• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    Amentum Reports Strong Fourth Quarter and Fiscal Year 2025 Results

    11/24/25 4:30:00 PM ET
    $AMTM
    Real Estate
    Real Estate
    Get the next $AMTM alert in real time by email

    Annual Revenues of $14.4 billion, 4% growth on a pro forma basis

    Annual Net Income of $66 million; Annual Adjusted EBITDA of $1,104 million

    Annual Diluted Earnings Per Share of $0.27; Annual Adjusted Diluted Earnings Per Share of $2.22

    Annual Operating Cash Flow of $543 million; Annual Free Cash Flow of $516 million

    Backlog of $47 billion; Book-to-Bill — 1.6x Fourth Quarter, 1.2x Full Year

    Reduced Net Debt to $3.6 billion and Net Leverage to 3.2x

    Amentum Holdings, Inc. ("Amentum" or the "Company") (NYSE:AMTM), a leading advanced engineering and technology company, today announced results for the fourth quarter and fiscal year ended October 3, 2025, and issued guidance for fiscal year 2026.

    "Amentum's strong fourth quarter results cap off what has been a remarkable first year as a public company. Financial performance exceeded our expectations, demonstrating the resilience of our business and its alignment with enduring global trends and the mission critical priorities of our customers," said Amentum Chief Executive Officer John Heller. "Looking ahead, Amentum is well positioned to benefit from tailwinds in key strategic growth areas including global nuclear energy, critical digital infrastructure, and space systems and technology. With a robust financial backdrop, recognized leadership in accelerating global markets, and a team focused on delivering innovative solutions, we enter fiscal year 2026 with significant momentum and excitement for the future."

    Summary Operating Results

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

    Year Ended

    ($ in millions, except per share data)

    October 3,

    2025

     

    September 27,

    2024

     

    % Change

     

    October 3,

    2025

     

    September 27,

    2024

     

    % Change

    GAAP Measures:

     

     

     

     

     

     

     

     

     

     

     

    Revenues

    $3,925

     

    $2,212

     

    77%

     

    $14,393

     

    $8,388

     

    72%

    Operating income

    $135

     

    $27

     

    400%

     

    $480

     

    $291

     

    65%

    Net income (loss)

    $40

     

    $26

     

    54%

     

    $66

     

    $(82)

     

    180%

    Diluted earnings (loss) per share

    $0.16

     

    $0.28

     

    (42)%

     

    $0.27

     

    $(0.90)

     

    130%

     

     

     

     

     

     

     

     

     

     

     

     

    Pro Forma and Non-GAAP Measures1,2:

     

     

     

     

     

     

     

     

     

     

    Revenues

    $3,925

     

    $3,565

     

    10%

     

    $14,393

     

    $13,858

     

    4%

    Adjusted EBITDA2

    $300

     

    $277

     

    8%

     

    $1,104

     

    $1,049

     

    5%

    Adjusted EBITDA Margin2

    7.7%

     

    7.8%

     

    (10) bps

     

    7.7%

     

    7.6%

     

    +10 bps

    Adjusted Diluted Earnings Per Share2

    $0.63

     

    $0.48

     

    31%

     

    $2.22

     

    $2.00

     

    11%

    Free Cash Flow2

    $261

     

    N/A

     

    N/A

     

    $516

     

    N/A

     

    N/A

     

    1 – September 27, 2024 Revenues and Non-GAAP financial measures are presented on a pro forma basis to include the results of Jacobs' Critical Mission Solutions and Cyber & Intelligence (CMS) businesses prepared in accordance with the requirements of Article 11 of Regulation S-X. 

    2 – Non-GAAP financial measures should be considered in addition to, but not as a substitute for, the information provided in accordance with GAAP. Management believes that these non-GAAP measures provide another measure of Amentum's results of operations and financial condition, including its ability to comply with financial covenants. See Unaudited Pro Forma Non-GAAP Financial Measures at the end of this press release for more information and a reconciliation of our selected reported results to these non-GAAP measures. 

    GAAP Results

    GAAP revenues increased 77% for the fourth quarter and 72% for the full year primarily as a result of revenues from the combination with Jacobs' Critical Mission Solutions and Cyber & Intelligence (CMS) businesses. GAAP operating income increased as a result of the contribution from CMS, partially offset by increased intangible amortization expense. GAAP net income and diluted earnings per share improved year-over-year due to higher operating income and lower interest expense.

    Pro Forma and Non-GAAP Results

    Pro forma revenues, which include the results of CMS prepared in accordance with the requirements of Article 11 of Regulation S-X, increased 10% for the fourth quarter and 4% for the full year driven by growth in both Digital Solutions and Global Engineering Solutions. Pro Forma Adjusted EBITDA increased 8% for the fourth quarter and 5% for the full year primarily due to the higher revenues and improved operating performance. Pro Forma Adjusted Net Income and Adjusted Diluted Earnings Per Share increased primarily as a result of the higher operating profit.

    Pro Forma and Non-GAAP Segment Results

     

    Three Months Ended

     

    Year Ended

    ($ in millions)

    October 3,

    2025

     

    September 27,

    2024

     

    % Change

     

    October 3,

    2025

     

    September 27,

    2024

     

    % Change

    Revenues1

     

     

     

     

     

     

     

     

     

     

     

    Digital Solutions

    $1,496

     

    $1,345

     

    11%

     

    $5,543

     

    $5,197

     

    7%

    Global Engineering Solutions

    2,429

     

    2,220

     

    9%

     

    8,850

     

    8,661

     

    2%

    Total Revenues

    $3,925

     

    $3,565

     

    10%

     

    $14,393

     

    $13,858

     

    4%

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA2

     

     

     

     

     

     

     

     

     

     

     

    Digital Solutions

    $116

     

    $111

     

    5%

     

    $437

     

    $404

     

    8%

    Global Engineering Solutions

    184

     

    166

     

    11%

     

    667

     

    645

     

    3%

    Total Adjusted EBITDA

    $300

     

    $277

     

    8%

     

    $1,104

     

    $1,049

     

    5%

     

    1 – September 27, 2024 Revenues and Non-GAAP financial measures are presented on a pro forma basis. 

    2 – Non-GAAP financial measures should be considered in addition to, but not as a substitute for, the information provided in accordance with GAAP. Management believes that these non-GAAP measures provide another measure of Amentum's results of operations and financial condition, including its ability to comply with financial covenants. See Unaudited Pro Forma Non-GAAP Financial Measures at the end of this press release for more information and a reconciliation of our selected reported results to these non-GAAP measures. 

    Digital Solutions revenues increased 11% for the fourth quarter and 7% for the full year, driven by higher volume from new commercial digital infrastructure contract awards and the benefit of additional working days; partially offset by the expected ramp-down of certain historical programs and the divestiture of Rapid Solutions. Adjusted EBITDA increased 5% for the fourth quarter and 8% for the full year due to the higher revenues and improved operating performance.

    Global Engineering Solutions revenues increased 9% for the fourth quarter and 2% for the full year, driven by new contract awards, growth on existing programs, and the benefit of additional working days; partially offset by the transition of contracts from consolidated to unconsolidated joint ventures and the expected ramp-down of certain historical programs. Adjusted EBITDA increased 11% for the fourth quarter and 3% for the full year due to the higher revenues and improved operating performance.

    Cash Flow Summary

    During the three months ended October 3, 2025, Amentum generated $270 million of net cash from operating activities and used $8 million and $559 million of cash in investing and financing activities, respectively. Net cash provided by operating activities was driven by strong cash earnings and disciplined working capital management. Net cash used in investing activities included $7 million in capital expenditures which resulted in quarterly free cash flow of $261 million. Financing activities consisted primarily of $550 million in principal payments on our Term Loan. As of October 3, 2025, Amentum had $437 million in cash and cash equivalents and $4.0 billion of gross debt.

