Skip to main content

Amentum Reports Third Quarter Fiscal Year 2025 Results and Raises Full Year Organic Guidance

Revenues of $3.6 billion, 2% growth on a pro forma basis

Net Income of $10 million; Adjusted EBITDA of $274 million

Diluted Earnings Per Share of $0.04; Adjusted Diluted Earnings Per Share of $0.56

Operating Cash Flow of $106 million; Free Cash Flow of $100 million

Backlog of $44.6 billion; 1.0x YTD Book-to-Bill

Reduced Net Debt to $3.8 billion and Net Leverage to 3.5x

Amentum Holdings, Inc. (“Amentum” or the “Company”) (NYSE: AMTM), a leading advanced engineering and technology company, today announced results for the third quarter ended June 27, 2025, and raised its full year organic guidance for fiscal year 2025.

“Amentum’s third quarter performance reflects strong execution and demonstrates the continued strength of our business,” said Amentum Chief Executive Officer John Heller. “We’re seeing benefits from our integration efforts and mission-focused portfolio converge with tailwinds from enduring global trends and an improving budget environment. In addition, the successful divestiture of Rapid Solutions combined with our strategic growth initiatives enhance our financial flexibility and provide momentum for future growth as we head into the fourth quarter and beyond. We're pleased with our performance and excited about our ability to deliver long-term value for customers, employees and shareholders.”

Summary Operating Results

 

 

 

 

 

 

Three Months Ended

(in millions, except per share data)

June 27, 2025

 

June 28, 2024

 

% Change

GAAP Measures:

 

 

 

 

 

Revenues

$3,561

 

$2,142

 

66%

Operating income

$103

 

$89

 

16%

Net income (loss)

$10

 

$(26)

 

138%

Diluted earnings (loss) per share

$0.04

 

$(0.29)

 

114%

 

 

 

 

 

 

Pro Forma and Non-GAAP Measures1,2:

 

 

 

 

 

Revenues

$3,561

 

$3,490

 

2%

Adjusted EBITDA2

$274

 

$257

 

7%

Adjusted EBITDA Margin2

7.7%

 

7.4%

 

+30 bps

Adjusted Diluted Earnings Per Share (EPS)2

$0.56

 

$0.51

 

10%

Free Cash Flow2

$100

 

N/A

 

N/A

 

1 – June 28, 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 66% year-over-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 the 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 2% year-over-year driven by growth in Digital Solutions. Pro Forma Adjusted EBITDA increased 7% year-over-year primarily due to the higher revenues and improved operating performance. Pro Forma Adjusted Net Income and Adjusted Diluted Earnings Per Share increased due to higher operating profit partially offset by an increase in interest expense.

Pro Forma and Non-GAAP Segment Results

 

 

Three Months Ended

 

Nine Months Ended

(in millions)

June 27,

2025

 

June 28,

20241

 

% Change

 

June 27,

2025

 

June 28,

20241

 

% Change

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Digital Solutions

$1,421

 

$1,274

 

12%

 

$4,047

 

$3,852

 

5%

 

Global Engineering Solutions

2,140

 

2,216

 

(3)%

 

6,421

 

6,441

 

—%

Total Revenues

$3,561

 

$3,490

 

2%

 

$10,468

 

$10,293

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA2

 

 

 

 

 

 

 

 

 

 

 

 

Digital Solutions

$114

 

$94

 

21%

 

$321

 

$293

 

10%

 

Global Engineering Solutions

160

 

163

 

(2)%

 

483

 

479

 

1%

Total Adjusted EBITDA

$274

 

$257

 

7%

 

$804

 

$772

 

4%

 

1 – June 28, 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 for the third quarter increased 12% year-over-year driven by higher volume from the ramp up of new commercial contract awards. Adjusted EBITDA increased 21% year-over-year due to the higher revenues and improved operational performance.

Global Engineering Solutions revenues for the third quarter decreased 3% year-over-year as a result of the expected ramp-down on certain historical programs, partially offset by new contract awards and growth on existing programs. Adjusted EBITDA decreased 2% year-over-year as a result of the lower revenue volume, partially offset by improved operational performance.

