Source: PHINIA, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$3.23B
$3.35B
$3.50B
$3.40B
$3.48B
Cost of revenue
$2.55B
$2.63B
$2.78B
$2.65B
$2.72B
Gross profit
$676.00M
$721.00M
$724.00M
$756.00M
$762.00M
Research & development
$132.00M
$104.00M
$108.00M
$112.00M
$105.00M
Selling, general & admin
$460.00M
$407.00M
$413.00M
$442.00M
$445.00M
Operating income
$174.00M
$318.00M
$241.00M
$259.00M
$254.00M
Pre-tax income
$186.00M
$347.00M
$206.00M
$187.00M
$198.00M
Income tax
$33.00M
$85.00M
$104.00M
$108.00M
$68.00M
Net income
$152.00M
$262.00M
$102.00M
$79.00M
$130.00M
EBITDA
$378.00M
$488.00M
$411.00M
$419.00M
$411.00M
EPS (basic)
$3.23
$5.57
$2.17
$1.80
$3.31
EPS (diluted)
$3.23
$5.57
$2.17
$1.76
$3.24
Diluted shares
47.00M
47.00M
47.00M
44.80M
40.10M
Gross margin
20.9%
21.5%
20.7%
22.2%
21.9%
Operating margin
5.4%
9.5%
6.9%
7.6%
7.3%
Net margin
4.7%
7.8%
2.9%
2.3%
3.7%
Balance sheet
fiscal years · USD
Fiscal year
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$259.00M
$251.00M
$365.00M
$484.00M
$359.00M
Receivables
—
$891.00M
$1.02B
$817.00M
$804.00M
Inventory
—
$459.00M
$487.00M
$444.00M
$473.00M
Total current assets
—
$1.64B
$1.93B
$1.84B
$1.76B
Goodwill
—
$490.00M
$499.00M
$471.00M
$509.00M
Total assets
$4.18B
$4.07B
$4.04B
$3.77B
$3.82B
Total current liabilities
—
$1.17B
$1.15B
$969.00M
$947.00M
Short-term debt
—
$0
$14.00M
$25.00M
$1.00M
Long-term debt
—
$26.00M
$709.00M
$963.00M
$967.00M
Total debt
—
$26.00M
$723.00M
$988.00M
$968.00M
Total liabilities
—
$2.43B
$2.15B
$2.19B
$2.23B
Shareholders' equity
$1.71B
$1.64B
$1.89B
$1.57B
$1.59B
Cash flow
fiscal years · USD
Fiscal year
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$147.00M
$303.00M
$250.00M
$308.00M
$312.00M
Capital expenditures
$146.00M
$107.00M
$150.00M
$105.00M
$124.00M
Free cash flow
$1.00M
$196.00M
$100.00M
$203.00M
$188.00M
Investing cash flow
-$140.00M
-$105.00M
-$150.00M
-$101.00M
-$132.00M
Financing cash flow
-$44.00M
-$185.00M
$20.00M
-$96.00M
-$310.00M
Dividends paid
—
—
$23.00M
$44.00M
$42.00M
Share buybacks
—
$0
$24.00M
—
—
Stock-based compensation
$11.00M
$11.00M
$10.00M
$14.00M
$18.00M
Depreciation & amortization
$204.00M
$170.00M
$170.00M
$160.00M
$157.00M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$882.00M
$863.00M
$868.00M
$839.00M
$833.00M
$796.00M
$890.00M
$908.00M
$889.00M
$878.00M
$940.00M
$912.00M
Cost of revenue
$696.00M
$671.00M
$680.00M
$652.00M
$644.00M
$624.00M
$693.00M
$708.00M
$696.00M
$690.00M
$724.00M
$708.00M
Gross profit
$186.00M
$192.00M
$188.00M
$187.00M
$189.00M
$172.00M
$197.00M
$200.00M
$193.00M
$188.00M
$216.00M
$204.00M
Research & development
$27.00M
$27.00M
$30.00M
$26.00M
$29.00M
$28.00M
$30.00M
$20.00M
$27.00M
$29.00M
$33.00M
$25.00M
Selling, general & admin
$107.00M
$104.00M
$112.00M
$108.00M
$118.00M
$107.00M
$112.00M
$105.00M
$121.00M
$115.00M
$128.00M
$111.00M
Operating income
$81.00M
$71.00M
$71.00M
$66.00M
$51.00M
$62.00M
$89.00M
$34.00M
$69.00M
$69.00M
$80.00M
$84.00M
Pre-tax income
$62.00M
$56.00M
$37.00M
$53.00M
$41.00M
$50.00M
$75.00M
$19.00M
$54.00M
$57.00M
$67.00M
$70.00M
Income tax
$29.00M
$27.00M
$23.00M
$22.00M
$36.00M
$24.00M
$29.00M
$6.00M
$9.00M
