Smurfit Westrock Plc
Consumer CyclicalNYSE:SW · New York Stock Exchange
+$0.69 today
Vol 3.88M · Avg 5.19M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$30.2B of revenue converted into $371.5M of net income for the selected period. Gross margin is 18.3% and net margin is 1.2%, showing how much revenue survives after costs and taxes. EPS is $0.72, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $31.2B +53.0% | $20.4B +86.0% | $11.0B -13.2% | $12.6B +20.3% | $10.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $25.1B +54.0% | $16.3B +99.4% | $8.2B -14.4% | $9.6B +17.6% | $8.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $6.0B +49.2% | $4.0B +46.4% | $2.8B -9.5% | $3.1B +29.9% | $2.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 19.4% -0.5pp | 19.9% -5.4pp | 25.3% +1.0pp | 24.2% +1.8pp | 22.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.8B +40.4% | $2.7B +81.6% | $1.5B +3.4% | $1.4B +14.2% | $1.3B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.8B +24.1% | $3.1B +102.0% | $1.5B -4.8% | $1.6B +28.2% | $1.2B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.5B +80.4% | $1.4B +169.0% | $525.4M -0.3% | $526.7M +8.2% | $486.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $4.3B +58.5% | $2.7B +52.9% | $1.8B -15.9% | $2.1B +35.8% | $1.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 13.9% +0.5pp | 13.5% -2.9pp | 16.4% -0.5pp | 16.9% +1.9pp | 15.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.2B +128.8% | $972.1M -21.8% | $1.2B -14.6% | $1.5B +31.7% | $1.1B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.1% +2.4pp | 4.8% -6.6pp | 11.3% -0.2pp | 11.5% +1.0pp | 10.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $111.0M -9.5% | $122.6M +335.4% | $28.2M +220.5% | $8.8M +181.1% | $3.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $840.0M +65.7% | $507.0M +228.2% | $154.5M +5.4% | $146.5M +16.1% | $126.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.3B -193.2% | -$431.5M -103.6% | -$212.0M -71.9% | -$123.3M +21.6% | -$157.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $959.0M +77.4% | $540.6M -47.6% | $1.0B -22.6% | $1.3B +40.6% | $947.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.1% +0.4pp | 2.7% -6.8pp | 9.4% -1.1pp | 10.6% +1.5pp | 9.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $260.0M +11.8% | $232.6M -17.7% | $282.6M -22.6% | $365.2M +50.6% | $242.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $699.0M +127.0% | $307.9M -58.8% | $747.3M -22.6% | $965.7M +37.0% | $704.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.2% +0.7pp | 1.5% -5.3pp | 6.8% -0.8pp | 7.7% +0.9pp | 6.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +67.5% | $1 -72.4% | $3 -24.7% | $4 +40.5% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +68.4% | $1 -72.5% | $3 -24.5% | $4 +40.2% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $522.0M +35.2% | $386.0M +49.6% | $258.0M +0.0% | $258.0M +0.4% | $257.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $526.0M +35.2% | $389.0M +49.6% | $260.0M -0.4% | $261.0M +0.4% | $260.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$33.25B
InterContinental Hotels Group PLC
NYSE:IHG
$24.83B
Ralph Lauren Corporation
NYSE:RL
$24.68B
Packaging Corporation of America
NYSE:PKG
$20.36B
International Paper Company
NYSE:IP
$19.00B
Amcor plc
NYSE:AMCR
$18.78B
NVR, Inc.
NYSE:NVR
$17.33B
Ball Corporation
NYSE:BALL
$15.22B
Genuine Parts Company
NYSE:GPC
$14.35B
Lululemon Athletica Inc.
NASDAQ:LULU
$13.52B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SW generate?
Smurfit Westrock Plc (SW) reported $31.18B of revenue in fiscal 2025.
Is SW profitable?
Smurfit Westrock Plc (SW) reported $699.00M of net income, with a net margin of 2.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.