Western Digital Corporation (0QZF.L)

Technology | Hardware Equipment Parts
Income Statement (Quarterly) 2025-10-03 2025-06-30 2025-06-27 2025-03-28
Revenue 2,818,000,000 2,605,000,000 2,605,000,000 2,294,000,000
Cost of Revenue 1,591,000,000 1,538,000,000 1,538,000,000 1,382,000,000
Gross Profit 1,227,000,000 1,067,000,000 1,067,000,000 912,000,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 138,000,000 124,000,000 124,000,000 108,000,000
Operating Expenses 435,000,000 387,000,000 387,000,000 152,000,000
Operating Income 792,000,000 680,000,000 680,000,000 760,000,000
Interest Expense 59,000,000 74,000,000 74,000,000 91,000,000
Income Before Tax 1,337,000,000 347,000,000 347,000,000 74,000,000
Income Tax Expense 155,000,000 95,000,000 95,000,000 -698,000,000
Net Income 1,182,000,000 257,000,000 257,000,000 524,000,000
Per Share
EPS 3.34 0.00 0.79 1.46
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-06-30 2025-06-27 2024-06-30 2024-06-28 2023-06-30
Revenue 9,520,000,000 9,520,000,000 6,317,000,000 6,317,000,000 12,318,000,000
Cost of Revenue 5,828,000,000 5,828,000,000 4,544,000,000 4,544,000,000 10,431,000,000
Gross Profit 3,692,000,000 3,692,000,000 1,773,000,000 1,773,000,000 1,887,000,000
Operating Expenses
R&D Expenses 0 0 0 0 0
SG&A Expenses 568,000,000 568,000,000 726,000,000 726,000,000 970,000,000
Operating Expenses 1,358,000,000 1,358,000,000 2,176,000,000 2,176,000,000 2,979,000,000
Operating Income 2,334,000,000 2,334,000,000 -403,000,000 -403,000,000 -1,285,000,000
Interest Expense 357,000,000 357,000,000 414,000,000 414,000,000 275,000,000
Income Before Tax 1,130,000,000 1,130,000,000 -739,000,000 -739,000,000 -1,560,000,000
Income Tax Expense -513,000,000 -513,000,000 26,000,000 26,000,000 146,000,000
Net Income 1,861,000,000 1,861,000,000 -798,000,000 -798,000,000 -1,706,000,000
Per Share
EPS 5.31 5.31 -2.61 -2.61 -5.36
EPS Diluted 0.00 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-06-30 2025-06-27 2024-06-30 2024-06-28
Assets
Cash and Cash Equivalents 2,114,000,000 2,114,000,000 1,551,000,000 1,551,000,000
Short Term Investments 0 354,000,000 0 0
Net Receivables 1,486,000,000 1,486,000,000 1,231,000,000 1,231,000,000
Inventory 1,291,000,000 1,291,000,000 1,387,000,000 1,387,000,000
Total Current Assets 5,856,000,000 5,856,000,000 8,060,000,000 8,060,000,000
Property Plant Equipment 2,343,000,000 2,343,000,000 2,359,000,000 2,359,000,000
Goodwill and Intangibles 4,319,000,000 4,319,000,000 4,319,000,000 4,319,000,000
Total Assets 14,002,000,000 14,002,000,000 24,188,000,000 24,188,000,000
Liabilities
Account Payables 1,266,000,000 1,266,000,000 1,054,000,000 1,054,000,000
Short Term Debt 2,226,000,000 2,257,000,000 1,750,000,000 1,750,000,000
Total Current Liabilities 5,418,000,000 5,418,000,000 6,087,000,000 6,087,000,000
Long Term Debt 2,485,000,000 2,595,000,000 5,684,000,000 5,684,000,000
Total Liabilities 8,462,000,000 8,462,000,000 13,141,000,000 13,141,000,000
Shareholders Equity
Retained Earnings 762,000,000 762,000,000 6,775,000,000 6,775,000,000
Total Shareholders Equity 5,540,000,000 5,540,000,000 11,047,000,000 11,047,000,000
Balance Sheet (Annual) 2025-06-30 2025-06-27 2024-06-30 2024-06-28 2023-06-30
Assets
Cash and Cash Equivalents 2,114,000,000 2,114,000,000 1,551,000,000 1,551,000,000 2,023,000,000
Short Term Investments 0 354,000,000 0 0 0
Net Receivables 1,486,000,000 1,486,000,000 1,231,000,000 1,231,000,000 1,598,000,000
