Leidos Holdings, Inc. (BMV:LDOS)

Leidos Holdings Income Statement

Financials in millions USD. Fiscal year is February - January.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 2, 2026	Jan 3, 2025	Dec 29, 2023	Dec 30, 2022	Dec 31, 2021
Revenue	17,174	16,662	15,438	14,396	13,737
Revenue Growth (YoY)	3.07%	7.93%	7.24%	4.80%	11.71%
Cost of Revenue	14,075	13,864	13,194	12,312	11,723
Gross Profit	3,099	2,798	2,244	2,084	2,014
Selling, General & Admin	999	983	942	951	851
Other Operating Expenses	23	27	711	57	31
Operating Income	2,109	1,827	621	1,088	1,152
Interest Income	32	39	30	12	20
Interest Expense	-203	-193	-212	-199	-184
Other Non-Operating Income (Expense)	3	5	-6	-3	-1
Total Non-Operating Income (Expense)	-168	-149	-188	-190	-165
Pretax Income	1,909	1,639	403	886	967
Provision for Income Taxes	447	388	195	193	208
Net Income	1,448	1,254	199	685	753
Minority Interest in Earnings	14	-3	9	8	6
Net Income to Common	1,448	1,254	199	685	753
Net Income Growth	15.47%	530.15%	-70.95%	-9.03%	19.90%
Shares Outstanding (Basic)	128	134	137	137	141
Shares Outstanding (Diluted)	130	136	138	138	143
Shares Change (YoY)	-4.41%	-1.45%	-	-3.50%	-0.69%
EPS (Basic)	11.31	9.36	1.45	5.00	5.34
EPS (Diluted)	11.14	9.22	1.44	4.96	5.27
EPS Growth	20.82%	540.28%	-70.97%	-5.88%	20.87%
Free Cash Flow	1,625	1,286	980	863	929
Free Cash Flow Growth	26.36%	31.22%	13.56%	-7.10%	-19.29%
Free Cash Flow Per Share	12.50	9.46	7.10	6.25	6.50
Dividends Per Share	1.630	1.540	1.460	1.440	1.400
Dividend Growth	5.84%	5.48%	1.39%	2.86%	2.94%
Gross Margin	18.04%	16.79%	14.54%	14.48%	14.66%
Operating Margin	12.28%	10.97%	4.02%	7.56%	8.39%
Profit Margin	8.51%	7.51%	1.35%	4.81%	5.53%
FCF Margin	9.46%	7.72%	6.35%	5.99%	6.76%
EBITDA	2,399	2,117	952	1,421	1,477
EBITDA Margin	13.97%	12.71%	6.17%	9.87%	10.75%
EBIT	2,109	1,827	621	1,088	1,152
EBIT Margin	12.28%	10.97%	4.02%	7.56%	8.39%
Effective Tax Rate	23.42%	23.67%	48.39%	21.78%	21.51%

Updated Jan 2, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.