Seagate Technology Holdings plc (STX) FY2027 Annual P&L / Income Statement

Revenue by Sales Channel

2024-06-29 to 2025-06-27

Swipe to see the full flow
Seagate Technology Holdings plc (STX) FY2027 Annual P&L / Income StatementIncome statement for 2024-06-29 through 2025-06-27. 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)Provision for income taxesGross profit (calculated)Gross profit(calculated)$3.20 BIncome (loss) from operationsIncome (loss)from operations$1.89 BIncome (loss) before income taxesIncome (loss)before income taxes$1.51 BRevenueRevenue$9.10 BNet income (loss)Net income (loss)$1.47 BOperating expenses (calculated)Operating expenses(calculated)$1.31 BOEMsOEMs$7.28 BProvision for income taxesProvision forincome taxes$44.00 MCost of revenueCost of revenue$5.90 BProduct developmentProduct development$724.00 MOther expense, netOther expense, net−$377.00 MMarketing and administrativeMarketing and administrative$561.00 MDistributorsDistributors$1.06 BRestructuring and other, netRestructuring and other, net$25.00 MRetailersRetailers$755.00 M
Chart details

Seagate Technology Holdings plc (STX) FY2027 Annual P&L / Income Statement

Income statement for 2024-06-29 through 2025-06-27. View: Contract with Customer, Sales Channel. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenue
9,097,000,000 US dollars
Cost of revenue
5,897,000,000 US dollars
Gross profit (calculated)
3,200,000,000 US dollars
Operating expenses (calculated)
1,310,000,000 US dollars
Income (loss) from operations
1,890,000,000 US dollars
Other expense, net
negative 377,000,000 US dollars
Income (loss) before income taxes
1,513,000,000 US dollars
Provision for income taxes
44,000,000 US dollars
Net income (loss)
1,469,000,000 US dollars
OEMs
7,282,000,000 US dollars
Distributors
1,060,000,000 US dollars
Retailers
755,000,000 US dollars
Amortization of intangibles
0 US dollars
BIS settlement penalty
0 US dollars
Marketing and administrative
561,000,000 US dollars
Product development
724,000,000 US dollars
Restructuring and other, net
25,000,000 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) FY2027 Annual Revenue by Sales Channel Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

35.2%

Gross profit / revenue

Operating margin

20.8%

Operating profit / revenue

Cash conversion

73.7%

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!