Last Price$135.81.5%
Market Cap$18.1B
$16.7B
+7.9% YoY
$1,254.0M
+530.2% YoY
($322.0M)
Net Debt to FCF - (0.2x)
$1,392.0M
8.4% margin
LDOS Income Statement
LDOS Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Jan'20
Jan'21
Dec'21
Dec'22
Dec'23
Jan'25
$16.7B 7.9% YoY
Cost of revenue
$13.9B 5.1% YoY
Pre-tax income
$1,639.0M 306.7% YoY
9.8% margin
LDOS Income statement key metrics
Annual
Quarterly
LTM
LDOS Balance Sheet
LDOS Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Jan'20
Jan'21
Dec'21
Dec'22
Dec'23
Jan'25
Assets
Liabilities
Total assets
$13.1B
Current assets ($4,428.0M, 33.8% of total)
$943.0M (7.2%)
$2,645.0M (20.2%)
Other current assets
$840.0M (6.4%)
Non-current assets ($8,676.0M, 66.2% of total)
$0.0 (0.0%)
$1,551.0M (11.8%)
$517.0M (3.9%)
Other non-current assets
$6,608.0M (50.4%)
Financial position
($322.0M)
Cash & Short-term
Investments
Total Debt
LDOS Balance Sheet Metrics
Annual
Quarterly
LTM
LDOS Cash Flow Statement
LDOS Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Jan'20
Jan'21
Dec'21
Dec'22
Dec'23
Jan'25
$156.0M Net Change in Cash
LDOS Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$1,392.0M +19.5% YoY
Capital Expenditure (CAPEX)
$0.0 -100.0% YoY
Free Cash Flow (FCF)
$1,392.0M +45.3% YoY
LDOS Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jan'06 | Jan'07 | Jan'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Jan'13 | Jan'14 | Jan'15 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Jan'20 | Jan'21 | Dec'21 | Dec'22 | Dec'23 | Jan'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 7,792.0 12.8% | 8,294.0 6.4% | 8,935.0 7.7% | 10,070.0 12.7% | 10,846.0 7.7% | 11,117.0 2.5% | 10,587.0 (4.8%) | 11,173.0 5.5% | 5,772.0 (48.3%) | 5,063.0 (12.3%) | 5,086.0 0.5% | 7,043.0 38.5% | 10,170.0 44.4% | 10,194.0 0.2% | 11,094.0 8.8% | 12,297.0 10.8% | 13,737.0 11.7% | 14,396.0 4.8% | 15,438.0 7.2% | 16,662.0 7.9% |
| Cost of Goods Sold (COGS) | 6,801.0 | 7,184.0 | 7,698.0 | 8,692.0 | 9,343.0 | 9,632.0 | 9,606.0 | 9,809.0 | 5,006.0 | 4,392.0 | 4,468.0 | 6,191.0 | 8,923.0 | 8,690.0 | 9,546.0 | 10,560.0 | 11,723.0 | 12,312.0 | 13,194.0 | 13,864.0 |
% margin | 991.0 12.7% | 1,110.0 13.4% | 1,237.0 13.8% | 1,378.0 13.7% | 1,503.0 13.9% | 1,485.0 13.4% | 981.0 9.3% | 1,364.0 12.2% | 766.0 13.3% | 671.0 13.3% | 618.0 12.2% | 852.0 12.1% | 1,247.0 12.3% | 1,504.0 14.8% | 1,548.0 14.0% | 1,737.0 14.1% | 2,014.0 14.7% | 2,084.0 14.5% | 2,244.0 14.5% | 2,798.0 16.8% |
| Operating Expenses | 494.0 | 525.0 | 571.0 | 602.0 | 636.0 | 527.0 | 670.0 | 592.0 | 442.0 | 310.0 | 232.0 | 334.0 | 552.0 | 729.0 | 689.0 | 770.0 | 860.0 | 950.0 | 1,629.0 | 983.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.0 | 47.0 | 45.0 | 0.0 | 31.6 | 44.0 | 42.0 | 46.0 | 49.0 | 73.0 | 109.0 | 116.0 | 128.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 494.0 | 525.0 | 571.0 | 602.0 | 636.0 | 527.0 | 670.0 | 592.0 | 442.0 | 310.0 | 232.0 | 334.0 | 552.0 | 729.0 | 689.0 | 770.0 | 860.0 | 950.0 | 942.0 | 983.0 |
