Seagate Technology Holdings plc (STX) FY2026 Q1 P&L / Income Statement

Revenue by Sales Channel

2025-06-28 to 2025-10-03

Swipe to see the full flow
Seagate Technology Holdings plc (STX) FY2026 Q1 P&L / Income StatementIncome statement for 2025-06-28 through 2025-10-03. View: Contract with Customer, Sales Channel. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETOEMsDistributorsRetailersRevenueGross profit (calculated)Cost of revenueIncome from operationsOperating expenses (calculated)Product developmentMarketing and administrativeRestructuring and other, netIncome before income taxesOther expense, netNet incomeIncome tax expense (benefit)Gross profit (calculated)Gross profit(calculated)$1.04 BRevenueRevenue$2.63 BIncome from operationsIncome from operations$694.00 MIncome before income taxesPretax income$614.00 MNet incomeNet income$549.00 MOperating expenses (calculated)Operating expenses(calculated)$343.00 MOEMsOEMs$2.18 BIncome tax expense (benefit)Income taxexpense (benefit)$65.00 MCost of revenueCost of revenue$1.59 BProduct developmentProduct development$186.00 MOther expense, netOther expense, net−$80.00 MMarketing and administrativeMarketing and administrative$144.00 MDistributorsDistributors$279.00 MRestructuring and other, netRestructuring and other, net$13.00 MRetailersRetailers$170.00 M
Chart details

Seagate Technology Holdings plc (STX) FY2026 Q1 P&L / Income Statement

Income statement for 2025-06-28 through 2025-10-03. View: Contract with Customer, Sales Channel. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenue
2,629,000,000 US dollars
Cost of revenue
1,592,000,000 US dollars
Gross profit (calculated)
1,037,000,000 US dollars
Operating expenses (calculated)
343,000,000 US dollars
Income from operations
694,000,000 US dollars
Other expense, net
negative 80,000,000 US dollars
Income before income taxes
614,000,000 US dollars
Income tax expense (benefit)
65,000,000 US dollars
Net income
549,000,000 US dollars
OEMs
2,180,000,000 US dollars
Distributors
279,000,000 US dollars
Retailers
170,000,000 US dollars
Marketing and administrative
144,000,000 US dollars
Product development
186,000,000 US dollars
Restructuring and other, net
13,000,000 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) FY2026 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

39.4%

Gross profit / revenue

Operating margin

26.4%

Operating profit / revenue

Cash conversion

96.9%

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!