Skip to main content
logo
Smurfit Westrock Plc (LON:SWR)
London flag London · Delayed Price · Currency is GBP · Price in GBX
3,017.00
-232.00 (-7.14%)
At close: Mar 9, 2026

Smurfit Westrock Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Sep '23 Sep '22 Sep '21
Revenue
31,17921,10920,31021,25718,746
Revenue Growth (YoY)
47.70%3.93%-4.45%13.39%6.64%
Cost of Revenue
25,13616,91416,72617,23815,321
Gross Profit
6,0434,1953,5854,0193,425
Selling, General & Admin
-3,819-2,7372,3562,2832,116
Depreciation & Amortization Expenses
--341.5350.4357.1
Other Operating Expenses
-505-4512,740409.227.7
Operating Income
1,7191,007-1,5121,3271,281
Interest Income
--3.472.940.9
Interest Expense
-729-398-417.9-318.8-372.3
Other Non-Operating Income (Expense)
-31-49221.4137.9136.1
Total Non-Operating Income (Expense)
-760-447-193.1-108-195.3
Pretax Income
959560-1,7051,2191,086
Provision for Income Taxes
26024160.4-269.6-243.4
Net Income
699319-1,649944.6838.3
Minority Interest in Earnings
---4.8-4.6-4.2
Net Income to Common
699319-1,649944.6838.3
Net Income Growth
119.12%--12.68%-
Shares Outstanding (Basic)
5223860-257
Shares Outstanding (Diluted)
5263890-257
Shares Change (YoY)
35.22%388999900.00%---
EPS (Basic)
1.340.83-16490000.00-3.26
EPS (Diluted)
1.330.82-16490000.00-3.26
EPS Growth
62.20%----
Free Cash Flow
1,20017685.81,1581,464
Free Cash Flow Growth
6958.82%-97.52%-40.77%-20.94%34.03%
Free Cash Flow Per Share
2.280.04---
Dividends Per Share
1.7230.605---
Dividend Growth
184.83%----
Gross Margin
19.38%19.87%17.65%18.91%18.27%
Operating Margin
5.51%4.77%-7.44%6.24%6.83%
Profit Margin
2.24%1.51%-8.10%4.47%4.49%
FCF Margin
3.85%0.08%3.38%5.45%7.81%
EBITDA
4,2692,47124.32,8152,741
EBITDA Margin
13.69%11.71%0.12%13.24%14.62%
EBIT
1,7191,007-1,5121,3271,281
EBIT Margin
5.51%4.77%-7.44%6.24%6.83%
Effective Tax Rate
27.11%43.04%-3.54%-22.12%-22.41%
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.