Inventory 1,291,000,000 1,291,000,000 1,387,000,000 1,387,000,000 3,698,000,000
Total Current Assets 5,856,000,000 5,856,000,000 8,060,000,000 8,060,000,000 7,886,000,000
Property Plant Equipment 2,343,000,000 2,343,000,000 2,359,000,000 2,359,000,000 3,620,000,000
Goodwill and Intangibles 4,319,000,000 4,319,000,000 4,319,000,000 4,319,000,000 10,117,000,000
Total Assets 14,002,000,000 14,002,000,000 24,188,000,000 24,188,000,000 24,429,000,000
Liabilities
Account Payables 1,266,000,000 1,266,000,000 1,054,000,000 1,054,000,000 1,585,000,000
Short Term Debt 2,226,000,000 2,257,000,000 1,750,000,000 1,750,000,000 1,213,000,000
Total Current Liabilities 5,418,000,000 5,418,000,000 6,087,000,000 6,087,000,000 5,434,000,000
Long Term Debt 2,485,000,000 2,595,000,000 5,684,000,000 5,684,000,000 6,101,000,000
Total Liabilities 8,462,000,000 8,462,000,000 13,141,000,000 13,141,000,000 23,553,000,000
Shareholders Equity
Retained Earnings 762,000,000 762,000,000 6,775,000,000 6,775,000,000 7,424,000,000
Total Shareholders Equity 5,540,000,000 5,540,000,000 11,047,000,000 11,047,000,000 10,847,000,000
Cash Flow Statement (Quarterly) 2025-06-30 2025-06-27 2024-06-30 2024-06-28
Operating Activities
Net Income 1,889,000,000 1,889,000,000 -798,000,000 -798,000,000
Depreciation & Amortization 451,000,000 451,000,000 568,000,000 568,000,000
Stock Based Compensation 265,000,000 265,000,000 295,000,000 295,000,000
Change in Working Capital -1,031,000,000 -1,031,000,000 -307,000,000 -307,000,000
Operating Cash Flow 1,691,000,000 1,691,000,000 -294,000,000 -294,000,000
Investing Activities
Capital Expenditure -407,000,000 -407,000,000 -487,000,000 -487,000,000
Investments -412,000,000 -412,000,000 -487,000,000 -487,000,000
Investing Cash Flow 150,000,000 150,000,000 -27,000,000 -27,000,000
Financing Activities
Debt Repayment 56,000,000 56,000,000 391,000,000 391,000,000
Common Stock Issued/Repurchased -72,000,000 -72,000,000 80,000,000 80,000,000
Dividends Paid -44,000,000 -44,000,000 0 0
Financing Cash Flow -1,612,000,000 -1,612,000,000 187,000,000 187,000,000
Summary
Free Cash Flow 1,284,000,000 1,284,000,000 -781,000,000 -781,000,000
Net Change in Cash 563,000,000 563,000,000 -472,000,000 -472,000,000
Cash Flow Statement (Annual) 2025-06-30 2025-06-27 2024-06-30 2024-06-28 2023-06-30
Operating Activities
Net Income 1,889,000,000 1,889,000,000 -798,000,000 -798,000,000 -1,706,000,000
Depreciation & Amortization 451,000,000 451,000,000 568,000,000 568,000,000 828,000,000
Stock Based Compensation 265,000,000 265,000,000 295,000,000 295,000,000 318,000,000
Change in Working Capital -1,031,000,000 -1,031,000,000 -307,000,000 -307,000,000 90,000,000
Operating Cash Flow 1,691,000,000 1,691,000,000 -294,000,000 -294,000,000 -408,000,000
Investing Activities
Capital Expenditure -407,000,000 -407,000,000 -487,000,000 -487,000,000 -807,000,000
Investments -412,000,000 -412,000,000 -487,000,000 -487,000,000 -807,000,000
Investing Cash Flow 150,000,000 150,000,000 -27,000,000 -27,000,000 -762,000,000
Financing Activities
Debt Repayment 56,000,000 56,000,000 391,000,000 391,000,000 0
Common Stock Issued/Repurchased -72,000,000 -72,000,000 80,000,000 80,000,000 -80,000,000
Dividends Paid -44,000,000 -44,000,000 0 0 0
Financing Cash Flow -1,612,000,000 -1,612,000,000 187,000,000 187,000,000 875,000,000
Summary
Free Cash Flow 1,284,000,000 1,284,000,000 -781,000,000 -781,000,000 -1,215,000,000
Net Change in Cash 563,000,000 563,000,000 -472,000,000 -472,000,000 -304,000,000