Ardagh Metal Packaging Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Revenue	5,346	4,908	4,812	4,689	4,055	3,451	Upgrade
Revenue Growth (YoY)	10.34%	1.99%	2.62%	15.63%	17.50%	3.20%	Upgrade
Cost of Revenue	4,701	4,310	4,246	4,096	3,409	2,896	Upgrade
Gross Profit	645	598	566	593	646	555	Upgrade
Selling, General & Admin	286	288	246	192	179	179	Upgrade
Amortization of Goodwill & Intangibles	136	140	143	138	151	149	Upgrade
Operating Expenses	422	428	389	330	330	328	Upgrade
Operating Income	223	170	177	263	316	227	Upgrade
Interest Expense	-181	-165	-156	-125	-123	-152	Upgrade
Currency Exchange Gain (Loss)	-4	-	-6	-3	-49	88	Upgrade
Other Non Operating Income (Expenses)	-32	-35	-38	-7	-3	-3	Upgrade
EBT Excluding Unusual Items	6	-30	-23	128	141	160	Upgrade
Merger & Restructuring Charges	4	4	-46	-14	-	-	Upgrade
Asset Writedown	-8	4	-18	-	-	-	Upgrade
Other Unusual Items	39	32	16	142	-329	-20	Upgrade
Pretax Income	41	10	-71	256	-188	140	Upgrade
Income Tax Expense	25	13	-21	19	22	29	Upgrade
Net Income	16	-3	-50	237	-210	111	Upgrade
Preferred Dividends & Other Adjustments	24	24	24	11	-	-	Upgrade
Net Income to Common	-8	-27	-74	226	-210	111	Upgrade
Shares Outstanding (Basic)	598	598	598	601	539	494	Upgrade
Shares Outstanding (Diluted)	598	598	598	601	539	494	Upgrade
Shares Change (YoY)	0.00%	0.02%	-0.57%	11.54%	9.11%	-	Upgrade
EPS (Basic)	-0.01	-0.05	-0.12	0.38	-0.39	0.22	Upgrade
EPS (Diluted)	-0.01	-0.05	-0.12	0.38	-0.39	0.22	Upgrade
Free Cash Flow	309	283	248	-380	-221	71	Upgrade
Free Cash Flow Per Share	0.52	0.47	0.41	-0.63	-0.41	0.14	Upgrade
Dividend Per Share	0.400	0.400	0.400	0.400	-	-	Upgrade
Gross Margin	12.06%	12.18%	11.76%	12.65%	15.93%	16.08%	Upgrade
Operating Margin	4.17%	3.46%	3.68%	5.61%	7.79%	6.58%	Upgrade
Profit Margin	-0.15%	-0.55%	-1.54%	4.82%	-5.18%	3.22%	Upgrade
Free Cash Flow Margin	5.78%	5.77%	5.15%	-8.10%	-5.45%	2.06%	Upgrade
EBITDA	667	611	588	622	659	542	Upgrade
EBITDA Margin	12.48%	12.45%	12.22%	13.26%	16.25%	15.71%	Upgrade
D&A For EBITDA	444	441	411	359	343	315	Upgrade
EBIT	223	170	177	263	316	227	Upgrade
EBIT Margin	4.17%	3.46%	3.68%	5.61%	7.79%	6.58%	Upgrade
Effective Tax Rate	60.98%	130.00%	-	7.42%	-	20.71%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.