Cash Flow Summary

During the three months ended June 27, 2025, Amentum generated $106 million and $275 million of net cash from operating and investing activities, respectively, and used $203 million in financing activities. Net cash provided by operating activities was driven by strong cash earnings and disciplined working capital management. Net cash provided by investing activities included $360 million in proceeds from the sale of Rapid Solutions which were partially offset by a $70 million payment for the final net working capital position from the CMS merger. Investing activities also included $6 million in capital expenditures which resulted in quarterly free cash flow of $100 million. Financing activities consisted primarily of $200 million in principal payments on our Term Loan. As of June 27, 2025, Amentum had $738 million in cash and cash equivalents and $4.6 billion of gross debt. Subsequent to the quarter end, Amentum made an additional $250 million voluntary principal payment on the Term Loan.

Backlog and Contract Awards

As of June 27, 2025, the Company had total backlog of $44.6 billion, compared with $26.9 billion as of June 28, 2024, an increase of $17.7 billion primarily due to the acquisition of CMS. Funded backlog as of June 27, 2025 was $5.6 billion.

Notable Q3 Fiscal Year 2025 Highlights

  • Space Force Range Contract (SFRC) - The United States Space Force awarded Amentum SFRC, a $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 Ranges through responsive and flexible operations, maintenance, sustainment, systems engineering and integration solutions. The award is under protest and therefore is not yet included in backlog or book-to-bill.
  • Canadian Nuclear Laboratories (CNL) - The Atomic Energy of Canada Limited awarded the CNL operations and management solutions contract, a CAD $1.2 billion annual contract with a six-year base and extension periods up to a total of twenty years, to Nuclear Laboratory Partners of Canada, Inc. As part of the joint venture partnership, Amentum will continue to bring comprehensive nuclear operational solutions, research and development, and technical expertise in Canada.
  • Multiple Intelligence Awards - Amentum secured two new awards totaling over $500 million to provide Intelligence customers with a broad range of advanced engineering and technology solutions including mission-critical data modeling and analysis. The awards illustrate the continued strong demand for Amentum's expertise and innovative intelligence solutions.
  • On-Contract Growth Modifications and Extensions - Amentum benefited from over $2 billion in bookings from contract modifications and extensions from a variety of end-market customers, including the U.S. Air Force, U.S. Navy, and Fortune 500 clients.

Completed Divestitures

On June 26, 2025, Amentum announced it completed the divestiture of a hardware and products business, Rapid Solutions, for $360 million in cash. The business accounted for approximately 1% of Amentum’s annual revenues and Adjusted EBITDA. In addition, during the third quarter Amentum also completed the sale of its non-core New Zealand facilities maintenance business which accounted for approximately $50 million in annual revenues.

Updated Fiscal Year 2025 Guidance

Amentum raises its fiscal year 2025 organic guidance as follows:

(in millions, except per share data)

 

Prior Guidance

 

Current Guidance

 

Implied Underlying

Organic Increase2

Revenues

 

 

$13,850

 

-

 

$14,150

 

 

$13,975

 

-

 

$14,175

 

 

~$125

Adjusted EBITDA1

 

 

$1,065

 

-

 

$1,095

 

 

$1,065

 

-

 

$1,095

 

 

~$5

Adjusted Diluted EPS1

 

 

$2.00

 

-

 

$2.20

 

 

$2.05

 

-

 

$2.20

 

 

~$0.05

Free Cash Flow1

 

 

$475

 

-

 

$525

 

 

$475

 

-

 

$525

 

 

~$20

 

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 increases to the guidance mid-points plus the estimated fourth quarter impact from the divested Rapid Solutions and New Zealand facilities maintenance businesses included in the prior guidance issued on May 6, 2025 which were approximately: Revenues of $50 million, Adjusted EBITDA of $5 million, Adjusted Diluted EPS of $0.02 and Free Cash Flow of $20 million.

Webcast Information

Amentum will host a conference call beginning at 8:30 a.m. Eastern time on Wednesday, August 6, 2025 to discuss the results for the third quarter ended June 27, 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 more than 53,000 employees in approximately 80 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 three and nine months ended June 28, 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

 

Nine Months Ended

 

June 27, 2025

 

June 28, 2024

 

June 27, 2025

 

June 28, 2024

Revenues

$

3,561

 

 

$

2,142

 

 

$

10,468

 

 

$

6,176

 

Cost of revenues

 

(3,193

)

 

 

(1,936

)

 

 

(9,372

)

 

 

(5,576

)

Selling, general, and administrative expenses

 

(165

)

 

 

(77

)

 

 

(440

)

 

 

(216

)

Amortization of intangibles

 

(118

)

 

 

(57

)

 

 

(358

)

 

 

(171

)