    Backlog and Contract Awards

    As of October 3, 2025, the Company had total backlog of $47.1 billion, compared with $45.0 billion as of September 27, 2024, an annual increase of 5%, driven by $16.5 billion in net bookings and a 1.2x book-to-bill. Funded backlog as of October 3, 2025 was $5.6 billion.

    Notable Q4 Fiscal Year 2025 Highlights

    • Space Force Range Contract (SFRC) – The United States Space Force awarded Amentum SFRC, a new $4 billion single-award indefinite delivery indefinite quantity contract with a ten-year ordering period, to advance the national capability for Assured Access to Space from the Eastern and Western space and missile ranges through responsive and flexible operations, maintenance, sustainment, systems engineering and integration solutions. The previously announced protest was resolved during the fourth quarter and therefore the award is now reflected in backlog and book-to-bill.
    • Sellafield Decommissioning and Nuclear Waste Partners (DNWP) – Sellafield awarded Amentum positions totaling over $1.8 billion over 15 years to deliver expert decommissioning solutions. Under the DNWP framework, which represents an expansion in the scope and scale of Amentum's current operations, the Company will employ multidisciplinary, end-to-end engineering and project management capabilities to carry out remediation work and retrieve hazardous waste from legacy ponds on the site in Cumbria, England.
    • Contract for Organizing Spaceflight Mission Operations and Systems (COSMOS) – NASA awarded Ascend Aerospace & Technology, a joint venture in which Amentum is a partner, a new nine-year $1.8 billion contract to leverage advanced engineering and technology solutions, including model-based systems engineering tools for the mission control center, simulated mission environments, training systems, training support for astronauts, instructors and flight controllers. The award is under protest and therefore is not yet included in backlog or book-to-bill.
    • Classified Intelligence Contracts – Amentum secured multiple awards totaling nearly $700 million to provide intelligence customers with a comprehensive suite of advanced engineering and technology solutions, including an award to provide AI-enabled software coding in a secure environment.

    Fiscal Year 2026 Guidance

    Amentum initiates the following fiscal year 2026 guidance which represents our views as of November 24, 2025:

    ($ in millions, except per share data)

     

     

    Fiscal Year 2026 Guidance

     

     

    Implied Underlying

    Growth2

    Revenues

     

     

    $13,950

    -

    $14,300

     

     

    ~3%

    Adjusted EBITDA1

     

     

    $1,100

    -

    $1,140

     

     

    ~5%

    Adjusted Diluted EPS1

     

     

    $2.25

    -

    $2.45

     

     

    ~12%

    Free Cash Flow1

     

     

    $525

    -

    $575

     

     

    ~12%

     

    1 – Represents a Non-GAAP financial measure - see the related explanations included elsewhere in this release. Amentum does not provide a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP measures due to the inherent difficulty in forecasting and quantifying certain significant items. These items are uncertain, depend on various factors and could have a material impact on GAAP reported results for the relevant period. 

    2 – Represents implied growth at the guidance mid-point after adjusting fiscal year 2025 for the impact of additional working days, the divested Rapid Solutions and New Zealand facilities maintenance businesses, and the transition of certain contracts from consolidated to unconsolidated joint ventures, which totaled approximately: Revenues of $650 million, Adjusted EBITDA of $32 million, Adjusted Diluted EPS of $0.12 and Free Cash Flow of $25 million. 

    Webcast Information

    Amentum will host a conference call beginning at 8:30 a.m. Eastern time on Tuesday, November 25, 2025 to discuss the results for the fourth quarter and fiscal year ended October 3, 2025. The conference call will be webcast simultaneously to the public through a link on the Investor Relations section of the Amentum website at amentum.com. After the call concludes, a replay of the webcast can be accessed on the Investor Relations website.

    About Amentum

    Amentum is a global leader in advanced engineering and innovative technology solutions, trusted by the United States and its allies to address their most significant and complex challenges in science, security and sustainability. Our people apply undaunted curiosity, relentless ambition and boundless imagination to challenge convention and drive progress. Our commitments are underpinned by the belief that safety, collaboration and well-being are integral to success. Headquartered in Chantilly, Virginia, we have approximately 50,000 employees in over 70 countries across all 7 continents.

    Visit us at amentum.com to learn how we advance the future together.

    Cautionary Note Regarding Forward Looking Statements

    This release contains or incorporates by reference statements that relate to future events and expectations and, as such, could be interpreted to be "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements may be characterized by terminology such as "believe," "project," "expect," "anticipate," "estimate," "forecast," "outlook," "target," "endeavor," "seek," "predict," "intend," "strategy," "plan," "may," "could," "should," "will," "would," "will be," "will continue," "will likely result," or the negative thereof or variations thereon or similar terminology generally intended to identify forward-looking statements. All statements other than statements of historical fact are statements that could be deemed forward-looking statements, including projections of financial performance; statements of plans, strategies and objectives of management for future operations; any statement concerning developments, performance or industry rankings relating to products or services; any statements regarding future economic conditions or performance; any statements of assumptions underlying any of the foregoing; and any other statements that address activities, events or developments that the Company intends, expects, projects, believes or anticipates will or may occur in the future.

    Important factors that could cause actual results to differ materially from such plans, estimates or expectations include, among others: changes in U.S. or global economic, financial, business and political conditions, including changes to governmental budgetary priorities and tariffs; our ability to comply with the various procurement and other laws and regulations; risks associated with contracts with governmental entities; reviews and audits by the U.S. government and others; changes to our professional reputation and relationship with government agencies; the occurrence of an accident or safety incident; the ability of the Company to control costs, meet performance requirements or contractual schedules, compete effectively or implement its business strategy; the ability of the Company to retain and hire key personnel, and retain and engage key customers and suppliers; the failure to realize the anticipated benefits of the 2024 transaction with Jacobs Solutions Inc.; potential liabilities associated with shareholder litigation or other settlements or investigations; evolving legal, regulatory and tax regimes; and other factors set forth under Item 1A, Risk Factors in the annual report on Form 10-K (the "Annual Report"), and from time to time in documents that we file with the SEC. The above list of factors is not exhaustive or necessarily in order of importance. For additional information on identifying factors that may cause actual results to vary materially from those stated in forward-looking statements, see the discussions under the section entitled "Risk Factors" in the Annual Report. Any forward-looking statement speaks only as of the date on which it is made, and we assume no obligation to update or revise such statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

    Pro Forma and Non-GAAP Measures

    This release includes the presentation and discussion of pro forma financial information that incorporates the results of CMS prepared in accordance with the requirements of Article 11 of Regulation S-X. This release also includes the presentation and discussion of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted Earnings Per Share, Free Cash Flow, and Net Leverage, which are not measures of financial performance under Generally Accepted Accounting Principles in the United States ("GAAP"), each of which are pro forma when reporting for the year ended September 27, 2024. These pro forma and non-GAAP measures should be considered only as supplements to, and should not be considered in isolation or used as substitutes for, financial information prepared in accordance with GAAP. Management of the Company believes these pro forma and non-GAAP measures, when read in conjunction with the Company's financial statements prepared in accordance with GAAP and, where applicable, the reconciliations herein to the most directly comparable GAAP measures, provide useful information to management, investors and other users of the Company's financial information in evaluating operating results and understanding operating trends by adjusting for the effects of items we do not consider to be indicative of the Company's ongoing performance, the inclusion of which can obscure underlying trends. Additionally, management of the Company uses such measures in its evaluation of business performance, particularly when comparing performance to past periods, and believes these measures are useful for investors because they facilitate a comparison of financial results from period to period. The computation of pro forma and non-GAAP measures may not be comparable to similarly titled measures reported by other companies, thus limiting their use for comparability.

