Interactive Financial Charts Not Available

Leidos Holdings (LDOS) | Financial Analysis & Statements

Leidos Holdings Inc. | Large-cap | Technology

$178.02

0.50%

Leidos Holdings vs International Leidos Holdings vs Accenture plc Leidos Holdings vs Fiserv Leidos Holdings vs Fidelity National Leidos Holdings vs Cognizant Technology Leidos Holdings vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 4.2B

Gross Profit 757.0M 17.83%

Operating Income 527.0M 12.41%

Net Income 365.0M 8.60%

EPS (Diluted) $2.77

Balance Sheet Metrics

Total Assets 13.2B

Total Liabilities 8.9B

Shareholders Equity 4.3B

Debt to Equity 2.07

Cash Flow Metrics

Operating Cash Flow 206.0M

Free Cash Flow 36.0M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Leidos Holdings Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	16.7B	15.4B	14.4B	13.7B	12.3B
Cost of Goods Sold i	13.9B	13.2B	12.3B	11.7B	10.6B
Gross Profit i	2.8B	2.2B	2.1B	2.0B	1.7B
Gross Margin % i	16.8%	14.5%	14.5%	14.7%	14.1%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	983.0M	942.0M	951.0M	851.0M	770.0M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	983.0M	942.0M	951.0M	851.0M	770.0M
Operating Income i	1.8B	1.3B	1.1B	1.2B	967.0M
Operating Margin % i	10.9%	8.4%	7.9%	8.5%	7.9%
Non-Operating Items
Interest Income i	-	-	-	1.0M	3.0M
Interest Expense i	193.0M	212.0M	199.0M	184.0M	182.0M
Other Non-Operating Income	17.0M	-687.0M	-48.0M	-12.0M	-7.0M
Pre-tax Income i	1.6B	403.0M	886.0M	967.0M	781.0M
Income Tax i	388.0M	195.0M	193.0M	208.0M	152.0M
Effective Tax Rate % i	23.7%	48.4%	21.8%	21.5%	19.5%
Net Income i	1.3B	208.0M	693.0M	759.0M	629.0M
Net Margin % i	7.5%	1.3%	4.8%	5.5%	5.1%
Key Metrics
EBITDA i	2.1B	1.7B	1.5B	1.5B	1.3B
EPS (Basic) i	$9.36	$1.45	$5.00	$5.34	$4.42
EPS (Diluted) i	$9.22	$1.44	$4.96	$5.27	$4.36
Basic Shares Outstanding i	134000000	137000000	137000000	141000000	142000000
Diluted Shares Outstanding i	134000000	137000000	137000000	141000000	142000000

Income Statement Trend

Leidos Holdings Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	943.0M	777.0M	516.0M	727.0M	524.0M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	1.8B	1.4B	1.4B	1.2B	1.3B
Inventory i	315.0M	310.0M	287.0M	274.0M	276.0M
Other Current Assets	525.0M	489.0M	490.0M	281.0M	232.0M
Total Current Assets i	4.4B	4.0B	3.6B	3.6B	3.3B
Non-Current Assets
Property, Plant & Equipment i	560.0M	512.0M	545.0M	612.0M	581.0M
Goodwill i	12.7B	12.9B	14.3B	14.7B	13.8B
Intangible Assets i	517.0M	667.0M	952.0M	1.2B	1.2B
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	524.0M	438.0M	388.0M	414.0M	443.0M
Total Non-Current Assets i	8.7B	8.7B	9.4B	9.6B	9.2B
Total Assets i	13.1B	12.7B	13.1B	13.3B	12.5B
Liabilities
Current Liabilities
Accounts Payable i	705.0M	736.0M	733.0M	692.0M	731.0M
Short-term Debt i	618.0M	18.0M	992.0M	483.0M	100.0M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	-	-	-	-	-
Total Current Liabilities i	3.7B	3.0B	3.9B	3.2B	2.9B
Non-Current Liabilities
Long-term Debt i	4.7B	5.2B	4.5B	5.2B	5.2B
Deferred Tax Liabilities i	-	3.0M	40.0M	239.0M	234.0M
Other Non-Current Liabilities	317.0M	264.0M	233.0M	267.0M	291.0M
Total Non-Current Liabilities i	5.0B	5.4B	4.8B	5.7B	5.7B
Total Liabilities i	8.6B	8.4B	8.7B	8.9B	8.6B
Equity
Common Stock i	0	0	0	0	0
Retained Earnings i	3.4B	2.4B	2.4B	1.9B	1.3B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	4.5B	4.3B	4.4B	4.3B	3.9B
Key Metrics
Total Debt i	5.3B	5.2B	5.5B	5.7B	5.3B
Working Capital i	774.0M	1.0B	-304.0M	390.0M	432.0M

Balance Sheet Composition

Leidos Holdings Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	1.3B	208.0M	693.0M	759.0M	629.0M
Depreciation & Amortization i	290.0M	331.0M	333.0M	325.0M	282.0M
Stock-Based Compensation i	85.0M	77.0M	73.0M	67.0M	62.0M
Working Capital Changes i	-312.0M	-52.0M	-60.0M	-57.0M	142.0M
Operating Cash Flow i	1.3B	483.0M	854.0M	1.1B	1.1B
Investing Activities
Capital Expenditures i	-149.0M	-207.0M	-129.0M	-104.0M	-183.0M
Acquisitions i	0	-4.0M	-177.0M	-622.0M	-2.7B
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-142.0M	-211.0M	-313.0M	-730.0M	-2.8B
Financing Activities
Share Repurchases i	-906.0M	-246.0M	-542.0M	-270.0M	-105.0M
Dividends Paid i	-208.0M	-201.0M	-199.0M	-199.0M	-196.0M
Debt Issuance i	0	1.7B	380.0M	380.0M	7.2B
Debt Repayment i	-18.0M	-2.0B	-545.0M	-106.0M	-5.5B
Financing Cash Flow i	-1.1B	-715.0M	-865.0M	-113.0M	1.5B
Free Cash Flow i	1.2B	958.0M	863.0M	929.0M	1.2B
Net Change in Cash i	34.0M	-443.0M	-324.0M	218.0M	-252.0M

Cash Flow Trend

Leidos Holdings Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.64

Forward P/E 16.89

Price to Book 4.86

Price to Sales 1.33

PEG Ratio 16.89

Profitability Ratios

Profit Margin 8.22%

Operating Margin 13.28%

Return on Equity 30.42%

Return on Assets 9.55%

Financial Health

Current Ratio 1.62

Debt to Equity 121.14

Beta 0.66

Per Share Data

EPS (TTM) $10.61

Book Value per Share $36.34

Revenue per Share $130.18

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
ldos	22.6B	16.64	4.86	30.42%	8.22%	121.14
International	225.7B	39.08	8.20	22.67%	9.11%	245.47
Accenture plc	148.6B	18.98	4.86	26.93%	11.61%	25.88
Fiserv	72.4B	22.28	2.87	12.46%	16.00%	115.31
Fidelity National	37.2B	284.64	2.63	1.03%	1.09%	91.53
Cognizant Technology	34.0B	14.11	2.23	16.69%	11.89%	7.70

Financial data is updated regularly. All figures are in the company's reporting currency.