$20.00M
$27.00M
$3.00M
Net income
$33.00M
$29.00M
$14.00M
$31.00M
$5.00M
$26.00M
$46.00M
$13.00M
$45.00M
$37.00M
$40.00M
$67.00M
EBITDA
$119.00M
$112.00M
$111.00M
$106.00M
$90.00M
$99.00M
$128.00M
$74.00M
$110.00M
$109.00M
$121.00M
$125.00M
EPS (basic)
$0.71
$0.63
$0.31
$0.72
$0.14
$0.64
$1.16
$0.34
$1.16
$0.98
$1.08
$1.84
EPS (diluted)
$0.70
$0.62
$0.31
$0.70
$0.13
$0.63
$1.14
$0.33
$1.14
$0.96
$1.05
$1.80
Diluted shares
0
46.50M
45.70M
44.10M
-600.00K
41.50M
40.20M
39.60M
-300.00K
38.70M
38.00M
37.10M
Gross margin
21.1%
22.2%
21.7%
22.3%
22.7%
21.6%
22.1%
22.0%
21.7%
21.4%
23.0%
22.4%
Operating margin
9.2%
8.2%
8.2%
7.9%
6.1%
7.8%
10.0%
3.7%
7.8%
7.9%
8.5%
9.2%
Net margin
3.7%
3.4%
1.6%
3.7%
0.6%
3.3%
5.2%
1.4%
5.1%
4.2%
4.3%
7.3%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$365.00M
$325.00M
$339.00M
$477.00M
$484.00M
$373.00M
$347.00M
$349.00M
$359.00M
$328.00M
$370.00M
$436.00M
Receivables
$1.02B
$1.02B
$964.00M
$920.00M
$817.00M
$836.00M
$905.00M
$898.00M
$804.00M
$818.00M
$853.00M
$902.00M
Inventory
$487.00M
$489.00M
$471.00M
$486.00M
$444.00M
$479.00M
$501.00M
$523.00M
$473.00M
$489.00M
$475.00M
$485.00M
Total current assets
$1.93B
$1.92B
$1.86B
$1.98B
$1.84B
$1.79B
$1.87B
$1.92B
$1.76B
$1.77B
$1.84B
$1.97B
Goodwill
$499.00M
$491.00M
$483.00M
$496.00M
$471.00M
$484.00M
$505.00M
$509.00M
$509.00M
$510.00M
$509.00M
$510.00M
Total assets
$4.04B
$3.98B
$3.87B
$4.02B
$3.77B
$3.75B
$3.89B
$3.99B
$3.82B
$3.80B
$3.84B
$3.96B
Total current liabilities
$1.15B
$1.12B
$1.00B
$1.02B
$969.00M
$968.00M
$1.00B
$1.12B
$947.00M
$970.00M
$1.02B
$1.16B
Short-term debt
$14.00M
$75.00M
$0
$0
$25.00M
$25.00M
$25.00M
$24.00M
$1.00M
$1.00M
$1.00M
$1.00M
Long-term debt
$709.00M
$706.00M
$821.00M
$987.00M
$963.00M
$964.00M
$965.00M
$966.00M
$967.00M
$968.00M
$968.00M
$969.00M
Total debt
$723.00M
$781.00M
$821.00M
$987.00M
$988.00M
$989.00M
$990.00M
$990.00M
$968.00M
$969.00M
$969.00M
$970.00M
Total liabilities
$2.15B
$2.13B
$2.13B
$2.32B
$2.19B
$2.21B
$2.27B
$2.40B
$2.23B
$2.25B
$2.30B
$2.43B
Shareholders' equity
$1.89B
$1.85B
$1.75B
$1.70B
$1.57B
$1.54B
$1.63B
$1.59B
$1.59B
$1.55B
$1.54B
$1.52B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$62.00M
$31.00M
$109.00M
$95.00M
$73.00M
$40.00M
$57.00M
$119.00M
$96.00M
$53.00M
$91.00M
$87.00M
Capital expenditures
$33.00M
$43.00M
$17.00M
$25.00M
$20.00M
$35.00M
$34.00M
$26.00M
$29.00M
$32.00M
$22.00M
$17.00M
Free cash flow
$29.00M
-$12.00M
$92.00M
$70.00M
$53.00M
$5.00M
$23.00M
$93.00M
$67.00M
$21.00M
$69.00M
$70.00M
Investing cash flow
-$33.00M
-$42.00M
-$17.00M
-$25.00M
-$17.00M
-$35.00M
-$33.00M
-$35.00M
-$29.00M
-$32.00M
-$21.00M
-$17.00M
Financing cash flow
-$30.00M
-$41.00M
-$85.00M
$65.00M
-$35.00M
-$117.00M
-$52.00M
-$76.00M
-$65.00M
-$50.00M
-$31.00M
-$6.00M
Dividends paid
$11.00M
$12.00M
$11.00M
$10.00M
$11.00M
$11.00M
$10.00M
$11.00M
$10.00M
$11.00M
$11.00M
$11.00M
Stock-based compensation
$3.00M
$4.00M
$4.00M
$3.00M
$3.00M
$4.00M
$4.00M
$5.00M
$5.00M
$5.00M
$7.00M
$5.00M
Depreciation & amortization
$38.00M
$41.00M
$40.00M
$40.00M
$39.00M
$37.00M
$39.00M
$40.00M
$41.00M
$40.00M
$41.00M
$41.00M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.