    Definitions of applicable non-GAAP measures and reconciliations to the most directly comparable GAAP measures are provided elsewhere in this release.

    In addition to the above non-GAAP financial measures, the Company has included backlog, net bookings, and book-to-bill in this release. Backlog is an operational measure representing the estimated amount of future revenues to be recognized under negotiated contracts, and net bookings represent the change in backlog between reporting periods plus reported revenues for the period. Book-to-bill represents net bookings divided by reported revenues for the same period. We believe these metrics are useful for investors because they are an important measure of business development performance and are used by management to conduct and evaluate its business during its regular review of operating results.

     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (in millions, except per share data)
     

     

     

    Three Months Ended

     

    Years Ended

     

    October 3, 2025

     

    September 27, 2024

     

    October 3, 2025

     

    September 27, 2024

    Revenues

    $

    3,925

     

     

    $

    2,212

     

     

    $

    14,393

     

     

    $

    8,388

     

    Cost of revenues

     

    (3,508

    )

     

     

    (2,014

    )

     

     

    (12,880

    )

     

     

    (7,590

    )

    Selling, general, and administrative expenses

     

    (176

    )

     

     

    (137

    )

     

     

    (616

    )

     

     

    (353

    )

    Amortization of intangibles

     

    (121

    )

     

     

    (57

    )

     

     

    (479

    )

     

     

    (228

    )

    Equity earnings of non-consolidated subsidiaries

     

    15

     

     

     

    23

     

     

     

    62

     

     

     

    74

     

    Operating income

     

    135

     

     

     

    27

     

     

     

    480

     

     

     

    291

     

    Interest expense and other, net

     

    (92

    )

     

     

    (108

    )

     

     

    (353

    )

     

     

    (438

    )

    Loss on extinguishment of debt

     

    (9

    )

     

     

    (42

    )

     

     

    (12

    )

     

     

    (45

    )

    Gain on acquisition of controlling interest

     

    —

     

     

     

    69

     

     

     

    —

     

     

     

    69

     

    Income (loss) before income taxes

     

    34

     

     

     

    (54

    )

     

     

    115

     

     

     

    (123

    )

    Benefit (provision) for income taxes

     

    3

     

     

     

    76

     

     

     

    (56

    )

     

     

    40

     

    Net income (loss) including non-controlling interests

     

    37

     

     

     

    22

     

     

     

    59

     

     

     

    (83

    )

    Less: net income attributable to non-controlling interests

     

    3

     

     

     

    4

     

     

     

    7

     

     

     

    1

     

    Net income (loss) attributable to common shareholders

    $

    40

     

     

    $

    26

     

     

    $

    66

     

     

    $

    (82

    )

     

     

     

     

     

     

     

     

    Basic earnings (loss) per share attributable to common shareholders

    $

    0.16

     

     

    $

    0.28

     

     

    $

    0.27

     

     

    $

    (0.90

    )

    Basic weighted average shares outstanding

     

    243

     

     

     

    92

     

     

     

    243

     

     

     

    91

     

    Diluted earnings (loss) per share attributable to common shareholders

    $

    0.16

     

     

    $

    0.28

     

     

    $

    0.27

     

     

    $

    (0.90

    )

    Diluted weighted average shares outstanding

     

    244

     

     

     

    92

     

     

     

    244

     

     

     

    91

     

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

    (in millions, except per share data)
     

     

     

    October 3, 2025

     

    September 27, 2024

    ASSETS

     

     

     

    Current assets:

     

     

     

    Cash and cash equivalents

    $

    437

     

     

    $

    452

     

    Accounts receivable, net

     

    2,479

     

     

     

    2,401

     

    Prepaid expenses and other current assets

     

    197

     

     

     

    231

     

    Total current assets

     

    3,113

     

     

     

    3,084

     

    Property and equipment, net

     

    114

     

     

     

    144

     

    Equity method investments

     

    196

     

     

     

    123

     

    Goodwill

     

    5,703

     

     

     

    5,556

     

    Intangible assets, net

     

    1,955

     

     

     

    2,623

     

    Other long-term assets

     

    379

     

     

     

    444

     

    Total assets

    $

    11,460

     

     

    $

    11,974

     

     

     

     

     

    LIABILITIES

     

     

     

    Current liabilities:

     

     

     

    Current portion of long-term debt

    $

    42

     

     

    $

    36

     

    Accounts payable

     

    892

     

     

     

    764

     

    Accrued compensation and benefits

     

    705

     

     

     

    696

     

    Contract liabilities

     

    227

     

     

     

    113

     

    Other current liabilities

     

    488

     

     

     

    356

     

    Total current liabilities

     

    2,354

     

     

     

    1,965

     

    Long-term debt, net of current portion

     

    3,901

     

     

     

    4,643

     

    Deferred tax liabilities

     

    260

     

     

     

    370

     

    Other long-term liabilities

     

    325

     

     

     

    444

     

    Total liabilities

     

    6,840

     

     

     

    7,422

     

     

     

     

     

    SHAREHOLDERS' EQUITY

     

     

     

    Common stock, $0.01 par value – 1,000,000,000 shares authorized and 243,464,776 shares issued and outstanding at October 3, 2025; 1,000,000,000 shares authorized and 243,302,173 shares issued and outstanding at September 27, 2024.

     

    2

     

     

     

    2

     

    Additional paid-in capital

     

    4,924

     

     

     

    4,962

     

    Retained deficit

     

    (461

    )

     

     

    (527

    )

    Accumulated other comprehensive income

     

    40

     

     

     

    23

     

    Total Amentum shareholders' equity

     

    4,505

     

     

     

    4,460

     

    Non-controlling interests

     

    115

     

     

     

    92

     

    Total shareholders' equity

     

    4,620

     

     

     

    4,552

     

    Total liabilities and shareholders' equity

    $

    11,460

     

     

    $

    11,974

     

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (in millions)
     

     

     

    Three Months Ended

     

    Years Ended

     

    October 3, 2025

     

    September 27, 2024

     

    October 3, 2025

     

    September 27, 2024

    Cash flows from operating activities

     

     

     

     

     

     

     

    Net income (loss) including non-controlling interests

    $

    37

     

     

    $

    22

     

     

    $

    59

     

     

    $

    (83

    )

    Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by operating activities:

     

     

     

     

     

     

     

    Depreciation

     

    11

     

     

     

    6

     

     

     

    40

     

     

     

    23

     

    Amortization of intangibles

     

    121

     

     

     

    57

     

     

     

    479

     

     

     

    228

     

    Amortization of deferred loan costs and original issue discount

     

    3

     

     

     

    6

     

     

     

    11

     

     

     

    22

     

    Derivative instruments

     

    2

     

     

     

    3

     

     

     

    10

     

     

     

    37

     

    Equity earnings of non-consolidated subsidiaries

     

    (15

    )

     

     

    (23

    )

     

     

    (62

    )

     

     

    (74

    )

    Distributions from equity method investments

     

    19

     

     

     

    15

     

     

     

    76

     

     

     

    61

     

    Deferred income taxes

     

    (3

    )

     

     

    (98

    )

     

     

    (47

    )

     

     

    (115

    )

    Stock-based compensation

     

    6

     

     

     

    15

     

     

     

    21

     

     

     

    18

     

    Gain on acquisition of controlling interest

     

    —

     

     

     

    (69

    )

     

     