Equity earnings of non-consolidated subsidiaries

 

18

 

 

 

17

 

 

 

47

 

 

 

51

 

Operating income

 

103

 

 

 

89

 

 

 

345

 

 

 

264

 

Interest expense and other, net

 

(88

)

 

 

(108

)

 

 

(261

)

 

 

(330

)

Loss on extinguishment of debt

 

(3

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

Income (loss) before income taxes

 

12

 

 

 

(22

)

 

 

81

 

 

 

(69

)

Provision for income taxes

 

(13

)

 

 

(2

)

 

 

(59

)

 

 

(36

)

Net income (loss) including non-controlling interests

 

(1

)

 

 

(24

)

 

 

22

 

 

 

(105

)

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

 

11

 

 

 

(2

)

 

 

4

 

 

 

(3

)

Net income (loss) attributable to common shareholders

$

10

 

 

$

(26

)

 

$

26

 

 

$

(108

)

 

 

 

 

 

 

 

 

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

$

0.04

 

 

$

(0.29

)

 

$

0.11

 

 

$

(1.20

)

Basic and diluted weighted average shares outstanding

 

243

 

 

 

90

 

 

 

243

 

 

 

90

 

AMENTUM HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except per share data)

 

 

June 27, 2025

 

September 27, 2024

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

738

 

 

$

452

 

Accounts receivable, net

 

2,475

 

 

 

2,401

 

Prepaid expenses and other current assets

 

214

 

 

 

231

 

Total current assets

 

3,427

 

 

 

3,084

 

Property and equipment, net

 

115

 

 

 

144

 

Equity method investments

 

198

 

 

 

123

 

Goodwill

 

5,616

 

 

 

5,556

 

Intangible assets, net

 

2,075

 

 

 

2,623

 

Other long-term assets

 

377

 

 

 

444

 

Total assets

$

11,808

 

 

$

11,974

 

 

 

 

 

LIABILITIES

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

43

 

 

$

36

 

Accounts payable

 

821

 

 

 

764

 

Accrued compensation and benefits

 

692

 

 

 

696

 

Contract liabilities

 

147

 

 

 

113

 

Other current liabilities

 

469

 

 

 

356

 

Total current liabilities

 

2,172

 

 

 

1,965

 

Long-term debt, net of current portion

 

4,441

 

 

 

4,643

 

Deferred tax liabilities

 

249

 

 

 

370

 

Other long-term liabilities

 

357

 

 

 

444

 

Total liabilities

 

7,219

 

 

 

7,422

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

Common stock, $0.01 par value, 1,000,000,000 shares authorized; 243,322,468 shares issued and outstanding at June 27, 2025 and 243,302,173 shares issued and outstanding at September 27, 2024.

 

2

 

 

 

2

 

Additional paid-in capital

 

4,914

 

 

 

4,962

 

Retained deficit

 

(501

)

 

 

(527

)

Accumulated other comprehensive income

 

43

 

 

 

23

 

Total Amentum shareholders' equity

 

4,458

 

 

 

4,460

 

Non-controlling interests

 

131

 

 

 

92

 

Total shareholders' equity

 

4,589

 

 

 

4,552

 

Total liabilities and shareholders' equity

$

11,808

 

 

$

11,974

 

AMENTUM HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

 

 

Three Months Ended

 

Nine Months Ended

 

June 27, 2025

 

June 28, 2024

 

June 27, 2025

 

June 28, 2024

Cash flows from operating activities

 

 

 

 

 

 

 

Net (loss) income including non-controlling interests

$

(1

)

 

$

(24

)

 

$

22

 

 

$

(105

)

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

 

 

 

 

 

 

 

Depreciation

 

11

 

 

 

5

 

 

 

29

 

 

 

17

 

Amortization of intangibles

 

118

 

 

 

57

 

 

 

358

 

 

 

171

 

Amortization of deferred loan costs and original issue discount

 

3

 

 

 

5

 

 

 

8

 

 

 

16

 

Derivative instruments

 

2

 

 

 

3

 

 

 

8

 

 

 

34

 

Equity earnings of non-consolidated subsidiaries

 

(18

)

 

 

(17

)

 

 

(47

)

 

 

(51

)

Distributions from equity method investments

 

22

 

 

 

15

 

 

 

57

 

 

 

46

 

Deferred income taxes

 

(33

)

 

 

12

 

 

 

(44

)

 

 

(17

)

Equity-based compensation

 

7

 