% margin | 497.0 6.4% | 585.0 7.1% | 666.0 7.5% | 776.0 7.7% | 867.0 8.0% | 958.0 8.6% | 311.0 2.9% | 734.0 6.6% | 164.0 2.8% | (214.0) (4.2%) | 298.0 5.9% | 417.0 5.9% | 559.0 5.5% | 749.0 7.3% | 912.0 8.2% | 998.0 8.1% | 1,152.0 8.4% | 1,088.0 7.6% | 621.0 4.0% | 1,827.0 11.0% |
| Interest Income | 0.0 | 0.0 | 56.0 | 20.0 | 2.0 | 2.0 | 5.0 | 9.0 | 15.0 | 1.0 | 0.0 | 10.0 | 8.0 | 7.0 | 14.0 | 3.0 | 1.0 | 199.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 20.0 | 74.0 | 76.0 | 79.0 | 114.0 | 93.0 | 83.0 | 75.0 | 54.0 | 96.0 | 148.0 | 138.0 | 133.0 | 179.0 | 184.0 | 199.0 | 212.0 | (193.0) |
| Pre-tax Income | 484.0 | 603.0 | 626.0 | 703.0 | 799.0 | 883.0 | 207.0 | 658.0 | 88.0 | (283.0) | 328.0 | 318.0 | 393.0 | 610.0 | 866.0 | 781.0 | 967.0 | 886.0 | 403.0 | 1,639.0 |
% effective tax rate | 139.0 28.7% | 234.0 38.8% | 240.0 38.3% | 256.0 36.4% | 299.0 37.4% | 314.0 35.6% | 215.0 103.9% | 135.0 20.5% | 4.0 4.5% | 47.0 (16.6%) | 92.0 28.0% | 72.0 22.6% | 29.0 7.4% | 28.0 4.6% | 196.0 22.6% | 152.0 19.5% | 208.0 21.5% | 193.0 21.8% | 195.0 48.4% | (388.0) (23.7%) |
% margin | 927.0 11.9% | 391.0 4.7% | 415.0 4.6% | 452.0 4.5% | 497.0 4.6% | 618.0 5.6% | 59.0 0.6% | 525.0 4.7% | 164.0 2.8% | (323.0) (6.4%) | 254.0 5.0% | 244.0 3.5% | 366.0 3.6% | 581.0 5.7% | 667.0 6.0% | 628.0 5.1% | 753.0 5.5% | 685.0 4.8% | 199.0 1.3% | 1,254.0 7.5% |
| EPS | 10.64 | 4.44 | 4.12 | 4.44 | 5.00 | 6.56 | 0.72 | 6.16 | 1.94 | (4.36) | 3.48 | 2.39 | 2.41 | 3.85 | 4.66 | 4.42 | 5.34 | 5.00 | 1.45 | 9.39 |
| Diluted EPS | 10.32 | 4.28 | 4.00 | 4.36 | 4.96 | 6.52 | 0.72 | 6.16 | 1.94 | (4.36) | 3.43 | 2.35 | 2.38 | 3.80 | 4.60 | 4.36 | 5.27 | 4.96 | 1.44 | 9.29 |
% margin | 538.0 6.9% | 779.0 9.4% | 750.0 8.4% | 870.0 8.6% | 968.0 8.9% | 1,073.0 9.7% | 435.0 4.1% | 864.0 7.7% | 252.0 4.4% | (146.0) (2.9%) | 449.0 8.8% | 536.0 7.6% | 877.0 8.6% | 1,006.0 9.9% | 1,240.0 11.2% | 1,259.0 10.2% | 1,496.0 10.9% | 1,407.0 9.8% | 931.0 6.0% | 1,827.0 11.0% |
FAQ
What is the Leidos Holdings, Inc. (LDOS) revenue?
The Leidos Holdings, Inc. (LDOS) revenue is $16.7B, reflecting a year-over-year (YoY) growth of +7.9% YoY.
What is the Leidos Holdings, Inc. (LDOS) Net Income?
The Leidos Holdings, Inc. (LDOS) Net Income is $1,254.0M, showcasing a YoY growth of +530.2% YoY.
What is Leidos Holdings, Inc. (LDOS) net debt?
What is the Leidos Holdings, Inc. (LDOS) Free Cash Flow (FCF)?
The Leidos Holdings, Inc. (LDOS) Free Cash Flow (FCF) stands at $1,392.0M, accounting for a 8.4% margin.