    —

     

     

     

    (69

    )

    Other

     

    14

     

     

     

    8

     

     

     

    17

     

     

     

    14

     

    Changes in assets and liabilities, net of effects of business acquisition:

     

     

     

     

     

     

     

    Accounts receivable, net

     

    (17

    )

     

     

    52

     

     

     

    (171

    )

     

     

    81

     

    Prepaid expenses and other assets

     

    6

     

     

     

    9

     

     

     

    81

     

     

     

    78

     

    Accounts payable, contract liabilities, and other current liabilities

     

    82

     

     

     

    (100

    )

     

     

    54

     

     

     

    (211

    )

    Accrued employee compensation and benefits

     

    37

     

     

     

    (14

    )

     

     

    28

     

     

     

    43

     

    Other long-term liabilities

     

    (33

    )

     

     

    (2

    )

     

     

    (53

    )

     

     

    (6

    )

    Net cash provided by (used in) operating activities

     

    270

     

     

     

    (113

    )

     

     

    543

     

     

     

    47

     

    Cash flows from investing activities

     

     

     

     

     

     

     

    Acquisition, net of cash acquired

     

    —

     

     

     

    488

     

     

     

    (70

    )

     

     

    488

     

    Divestitures, net of cash conveyed

     

    7

     

     

     

    —

     

     

     

    365

     

     

     

    —

     

    Payments for property and equipment

     

    (9

    )

     

     

    (4

    )

     

     

    (27

    )

     

     

    (11

    )

    Contributions to equity method investments

     

    (20

    )

     

     

    (1

    )

     

     

    (56

    )

     

     

    (1

    )

    Return of capital from equity method investments

     

    19

     

     

     

    —

     

     

     

    19

     

     

     

    —

     

    Other

     

    (5

    )

     

     

    —

     

     

     

    (3

    )

     

     

    (1

    )

    Net cash (used in) provided by investing activities

     

    (8

    )

     

     

    483

     

     

     

    228

     

     

     

    475

     

    Cash flows from financing activities

     

     

     

     

     

     

     

    Borrowings on revolving credit facilities

     

    288

     

     

     

    —

     

     

     

    1,146

     

     

     

    562

     

    Payments on revolving credit facilities

     

    (288

    )

     

     

    —

     

     

     

    (1,146

    )

     

     

    (562

    )

    Proceeds from borrowing under the term loans

     

    —

     

     

     

    2,620

     

     

     

    —

     

     

     

    2,620

     

    Repayments of borrowings under the credit agreement

     

    (550

    )

     

     

    (4,002

    )

     

     

    (750

    )

     

     

    (4,177

    )

    Proceeds from issuance of Senior Notes

     

    —

     

     

     

    1,000

     

     

     

    —

     

     

     

    1,000

     

    Payments of debt issuance fees

     

    —

     

     

     

    (38

    )

     

     

    —

     

     

     

    (38

    )

    Repayments of borrowings under other agreements

     

    (2

    )

     

     

    (3

    )

     

     

    (9

    )

     

     

    (13

    )

    Capital contribution

     

    —

     

     

     

    235

     

     

     

    —

     

     

     

    235

     

    Capital contribution from non-controlling interests

     

    3

     

     

     

    —

     

     

     

    3

     

     

     

    —

     

    Distributions to non-controlling interests

     

    (14

    )

     

     

    (4

    )

     

     

    (35

    )

     

     

    (6

    )

    Other

     

    4

     

     

     

    (1

    )

     

     

    1

     

     

     

    (3

    )

    Net cash used in financing activities

     

    (559

    )

     

     

    (193

    )

     

     

    (790

    )

     

     

    (382

    )

    Effect of exchange rate changes on cash

     

    (4

    )

     

     

    4

     

     

     

    4

     

     

     

    7

     

    Net change in cash and cash equivalents

     

    (301

    )

     

     

    181

     

     

     

    (15

    )

     

     

    147

     

    Cash and cash equivalents, beginning of period

     

    738

     

     

     

    271

     

     

     

    452

     

     

     

    305

     

    Cash and cash equivalents, end of period

    $

    437

     

     

    $

    452

     

     

    $

    437

     

     

    $

    452

     

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED NON-GAAP FINANCIAL MEASURES

    The presentation and discussion of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, Free Cash Flow, and Net Leverage are not measures of financial performance under Generally Accepted Accounting Principles in the United States ("GAAP"). These non-GAAP measures should be considered only as supplements to, and should not be considered in isolation or used as a substitute for, financial information prepared in accordance with GAAP. Management believes these non-GAAP measures, when read in conjunction with our consolidated financial statements prepared in accordance with GAAP and the reconciliations herein to the most directly comparable GAAP measures, provide useful information in assessing trends in our ongoing operating performance and may provide greater visibility in understanding the long-term financial performance of the Company. The computation of non-GAAP measures may not be comparable to similarly titled measures reported by other companies, thus limiting their use for comparability.

    Adjusted EBITDA is defined as GAAP net income attributable to common shareholders adjusted for interest expense and other, net, provision for income taxes, depreciation and amortization, and excludes the following discrete items:

    • Acquisition, transaction, and integration costs – Represents acquisition, transaction and integration costs, including severance, retention, and other adjustments related to acquisition and integration activities.
    • Amortization of intangibles – Represents the amortization of intangible assets.
    • Divestitures – Represents divestiture gains and losses.
    • Loss on extinguishment of debt – Represents the write-off of debt discount and debt issuance costs as a result of debt modifications.
    • Utilization of certain fair market value adjustments assigned in purchase accounting – Represents the periodic utilization of the fair market value adjustments assigned to certain equity method investments and non-controlling interests based on the remaining period of performance for the related contract.
    • Stock-based compensation – Represents non-cash compensation expenses recognized for stock-based arrangements.

    Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenues.

    Adjusted Net Income is defined as GAAP net income attributable to common shareholders excluding the discrete items listed under Adjusted EBITDA and the related tax impacts.

    Adjusted Diluted EPS is defined as Adjusted Net Income divided by diluted weighted average number of common shares outstanding.

    Free Cash Flow is defined as GAAP cash flow provided by operating activities less purchases of property and equipment. For fiscal year 2025, Free Cash Flow was $516 million, consisting of $543 million of GAAP cash flow provided by operating activities less $27 million of purchases of property and equipment.

    Net Leverage is defined as GAAP total debt (excluding unamortized original issue discount and deferred financing costs) less cash and cash equivalents, divided by last twelve months Adjusted EBITDA, which is a non-GAAP measure. For fiscal year 2025, Net Leverage was 3.2x, consisting of $4,008 million of total debt less $437 million of cash and cash equivalents, divided by the last twelve months Adjusted EBITDA of $1,104 million.

