,000 9,230,000,000 9,230,000,000 8,755,000,000
Shareholders Equity
Retained Earnings -8,151,000,000 -8,151,000,000 0 -8,960,000,000 -8,670,000,000
Total Shareholders Equity -453,000,000 -453,000,000 -1,491,000,000 -1,491,000,000 -1,199,000,000
Cash Flow Statement (Quarterly) 2025-06-30 2025-06-27 2024-06-28 2023-06-30
Operating Activities
Net Income 1,469,000,000 1,469,000,000 335,000,000 -529,000,000
Depreciation & Amortization 251,000,000 251,000,000 264,000,000 513,000,000
Stock Based Compensation 200,000,000 200,000,000 127,000,000 115,000,000
Change in Working Capital -965,000,000 -965,000,000 386,000,000 1,162,000,000
Operating Cash Flow 1,083,000,000 1,083,000,000 918,000,000 942,000,000
Investing Activities
Capital Expenditure -265,000,000 -265,000,000 -254,000,000 -316,000,000
Investments -265,000,000 -265,000,000 -254,000,000 -316,000,000
Investing Cash Flow -276,000,000 -276,000,000 126,000,000 217,000,000
Financing Activities
Debt Repayment -678,000,000 -678,000,000 212,000,000 -22,000,000
Common Stock Issued/Repurchased 72,000,000 72,000,000 66,000,000 -340,000,000
Dividends Paid -600,000,000 -600,000,000 -585,000,000 -582,000,000
Financing Cash Flow -1,274,000,000 -1,274,000,000 -473,000,000 -988,000,000
Summary
Free Cash Flow 818,000,000 818,000,000 664,000,000 626,000,000
Net Change in Cash -467,000,000 -467,000,000 572,000,000 171,000,000
Cash Flow Statement (Annual) 2025-06-30 2025-06-27 2024-06-28 2023-06-30 2022-07-01
Operating Activities
Net Income 1,469,000,000 1,469,000,000 335,000,000 -529,000,000 1,649,000,000
Depreciation & Amortization 251,000,000 251,000,000 264,000,000 513,000,000 451,000,000
Stock Based Compensation 200,000,000 200,000,000 127,000,000 115,000,000 145,000,000
Change in Working Capital -965,000,000 -965,000,000 386,000,000 1,162,000,000 -643,000,000
Operating Cash Flow 1,083,000,000 1,083,000,000 918,000,000 942,000,000 1,657,000,000
Investing Activities
Capital Expenditure -265,000,000 -265,000,000 -254,000,000 -316,000,000 -381,000,000
Investments -265,000,000 -265,000,000 -254,000,000 -316,000,000 -381,000,000
Investing Cash Flow -276,000,000 -276,000,000 126,000,000 217,000,000 -352,000,000
Financing Activities
Debt Repayment -678,000,000 -678,000,000 212,000,000 -22,000,000 -701,000,000
Common Stock Issued/Repurchased 72,000,000 72,000,000 66,000,000 -340,000,000 -1,731,000,000
Dividends Paid -600,000,000 -600,000,000 -585,000,000 -582,000,000 -610,000,000
Financing Cash Flow -1,274,000,000 -1,274,000,000 -473,000,000 -988,000,000 -1,899,000,000
Summary
Free Cash Flow 818,000,000 818,000,000 664,000,000 626,000,000 1,276,000,000
Net Change in Cash -467,000,000 -467,000,000 572,000,000 171,000,000 -594,000,000