 

 

1

 

 

 

15

 

 

 

3

 

Other

 

4

 

 

 

4

 

 

 

3

 

 

 

6

 

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

 

 

 

 

 

 

 

Accounts receivable, net

 

(27

)

 

 

117

 

 

 

(154

)

 

 

29

 

Prepaid expenses and other assets

 

4

 

 

 

17

 

 

 

75

 

 

 

69

 

Accounts payable, contract liabilities, and other current liabilities

 

(17

)

 

 

(13

)

 

 

(28

)

 

 

(111

)

Accrued employee compensation and benefits

 

37

 

 

 

61

 

 

 

(9

)

 

 

57

 

Other long-term liabilities

 

(6

)

 

 

(5

)

 

 

(20

)

 

 

(4

)

Net cash provided by operating activities

 

106

 

 

 

238

 

 

 

273

 

 

 

160

 

Cash flows from investing activities

 

 

 

 

 

 

 

Acquisition, net of cash acquired

 

(70

)

 

 

 

 

 

(70

)

 

 

 

Divestitures, net of cash conveyed

 

358

 

 

 

 

 

 

358

 

 

 

 

Payments for property and equipment

 

(6

)

 

 

(2

)

 

 

(18

)

 

 

(7

)

Contributions to equity method investments

 

(8

)

 

 

 

 

 

(36

)

 

 

 

Other

 

1

 

 

 

 

 

 

2

 

 

 

(1

)

Net cash provided by (used in) investing activities

 

275

 

 

 

(2

)

 

 

236

 

 

 

(8

)

Cash flows from financing activities

 

 

 

 

 

 

 

Borrowings on revolving credit facilities

 

345

 

 

 

 

 

 

858

 

 

 

562

 

Payments on revolving credit facilities

 

(345

)

 

 

 

 

 

(858

)

 

 

(562

)

Repayments of borrowings under the credit agreement

 

(200

)

 

 

(158

)

 

 

(200

)

 

 

(175

)

Repayments of borrowings under other agreements

 

(2

)

 

 

(4

)

 

 

(7

)

 

 

(10

)

Distributions to non-controlling interests

 

1

 

 

 

 

 

 

(21

)

 

 

(2

)

Other

 

(2

)

 

 

1

 

 

 

(3

)

 

 

(2

)

Net cash used in financing activities

 

(203

)

 

 

(161

)

 

 

(231

)

 

 

(189

)

Effect of exchange rate changes on cash

 

14

 

 

 

(1

)

 

 

8

 

 

 

3

 

Net change in cash and cash equivalents

 

192

 

 

 

74

 

 

 

286

 

 

 

(34

)

Cash and cash equivalents, beginning of period

 

546

 

 

 

197

 

 

 

452

 

 

 

305

 

Cash and cash equivalents, end of period

$

738

 

 

$

271

 

 

$

738

 

 

$

271

 

AMENTUM HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES

The presentation and discussion of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow 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.
  • Non-cash GAAP expense (gain) – Represents a non-cash goodwill impairment charge and a non-cash gain on acquisition of controlling interest.
  • 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.
  • Share-based compensation – Represents non-cash compensation expenses recognized for share 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.

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 June 27, 2025:

 

For the Three Months Ended June 27, 2025

 

As

reported

 

Acquisition,

transaction

and

integration

costs

 

Amortization

of

intangibles

 

Divestitures

 

Loss on

extinguishment

of debt

 

Utilization of

fair market

value

adjustments

 

Share-based

compensation

 

Non-

GAAP

results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

3,561

 

 

$

 

 

$

 

 

$

 

 

$

 

$

 

 

$

 

 

$

3,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

103

 

 

$

32

 

 

$

118

 

 

$

 

 

$

 

$

5

 

 

$

7

 

 

$

265

 

Non-operating expenses, net

 

(91

)

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

 

 

 

 

 

(85

)

Income before income taxes

 

12

 

 

 

32

 

 

 

118

 

 

 

3

 

 

 

3

 

 

5

 

 

 

7

 

 

 

180

 

Provision for income taxes 1

 

(13

)

 

 

(8

)

 

 

(11

)

 

 

(8

)

 

 

 

 

(1

)

 

 

(2

)

 

 

(43

)

Net income including non-controlling interests

 

(1

)

 

 

24

 

 

 

107

 

 

 

(5

)

 

 

3

 

 

4

 

 

 

5

 

 

 

137

 

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

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13

)