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED NON-GAAP FINANCIAL MEASURES

    (in millions, except per share data and margin percentages)
     

     

    The following table presents the reconciliation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Diluted EPS to the most directly comparable GAAP measures for the three months ended October 3, 2025: 

     

     

    For the Three Months Ended October 3, 2025

     

    As

    reported

     

    Acquisition,

    transaction

    and

    integration

    costs

     

    Amortization

    of

    intangibles

     

    Divestitures

     

    Loss on

    extinguishment

    of debt

     

    Utilization of

    fair market

    value

    adjustments

     

    Stock-based

    compensation

     

    Non-GAAP

    results

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenues

    $

    3,925

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

    $

    3,925

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating income

    $

    135

     

     

    $

    23

     

     

    $

    121

     

     

    $

    —

     

     

    $

    —

     

     

    $

    8

     

     

    $

    6

     

    $

    293

     

    Non-operating expenses, net

     

    (101

    )

     

     

    —

     

     

     

    —

     

     

     

    5

     

     

     

    9

     

     

     

    —

     

     

     

    —

     

     

    (87

    )

    Income before income taxes

     

    34

     

     

     

    23

     

     

     

    121

     

     

     

    5

     

     

     

    9

     

     

     

    8

     

     

     

    6

     

     

    206

     

    Provision for income taxes 1

     

    3

     

     

     

    (5

    )

     

     

    (32

    )

     

     

    (8

    )

     

     

    (3

    )

     

     

    (3

    )

     

     

    —

     

     

    (48

    )

    Net income including non-controlling interests

     

    37

     

     

     

    18

     

     

     

    89

     

     

     

    (3

    )

     

     

    6

     

     

     

    5

     

     

     

    6

     

     

    158

     

    Less: net income (loss) attributable to non-controlling interests

     

    3

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (7

    )

     

     

    —

     

     

    (4

    )

    Net income (loss) attributable to common shareholders

    $

    40

     

     

    $

    18

     

     

    $

    89

     

     

    $

    (3

    )

     

    $

    6

     

     

    $

    (2

    )

     

    $

    6

     

    $

    154

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic income per share attributable to common shareholders

    $

    0.16

     

     

    $

    0.08

     

     

    $

    0.37

     

     

    $

    (0.01

    )

     

    $

    0.03

     

     

    $

    (0.02

    )

     

    $

    0.02

     

    $

    0.63

     

    Basic weighted average shares outstanding

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

    243

     

    Diluted income per share attributable to common shareholders

    $

    0.16

     

     

    $

    0.08

     

     

    $

    0.37

     

     

    $

    (0.01

    )

     

    $

    0.03

     

     

    $

    (0.02

    )

     

    $

    0.02

     

    $

    0.63

     

    Diluted weighted average shares outstanding

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

    244

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) attributable to common shareholders

    $

    40

     

     

    $

    18

     

     

    $

    89

     

     

    $

    (3

    )

     

    $

    6

     

     

    $

    (2

    )

     

    $

    6

     

    $

    154

     

    Net income margin 2

     

    1.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3.9

    %

    Depreciation expense

     

    11

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    11

     

    Amortization of intangibles

     

    121

     

     

     

    —

     

     

     

    (121

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    —

     

    Interest expense and other, net

     

    92

     

     

     

    —

     

     

     

    —

     

     

     

    (5

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    87

     

    Provision for income taxes

     

    (3

    )

     

     

    5

     

     

     

    32

     

     

     

    8

     

     

     

    3

     

     

     

    3

     

     

     

    —

     

     

    48

     

    EBITDA (non-GAAP)

    $

    261

     

     

    $

    23

     

     

    $

    —

     

     

    $

    —

     

     

    $

    9

     

     

    $

    1

     

     

    $

    6

     

    $

    300

     

    EBITDA margin

     

    6.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    7.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1 - Calculation uses a full year estimated statutory rate on each non-GAAP tax deductible adjustment, unless the nature of the item requires application of specific tax treatment for related impacts.

    2 - Calculated as net income attributable to common shareholders divided by revenues.

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED NON-GAAP FINANCIAL MEASURES

    (in millions, except per share data and margin percentages)
     

     

    The following table presents the reconciliation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Diluted EPS to the most directly comparable GAAP measures for the year ended October 3, 2025: 

     

     

    For the Year Ended October 3, 2025

     

    As

    reported

     

    Acquisition,

    transaction

    and

    integration

    costs

     

    Amortization

    of

    intangibles

     

    Divestitures

     

    Loss on

    extinguishment

    of debt

     

    Utilization of

    fair market

    value

    adjustments

     

    Stock-based

    compensation

     

    Non-GAAP

    results

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenues

    $

    14,393

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    14,393

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating income

    $

    480

     

     

    $

    85

     

     

    $

    479

     

     

    $

    —

     

     

    $

    —

     

     

    $

    24

     

     

    $

    21

     

     

    $

    1,089

     

    Non-operating expenses, net

     

    (365

    )

     

     

    —

     

     

     

    —

     

     

     

    8

     

     

     

    12

     

     

     

    —

     

     

     

    —

     

     

     

    (345

    )

    Income before income taxes

     

    115

     

     

     

    85

     

     

     

    479

     

     

     

    8

     

     

     

    12

     

     

     

    24

     

     

     

    21

     

     

     

    744

     

    Provision for income taxes 1

     

    (56

    )

     

     

    (20

    )

     

     

    (73

    )

     

     

    (16

    )

     

     

    (3

    )

     

     

    (6

    )

     

     

    (3

    )

     

     

    (177

    )

    Net income (loss) including non-controlling interests

     

    59

     

     

     

    65

     

     

     

    406

     

     

     

    (8

    )

     

     

    9

     

     

     

    18

     

     

     

    18

     

     

     

    567

     

    Less: net income (loss) attributable to non-controlling interests

     

    7

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (32

    )

     

     

    —

     

     

     

    (25

    )

    Net income (loss) attributable to common shareholders

    $

    66

     

     

    $

    65

     

     

    $

    406

     

     

    $

    (8

    )

     

    $

    9

     

     

    $

    (14

    )

     

    $

    18

     

     

    $

    542

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic income per share attributable to common shareholders

    $

    0.27

     

     

    $

    0.27

     

     

    $

    1.67

     

     

    $

    (0.03

    )

     

    $

    0.04

     

     

    $

    (0.06

    )

     

    $

    0.07

     

     

    $

    2.23

     

    Basic weighted average shares outstanding

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

    Diluted income per share attributable to common shareholders

    $

    0.27

     

     

    $

    0.27

     

     

    $

    1.66

     

     

    $

    (0.03

    )

     

    $

    0.04

     

     

    $

    (0.06

    )

     

    $

    0.07

     

     

    $

    2.22

     

    Diluted weighted average shares outstanding

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

    244

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) attributable to common shareholders

    $

    66

     

     

    $

    65

     

     

    $

    406

     

     

    $

    (8

    )

     

    $

    9

     

     

    $

    (14

    )

     

    $

    18

     

     

    $

    542

     

    Net income margin 2

     

    0.5

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3.8

    %

    Depreciation expense

     

    40

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    40

     

    Amortization of intangibles

     

    479

     

     

     

    —

     

     

     

    (479

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Interest expense and other, net

     

    353

     

     

     

    —

     

     

     

    —

     

     

     

    (8

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    345

     

    Provision for income taxes

     

    56

     

     

     

    20

     

     

     

    73

     

     

     

    16

     

     

     

    3

     

     

     

    6

     

     

     

    3

     

     

     

    177

     

    EBITDA (non-GAAP)

    $

    994

     

     

    $

    85

     

     

    $

    —

     

     

    $

    —

     

     

    $

    12

     

     

    $

    (8

    )

     

    $

    21

     

     

    $

    1,104

     

    EBITDA margin

     

    6.9

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    7.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1 - Calculation uses a full year estimated statutory rate on each non-GAAP tax deductible adjustment, unless the nature of the item requires application of specific tax treatment for related impacts.

    2 - Calculated as net income attributable to common shareholders divided by revenues.

