Seagate Technology Holdings plc (STX) FY2025 Q1 P&L / Income Statement

Revenue by Sales Channel

2024-06-29 to 2024-09-27

Swipe to see the full flow
Seagate Technology Holdings plc (STX) FY2025 Q1 P&L / Income StatementIncome statement for 2024-06-29 through 2024-09-27. View: Contract with Customer, Sales Channel. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETOEMsDistributorsRetailersRevenueGross profit (calculated)Cost of revenueIncome (loss) from operationsOperating expenses (calculated)Product developmentMarketing and administrativeRestructuring and other, netIncome (loss) before income taxesOther expense, netNet income (loss)Income tax expense (benefit)Gross profit (calculated)Gross profit(calculated)$714.00 MIncome (loss) from operationsIncome (loss)from operations$403.00 MIncome (loss) before income taxesIncome (loss)before income taxes$316.00 MRevenueRevenue$2.17 BNet income (loss)Net income (loss)$305.00 MOperating expenses (calculated)Operating expenses(calculated)$311.00 MOEMsOEMs$1.75 BIncome tax expense (benefit)Income taxexpense (benefit)$11.00 MCost of revenueCost of revenue$1.45 BProduct developmentProduct development$181.00 MOther expense, netOther expense, net−$87.00 MMarketing and administrativeMarketing and administrative$129.00 MRestructuring and other, netRestructuring and other, net$1.00 MDistributorsDistributors$248.00 MRetailersRetailers$171.00 M
Chart details

Seagate Technology Holdings plc (STX) FY2025 Q1 P&L / Income Statement

Income statement for 2024-06-29 through 2024-09-27. View: Contract with Customer, Sales Channel. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenue
2,168,000,000 US dollars
Cost of revenue
1,454,000,000 US dollars
Gross profit (calculated)
714,000,000 US dollars
Operating expenses (calculated)
311,000,000 US dollars
Income (loss) from operations
403,000,000 US dollars
Other expense, net
negative 87,000,000 US dollars
Income (loss) before income taxes
316,000,000 US dollars
Income tax expense (benefit)
11,000,000 US dollars
Net income (loss)
305,000,000 US dollars
OEMs
1,749,000,000 US dollars
Distributors
248,000,000 US dollars
Retailers
171,000,000 US dollars
Marketing and administrative
129,000,000 US dollars
Product development
181,000,000 US dollars
Restructuring and other, net
1,000,000 US dollars

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
Seagate Technology Holdings plc (STX) FY2025 Q1 Revenue by Sales Channel Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

32.9%

Gross profit / revenue

Operating margin

18.6%

Operating profit / revenue

Cash conversion

31.1%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!