 

 

 

 

 

(2

)

Net income (loss) attributable to common shareholders

$

10

 

 

$

24

 

 

$

107

 

 

$

(5

)

 

$

3

 

$

(9

)

 

$

5

 

 

$

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per share attributable to common shareholders

$

0.04

 

 

$

0.10

 

 

$

0.44

 

 

$

(0.02

)

 

$

0.01

 

$

(0.03

)

 

$

0.02

 

 

$

0.56

 

Basic and diluted weighted average shares outstanding

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

243

 

 

 

243

 

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

$

10

 

 

$

24

 

 

$

107

 

 

$

(5

)

 

$

3

 

$

(9

)

 

$

5

 

 

$

135

 

Net income margin 2

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.8

%

Depreciation expense

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

Amortization of intangibles

 

118

 

 

 

 

 

 

(118

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and other, net

 

88

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

85

 

Provision for income taxes

 

13

 

 

 

8

 

 

 

11

 

 

 

8

 

 

 

 

 

1

 

 

 

2

 

 

 

43

 

EBITDA (non-GAAP)

$

240

 

 

$

32

 

 

$

 

 

$

 

 

$

3

 

$

(8

)

 

$

7

 

 

$

274

 

EBITDA margin

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 (loss) 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 nine months ended June 27, 2025:

 

For the Nine Months Ended June 27, 2025

 

As

reported

 

Acquisition,

transaction

and

integration

costs

 

Amortization

of

intangibles

 

Divestitures

 

Loss on

extinguishment

of debt

 

Utilization of

fair market

value

adjustments

 

Share-based

compensation

 

Non-

GAAP

results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

10,468

 

 

$

 

 

$

 

 

$

 

 

$

 

$

 

 

$

 

 

$

10,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

345

 

 

$

62

 

 

$

358

 

 

$

 

 

$

 

$

16

 

 

$

15

 

 

$

796

 

Non-operating expenses, net

 

(264

)

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

 

 

 

 

 

(258

)

Income before income taxes

 

81

 

 

 

62

 

 

 

358

 

 

 

3

 

 

 

3

 

 

16

 

 

 

15

 

 

 

538

 

Provision for income taxes 1

 

(59

)

 

 

(15

)

 

 

(41

)

 

 

(8

)

 

 

 

 

(3

)

 

 

(3

)

 

 

(129

)

Net income (loss) including non-controlling interests

 

22

 

 

 

47

 

 

 

317

 

 

 

(5

)

 

 

3

 

 

13

 

 

 

12

 

 

 

409

 

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

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25

)

 

 

 

 

 

(21

)

Net income (loss) attributable to common shareholders

$

26

 

 

$

47

 

 

$

317

 

 

$

(5

)

 

$

3

 

$

(12

)

 

$

12

 

 

$

388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

0.11

 

 

$

0.19

 

 

$

1.30

 

 

$

(0.02

)

 

$

0.01

 

$

(0.04

)

 

$

0.05

 

 

$

1.60

 

Basic and diluted weighted average shares outstanding

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

243

 

 

 

243

 

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

$

26

 

 

$

47

 

 

$

317

 

 

$

(5

)

 

$

3

 

$

(12

)

 

$

12

 

 

$

388

 

Net income margin 2

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.7

%

Depreciation expense

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

Amortization of intangibles

 

358

 

 

 

 

 

 

(358

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and other, net

 

261

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

258

 

Provision for income taxes

 

59

 

 

 

15

 

 

 

41

 

 

 

8

 

 

 

 

 

3

 

 

 

3

 

 

 

129

 

EBITDA (non-GAAP)

$

733

 

 

$

62

 

 

$

 

 

$

 

 

$

3

 

$

(9

)

 

$

15

 

 

$

804

 

EBITDA margin

 

7.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 (loss) 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 goodwill impairment charge and 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.
  • Share-based compensation – Represents non-cash compensation expenses recognized for share 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.

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 Pro Forma Adjusted EBITDA, which is a non- GAAP measure. For FY25 Q3, Net Leverage was 3.5x, consisting of $4,560 million of total debt less $738 million of cash and cash equivalents, divided by the last twelve months Pro Forma Adjusted EBITDA of $1,081 million.