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED PRO FORMA NON-GAAP FINANCIAL MEASURES

    The presentation and discussion of Pro Forma Adjusted EBITDA, Pro Forma Adjusted EBITDA Margin, Pro Forma Adjusted Net Income, Pro Forma Adjusted Diluted EPS, and Net Leverage are not measures of financial performance under Generally Accepted Accounting Principles in the United States ("GAAP"). These non-GAAP measures should be considered only as supplements to, and should not be considered in isolation or used as a substitute for, financial information prepared in accordance with GAAP. Management believes these non-GAAP measures, when read in conjunction with our consolidated financial statements prepared in accordance with GAAP and the reconciliations herein to the most directly comparable GAAP measures, provide useful information in assessing trends in our ongoing operating performance and may provide greater visibility in understanding the long-term financial performance of the Company. The computation of non-GAAP measures may not be comparable to similarly titled measures reported by other companies, thus limiting their use for comparability.

    Pro Forma Adjusted EBITDA is defined as pro forma net income attributable to common shareholders, which incorporates the results of CMS prepared in accordance with the requirements of Article 11 of Regulation S-X, adjusted for pro forma interest expense and other, net, pro forma provision for income taxes, pro forma depreciation and amortization, and excludes the following discrete pro forma items:

    • Acquisition, transaction, and integration costs – Represents acquisition, transaction and integration costs, including severance, retention, and other adjustments related to acquisition and integration activities.
    • Amortization of intangibles – Represents the amortization of intangible assets.
    • Non-cash GAAP expense (gain) – Represents a non-cash gain on acquisition of controlling interest.
    • Loss on extinguishment of debt – Represents the write-off of debt discount and debt issuance costs as a result of debt modifications.
    • Utilization of certain fair market value adjustments assigned in purchase accounting – Represents the periodic utilization of the fair market value adjustments assigned to certain equity method investments and non-controlling interests based on the remaining period of performance for the related contract.
    • Stock-based compensation – Represents non-cash compensation expenses recognized for stock-based arrangements.

    Pro Forma Adjusted EBITDA Margin is defined as Pro Forma Adjusted EBITDA divided by Pro Forma Revenues.

    Pro Forma Adjusted Net Income is defined as pro forma net income attributable to common shareholders, which incorporates the results of CMS prepared in accordance with the requirements of Article 11 of Regulation S-X, excluding the discrete pro forma items listed under Pro Forma Adjusted EBITDA and the related pro forma tax impacts.

    Pro Forma Adjusted Diluted EPS is defined as Pro Forma Adjusted Net Income divided by pro forma diluted weighted average number of common shares outstanding.

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED PRO FORMA NON-GAAP FINANCIAL MEASURES

    (in millions, except per share data and margin percentages)
     

     

    The following table presents the unaudited pro forma combined reconciliation of Pro Forma Adjusted EBITDA, Pro Forma Adjusted EBITDA Margin, Pro Forma Adjusted Net Income and Pro Forma Adjusted Diluted EPS to the most directly comparable pro forma measures for the Company, including CMS, for the three months ended September 27, 2024: 

     

     

    For the Three Months Ended September 27, 2024

     

    Pro Forma

    results

     

    Acquisition,

    transaction

    and

    integration

    costs

     

    Amortization

    of

    intangibles

     

    Non-cash

    GAAP

    expense

    (gain)

     

    Loss on

    extinguishment

    of debt

     

    Utilization of

    fair market

    value

    adjustments

     

    Stock-based

    compensation

     

    Pro Forma

    Non-GAAP

    results

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenues

    $

    3,565

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

    $

    3,565

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating income

    $

    77

     

     

    $

    42

     

     

    $

    133

     

     

    $

    —

     

     

    $

    —

     

     

    $

    1

     

     

    $

    16

     

    $

    269

     

    Non-operating expenses, net

     

    (71

    )

     

     

    —

     

     

     

    —

     

     

     

    (69

    )

     

     

    42

     

     

     

    —

     

     

     

    —

     

     

    (98

    )

    Income (loss) before income taxes

     

    6

     

     

     

    42

     

     

     

    133

     

     

     

    (69

    )

     

     

    42

     

     

     

    1

     

     

     

    16

     

     

    171

     

    (Provision) benefit for income taxes 1

     

    (27

    )

     

     

    (4

    )

     

     

    (31

    )

     

     

    17

     

     

     

    (10

    )

     

     

    —

     

     

     

    —

     

     

    (55

    )

    Net (loss) income including non-controlling interests

     

    (21

    )

     

     

    38

     

     

     

    102

     

     

     

    (52

    )

     

     

    32

     

     

     

    1

     

     

     

    16

     

     

    116

     

    Less: net (loss) income attributable to non-controlling interests

     

    5

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (6

    )

     

     

    —

     

     

    (1

    )

    Net (loss) income attributable to common shareholders

    $

    (16

    )

     

    $

    38

     

     

    $

    102

     

     

    $

    (52

    )

     

    $

    32

     

     

    $

    (5

    )

     

    $

    16

     

    $

    115

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic and diluted (loss) income per share attributable to common shareholders

    $

    (0.06

    )

     

    $

    0.16

     

     

    $

    0.42

     

     

    $

    (0.21

    )

     

    $

    0.13

     

     

    $

    (0.02

    )

     

    $

    0.06

     

    $

    0.48

     

    Basic and diluted weighted average shares outstanding

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

    243

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net (loss) income attributable to common shareholders

    $

    (16

    )

     

    $

    38

     

     

    $

    102

     

     

    $

    (52

    )

     

    $

    32

     

     

    $

    (5

    )

     

    $

    16

     

    $

    115

     

    Net (loss) income margin 2

     

    (0.4

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3.2

    %

    Depreciation expense

     

    9

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    9

     

    Amortization of intangibles

     

    133

     

     

     

    —

     

     

     

    (133

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    —

     

    Interest expense and other, net

     

    98

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    98

     

    Provision (benefit) for income taxes

     

    27

     

     

     

    4

     

     

     

    31

     

     

     

    (17

    )

     

     

    10

     

     

     

    —

     

     

     

    —

     

     

    55

     

    EBITDA (non-GAAP)

    $

    251

     

     

    $

    42

     

     

    $

    —

     

     

    $

    (69

    )

     

    $

    42

     

     

    $

    (5

    )

     

    $

    16

     

    $

    277

     

    EBITDA margin

     

    7.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    7.8

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1 - Calculation uses a full year estimated statutory rate on each non-GAAP tax deductible adjustment, unless the nature of the item requires application of specific tax treatment for related impacts.

    2 - Calculated as net (loss) income attributable to common shareholders divided by revenues.

     
     
     
     

    AMENTUM HOLDINGS, INC.

    UNAUDITED PRO FORMA NON-GAAP FINANCIAL MEASURES

    (in millions, except per share data and margin percentages)
     

     

    The following table presents the unaudited pro forma combined reconciliation of Pro Forma Adjusted EBITDA, Pro Forma Adjusted EBITDA Margin, Pro Forma Adjusted Net Income and Pro Forma Adjusted Diluted EPS to the most directly comparable pro forma measures for the Company, including CMS, for the fiscal year ended September 27, 2024: 

     

     

    For the Year Ended September 27, 2024

     

    Pro Forma

    results

     

    Acquisition,

    transaction

    and

    integration

    costs

     

    Amortization

    of

    intangibles

     

    Non-cash

    GAAP

    expense

    (gain)

     

    Loss on

    extinguishment

    of debt

     

    Utilization of

    fair market

    value

    adjustments

     

    Stock-based

    compensation

     

    Pro Forma

    Non-GAAP

    results

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenues

    $

    13,858

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

     

    $

    —

     

    $

    13,858

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating income

    $

    422

     

     

    $

    62

     

     

    $

    522

     

     

    $

    —

     

     

    $

    —

     

     

    $

    1

     

     

    $

    23

     

    $

    1,030

     

    Non-operating expenses, net

     

    (321

    )

     

     

    —

     

     

     

    —

     

     

     

    (69

    )

     

     

    45

     

     

     

