Amrize AG Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2024	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	11,815	11,704	11,677	10,726	8,132
Revenue Growth (YoY)	0.95%	0.23%	8.87%	31.90%	-
Cost of Revenue	8,781	8,634	8,908	8,254	6,314
Gross Profit	3,034	3,070	2,769	2,472	1,818
Selling, General & Admin	1,128	944	898	752	552
Other Operating Expenses	0	-69	-17	21	-22
Operating Income	1,906	2,195	1,888	1,699	1,288
Interest Expense	-413	-512	-549	-248	-178
Other Non-Operating Income (Expense)	4	-55	-36	9	5
Total Non-Operating Income (Expense)	-409	-567	-585	-239	-173
Pretax Income	1,497	1,628	1,303	1,460	1,115
Provision for Income Taxes	326	368	361	366	284
Net Income	1,185	1,274	956	1,108	841
Minority Interest in Earnings	-3	-1	-1	-1	2
Net Income to Common	1,185	1,274	956	1,108	841
Net Income Growth	-6.99%	33.26%	-13.72%	31.75%	-
Shares Outstanding (Basic)	553	553	553	-	-
Shares Outstanding (Diluted)	554	553	553	-	-
Shares Change (YoY)	0.09%	-	-	-	-
EPS (Basic)	2.14	2.30	1.73	-	-
EPS (Diluted)	2.14	2.30	1.73	-	-
EPS Growth	-6.96%	32.95%	-	-	-
Free Cash Flow	1,420	1,640	1,406	0	0
Free Cash Flow Growth	-13.41%	16.64%	-	-	-
Free Cash Flow Per Share	2.57	2.97	2.54	-	-
Dividends Per Share	0.440	-	-	-	-
Gross Margin	25.68%	26.23%	23.71%	23.05%	22.36%
Operating Margin	16.13%	18.75%	16.17%	15.84%	15.84%
Profit Margin	10.00%	10.88%	8.18%	10.32%	10.37%
FCF Margin	12.02%	14.01%	12.04%	0.00%	0.00%
EBITDA	2,820	3,084	2,739	1,699	1,288
EBITDA Margin	23.87%	26.35%	23.46%	15.84%	15.84%
EBIT	1,906	2,195	1,888	1,699	1,288
EBIT Margin	16.13%	18.75%	16.17%	15.84%	15.84%
Effective Tax Rate	21.78%	22.60%	27.71%	25.07%	25.47%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.