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 June 28, 2024:

 

For the Three Months Ended June 28, 2024

 

Pro Forma

results

 

Acquisition,

transaction

and

integration

costs

 

Amortization

of

intangibles

 

Loss on

extinguishment

of debt

 

Utilization of

fair market

value

adjustments

 

Share-based

compensation

 

Pro Forma

Non-GAAP

results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

3,490

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

$

3,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

112

 

 

$

9

 

 

$

132

 

 

$

 

 

$

 

 

$

2

 

$

255

 

Non-operating expenses, net

 

(83

)

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

(80

)

Income before income taxes

 

29

 

 

 

9

 

 

 

132

 

 

 

3

 

 

 

 

 

 

2

 

 

175

 

Provision for income taxes 1

 

(9

)

 

 

(2

)

 

 

(31

)

 

 

(1

)

 

 

 

 

 

 

 

(43

)

Net income including non-controlling interests

 

20

 

 

 

7

 

 

 

101

 

 

 

2

 

 

 

 

 

 

2

 

 

132

 

Less: net income attributable to non-controlling interests

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

(7

)

Net income (loss) attributable to common shareholders

$

17

 

 

$

7

 

 

$

101

 

 

$

2

 

 

$

(4

)

 

$

2

 

$

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

0.07

 

 

$

0.03

 

 

$

0.41

 

 

$

0.01

 

 

$

(0.02

)

 

$

0.01

 

$

0.51

 

Basic and diluted weighted average shares outstanding

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

$

17

 

 

$

7

 

 

$

101

 

 

$

2

 

 

$

(4

)

 

$

2

 

$

125

 

Net income margin 2

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

3.6

%

Depreciation expense

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

Amortization of intangibles

 

132

 

 

 

 

 

 

(132

)

 

 

 

 

 

 

 

 

 

 

 

Interest expense and other, net

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80

 

Provision for income taxes

 

9

 

 

 

2

 

 

 

31

 

 

 

1

 

 

 

 

 

 

 

 

43

 

EBITDA (non-GAAP)

$

247

 

 

$

9

 

 

$

 

 

$

3

 

 

$

(4

)

 

$

2

 

$

257

 

EBITDA margin

 

7.1

%

 

 

 

 

 

 

 

 

 

 

 

 

7.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(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 nine months ended June 28, 2024:

 

For the Nine Months Ended June 28, 2024

 

Pro Forma

results

 

Acquisition,

transaction

and

integration

costs

 

Amortization

of

intangibles

 

Loss on

extinguishment

of debt

 

Utilization of

fair market

value

adjustments

 

Share-based

compensation

 

Pro Forma

Non-GAAP

results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

10,293

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

$

10,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

345

 

 

$

20

 

 

$

389

 

 

$

 

 

$

 

 

$

7

 

$

761

 

Non-operating expenses, net

 

(250

)

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

(247

)

Income before income taxes

 

95

 

 

 

20

 

 

 

389

 

 

 

3

 

 

 

 

 

 

7

 

 

514

 

Provision for income taxes 1

 

(4

)

 

 

(9

)

 

 

(110

)

 

 

(1

)

 

 

 

 

 

 

 

(124

)

Net income including non-controlling interests

 

91

 

 

 

11

 

 

 

279

 

 

 

2

 

 

 

 

 

 

7

 

 

390

 

Less: net income attributable to non-controlling interests

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

(14

)

 

 

 

 

(18

)

Net income (loss) attributable to common shareholders

$

87

 

 

$

11

 

 

$

279

 

 

$

2

 

 

$

(14

)

 

$

7

 

$

372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

0.36

 

 

$

0.04

 

 

$

1.15

 

 

$

0.01

 

 

$

(0.06

)

 

$

0.03

 

$

1.53

 

Basic and diluted weighted average shares outstanding

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

 

243

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

$

87

 

 

$

11

 

 

$

279

 

 

$

2

 

 

$

(14

)

 

$

7

 

$

372

 

Net income margin 2

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

3.6

%

Depreciation expense

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

Amortization of intangibles

 

389

 

 

 

 

 

 

(389

)

 

 

 

 

 

 

 

 

 

 

 

Interest expense and other, net

 

247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

247

 

Provision for income taxes

 

4

 

 

 

9

 

 

 

110

 

 

 

1

 

 

 

 

 

 

 

 

124

 

EBITDA (non-GAAP)

$

756

 

 

$

20

 

 

$

 

 

$

3

 

 

$

(14

)

 

$

7

 

$

772

 

EBITDA margin

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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’s third quarter performance reflects strong execution and demonstrates the continued strength of our business,” said Amentum Chief Executive Officer John Heller.

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.