    —

     

     

     

    —

     

     

    (345

    )

    Income (loss) before income taxes

     

    101

     

     

     

    62

     

     

     

    522

     

     

     

    (69

    )

     

     

    45

     

     

     

    1

     

     

     

    23

     

     

    685

     

    (Provision) benefit for income taxes 1

     

    (31

    )

     

     

    (13

    )

     

     

    (141

    )

     

     

    17

     

     

     

    (11

    )

     

     

    —

     

     

     

    —

     

     

    (179

    )

    Net income (loss) including non-controlling interests

     

    70

     

     

     

    49

     

     

     

    381

     

     

     

    (52

    )

     

     

    34

     

     

     

    1

     

     

     

    23

     

     

    506

     

    Less: net income (loss) attributable to non-controlling interests

     

    1

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (20

    )

     

     

    —

     

     

    (19

    )

    Net income (loss) attributable to common shareholders

    $

    71

     

     

    $

    49

     

     

    $

    381

     

     

    $

    (52

    )

     

    $

    34

     

     

    $

    (19

    )

     

    $

    23

     

    $

    487

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic and diluted income (loss) per share attributable to common shareholders

    $

    0.29

     

     

    $

    0.20

     

     

    $

    1.57

     

     

    $

    (0.21

    )

     

    $

    0.14

     

     

    $

    (0.08

    )

     

    $

    0.09

     

    $

    2.00

     

    Basic and diluted weighted average shares outstanding

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

     

    243

     

     

    243

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) attributable to common shareholders

    $

    71

     

     

    $

    49

     

     

    $

    381

     

     

    $

    (52

    )

     

    $

    34

     

     

    $

    (19

    )

     

    $

    23

     

    $

    487

     

    Net income margin 2

     

    0.5

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3.5

    %

    Depreciation expense

     

    38

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    38

     

    Amortization of intangibles

     

    522

     

     

     

    —

     

     

     

    (522

    )

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    —

     

    Interest expense and other, net

     

    345

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

    345

     

    Provision (benefit) for income taxes

     

    31

     

     

     

    13

     

     

     

    141

     

     

     

    (17

    )

     

     

    11

     

     

     

    —

     

     

     

    —

     

     

    179

     

    EBITDA (non-GAAP)

    $

    1,007

     

     

    $

    62

     

     

    $

    —

     

     

    $

    (69

    )

     

    $

    45

     

     

    $

    (19

    )

     

    $

    23

     

    $

    1,049

     

    EBITDA margin

     

    7.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    7.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1 - Calculation uses a full year estimated statutory rate on each non-GAAP tax deductible adjustment, unless the nature of the item requires application of specific tax treatment for related impacts.

    2 - Calculated as net income attributable to common shareholders divided by revenues.

     
     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20251124013107/en/

    Investor Relations Contact

    Nathan Rutledge

    [email protected]

    Media Contact

    Roela Santos

    [email protected]

    Get the next $AMTM alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $AMTM

    DatePrice TargetRatingAnalyst
    11/19/2025$25.00Neutral
    UBS
    10/9/2025$30.00Neutral
    Analyst
    9/25/2025$35.00Neutral → Overweight
    Cantor Fitzgerald
    6/10/2025$24.00Neutral
    BofA Securities
    5/12/2025$30.00Mkt Outperform
    Citizens JMP
    4/16/2025$19.00Underweight
    Morgan Stanley
    4/15/2025$30.00Buy
    BTIG Research
    3/20/2025$21.00Neutral
    Goldman
    More analyst ratings

    $AMTM
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Chief Growth Officer Mullen Sean Thomas was granted 17,817 shares, increasing direct ownership by 554% to 21,034 units (SEC Form 4)

    4 - Amentum Holdings, Inc. (0002011286) (Issuer)

    11/19/25 5:53:50 PM ET
    $AMTM
    Real Estate

    Chief Executive Officer Heller John E. was granted 155,897 shares, increasing direct ownership by 137% to 269,440 units (SEC Form 4)

    4 - Amentum Holdings, Inc. (0002011286) (Issuer)

    11/19/25 5:52:13 PM ET
    $AMTM
    Real Estate

    Chief Technology Officer Bruning Jill L was granted 17,817 shares, increasing direct ownership by 527% to 21,198 units (SEC Form 4)

    4 - Amentum Holdings, Inc. (0002011286) (Issuer)

    11/19/25 5:49:47 PM ET
    $AMTM
    Real Estate

    $AMTM
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Director Loughran Barbara bought $97,635 worth of shares (4,600 units at $21.23) (SEC Form 4)

    4 - Amentum Holdings, Inc. (0002011286) (Issuer)

    2/20/25 4:32:44 PM ET
    $AMTM
    Real Estate

    Executive Chair Demetriou Steven J. acquired 520,893 shares and bought $2,080,700 worth of shares (100,000 units at $20.81) (SEC Form 4)

    4 - Amentum Holdings, Inc. (0002011286) (Issuer)

    2/14/25 6:18:03 PM ET
    $AMTM
    Real Estate

    $AMTM
    SEC Filings

    View All

    Amentum Holdings Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

    8-K - Amentum Holdings, Inc. (0002011286) (Filer)

    11/24/25 4:41:51 PM ET
    $AMTM
    Real Estate

    Amendment: SEC Form SCHEDULE 13G/A filed by Amentum Holdings Inc.

    SCHEDULE 13G/A - Amentum Holdings, Inc. (0002011286) (Subject)

    11/6/25 4:25:37 PM ET
    $AMTM
    Real Estate

    SEC Form S-3ASR filed by Amentum Holdings Inc.

    S-3ASR - Amentum Holdings, Inc. (0002011286) (Filer)

    10/1/25 4:29:37 PM ET
    $AMTM
    Real Estate

    $AMTM
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Amentum Reports Strong Fourth Quarter and Fiscal Year 2025 Results

    Annual Revenues of $14.4 billion, 4% growth on a pro forma basis Annual Net Income of $66 million; Annual Adjusted EBITDA of $1,104 million Annual Diluted Earnings Per Share of $0.27; Annual Adjusted Diluted Earnings Per Share of $2.22 Annual Operating Cash Flow of $543 million; Annual Free Cash Flow of $516 million Backlog of $47 billion; Book-to-Bill — 1.6x Fourth Quarter, 1.2x Full Year Reduced Net Debt to $3.6 billion and Net Leverage to 3.2x Amentum Holdings, Inc. ("Amentum" or the "Company") (NYSE:AMTM), a leading advanced engineering and technology company, today announced results for the fourth quarter and fiscal year ended October 3, 2025, and issued guidance for fiscal year

    11/24/25 4:30:00 PM ET
    $AMTM
    Real Estate

    Jacobs Reports Strong Fiscal Fourth Quarter and Fiscal Year 2025 Earnings

    Gross Revenue Grew 6.6% y/y, Adj. Net Revenue Grew 5.8% y/y in Fiscal Fourth Quarter 2025 Backlog Reached New Record with TTM Book-to-Bill Ratio of 1.1x Returned a Record $1.1 billion Through Repurchases and Dividends in Fiscal 2025 Fiscal 2026 Guidance for 16% Growth in Adj. EPS, at Midpoint DALLAS, Nov. 20, 2025 /PRNewswire/ -- Jacobs Solutions Inc. (NYSE:J) today announced its financial results for the fiscal fourth quarter and fiscal year ended September 26, 2025. Q4 2025 Financial Highlights1: Gross revenue of $3.2 billion up 6.6% y/y; adjusted net revenue2 of $2.2 billion up 5.8% y/yGAAP net earnings of $138 million decreased (55.4)% y/y, impacted by mark-to-market gains/losses in the

    11/20/25 6:45:00 AM ET
    $AMTM
    $J
    Real Estate
    Military/Government/Technical
    Industrials

    Amentum Wins U.S. Air Force Contract Worth up to $995M to Modernize the MQ-9 Unmanned Aerial System

    Amentum (NYSE:AMTM) has been awarded the Remotely Piloted Aircraft (RPA) Maintenance Support IDIQ contract by the Air Force Air Combat Command with a ceiling value of up to $995 million. The MQ-9 Reaper is an essential unmanned aerial system equipped with cutting-edge technologies including sensors, armaments, ground control stations, and a satellite link. Unmanned aerial systems are a strategic element of today's modern warfare and ensure the U.S. maintains its competitive military edge. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251112310909/en/MQ-9 Reaper. Author: USAF Senior Airman Haley Stevens. Source: DVIDS 2019 "Amen

    11/12/25 8:30:00 AM ET
    $AMTM
    Real Estate

    $AMTM
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    UBS initiated coverage on Amentum Holdings with a new price target

    UBS initiated coverage of Amentum Holdings with a rating of Neutral and set a new price target of $25.00

    11/19/25 8:55:44 AM ET
    $AMTM
    Real Estate

    Analyst initiated coverage on Amentum Holdings with a new price target

    Analyst initiated coverage of Amentum Holdings with a rating of Neutral and set a new price target of $30.00

    10/9/25 8:26:16 AM ET
    $AMTM
    Real Estate

    Amentum Holdings upgraded by Cantor Fitzgerald with a new price target

    Cantor Fitzgerald upgraded Amentum Holdings from Neutral to Overweight and set a new price target of $35.00

    9/25/25 8:21:03 AM ET
    $AMTM
    Real Estate

    $AMTM
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G filed by Amentum Holdings Inc.

    SC 13G - Amentum Holdings, Inc. (0002011286) (Subject)

    11/12/24 7:07:26 PM ET
    $AMTM
    Real Estate

    Amendment: SEC Form SC 13G/A filed by Amentum Holdings Inc.

    SC 13G/A - Amentum Holdings, Inc. (0002011286) (Subject)

    11/12/24 1:25:45 PM ET
    $AMTM
    Real Estate

    Amendment: SEC Form SC 13G/A filed by Amentum Holdings Inc.

    SC 13G/A - Amentum Holdings, Inc. (0002011286) (Subject)

    11/4/24 10:22:24 AM ET
    $AMTM
    Real Estate

    $AMTM
    Leadership Updates

    Live Leadership Updates

    View All

    Amentum Appoints Michele St. Mary as Chief Legal Officer and General Counsel

    Amentum (NYSE:AMTM), a global leader in advanced engineering and innovative technology solutions, today announced the appointment of Michele St. Mary as Chief Legal Officer and General Counsel, effective immediately. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250217460746/en/Michele St. Mary, Amentum CLO and General Counsel (Photo: Business Wire) St. Mary will lead Amentum's legal, ethics, compliance, contracts, and security functions globally. Her role includes oversight of corporate matters, including governance, transactional and securities law matters, advice on the full range of contracting issues, supervision of company

    2/17/25 8:15:00 AM ET
    $AMTM
    Real Estate

    Amentum Announces Intelligence & Cybersecurity Business Lead

    Amentum (NYSE:AMTM), a global leader in advanced engineering and innovative technology solutions, today announced the appointment of Jennifer Walsmith as President of the Intelligence & Cybersecurity business, effective immediately. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250107680928/en/Jennifer Walsmith joins Amentum (Photo: Business Wire) Jennifer will lead a global team in delivering advanced national security, intelligence, and cybersecurity solutions for U.S. intelligence and defense customers. Amentum holds deep relationships across the U.S. intel community, including all 18 Intelligence Community agencies, and the

    1/7/25 8:15:00 AM ET
    $AMTM
    Real Estate

    Apollo Global Management and Workday Set to Join S&P 500; Others to Join S&P MidCap 400 and S&P SmallCap 600

    NEW YORK, Dec. 6, 2024 /PRNewswire/ -- S&P Dow Jones Indices ("S&P DJI") will make the following changes to the S&P 500, S&P MidCap 400, and S&P SmallCap 600 indices effective prior to the open of trading on Monday, December 23, to coincide with the quarterly rebalance. The changes ensure each index is more representative of its market capitalization range. All companies being added to the S&P 500 are more representative of the large-cap market space, all companies being added to the S&P MidCap 400 are more representative of the mid-cap market space, and all companies being added to the S&P SmallCap 600 are more representative of the small-cap market space. The companies being removed from t

    12/6/24 6:29:00 PM ET
    $AMTM
    $APO
    $CMA
    Real Estate
    Investment Managers
    Finance
    Major Banks

    $AMTM
    Financials

    Live finance-specific insights

    View All

    Amentum Reports Strong Fourth Quarter and Fiscal Year 2025 Results

    Annual Revenues of $14.4 billion, 4% growth on a pro forma basis Annual Net Income of $66 million; Annual Adjusted EBITDA of $1,104 million Annual Diluted Earnings Per Share of $0.27; Annual Adjusted Diluted Earnings Per Share of $2.22 Annual Operating Cash Flow of $543 million; Annual Free Cash Flow of $516 million Backlog of $47 billion; Book-to-Bill — 1.6x Fourth Quarter, 1.2x Full Year Reduced Net Debt to $3.6 billion and Net Leverage to 3.2x Amentum Holdings, Inc. ("Amentum" or the "Company") (NYSE:AMTM), a leading advanced engineering and technology company, today announced results for the fourth quarter and fiscal year ended October 3, 2025, and issued guidance for fiscal year

    11/24/25 4:30:00 PM ET
    $AMTM
    Real Estate

    Jacobs Reports Strong Fiscal Fourth Quarter and Fiscal Year 2025 Earnings

    Gross Revenue Grew 6.6% y/y, Adj. Net Revenue Grew 5.8% y/y in Fiscal Fourth Quarter 2025 Backlog Reached New Record with TTM Book-to-Bill Ratio of 1.1x Returned a Record $1.1 billion Through Repurchases and Dividends in Fiscal 2025 Fiscal 2026 Guidance for 16% Growth in Adj. EPS, at Midpoint DALLAS, Nov. 20, 2025 /PRNewswire/ -- Jacobs Solutions Inc. (NYSE:J) today announced its financial results for the fiscal fourth quarter and fiscal year ended September 26, 2025. Q4 2025 Financial Highlights1: Gross revenue of $3.2 billion up 6.6% y/y; adjusted net revenue2 of $2.2 billion up 5.8% y/yGAAP net earnings of $138 million decreased (55.4)% y/y, impacted by mark-to-market gains/losses in the

    11/20/25 6:45:00 AM ET
    $AMTM
    $J
    Real Estate
    Military/Government/Technical
    Industrials

    Amentum to Host Fourth Quarter and Full Fiscal Year 2025 Earnings Conference Call on November 25, 2025

    Amentum (NYSE:AMTM), a global leader in advanced engineering and innovative technology solutions, will host a conference call on November 25, 2025, at 8:30 AM EST to discuss financial results for the fourth quarter and full fiscal year 2025 ending October 3, 2025. A news release containing the results will be issued prior to the call. The conference call will be webcast to the public through a link on Amentum's Investor Relations Website. A replay of the conference call, along with the earnings press release, presentation slides and supplemental financial disclosures, will be available via the same link. About Amentum Amentum is a global leader in advanced engineering and innovative t

    10/23/25 9:00:00 AM ET
    $AMTM
    Real Estate