Amrize AG 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
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
Revenue	11,825	11,704	11,677	10,726	8,132
Revenue Growth (YoY)	0.48%	0.23%	8.87%	31.90%	-
Cost of Revenue	8,774	8,634	8,908	8,254	6,314
Gross Profit	3,051	3,070	2,769	2,472	1,818
Selling, General & Admin	1,096	944	882	727	518
Operating Expenses	1,096	944	882	727	518
Operating Income	1,955	2,126	1,887	1,745	1,300
Interest Expense	-510	-547	-564	-252	-179
Interest & Investment Income	54	35	15	4	1
Earnings From Equity Investments	11	13	13	13	12
Other Non Operating Income (Expenses)	15	6	-3	9	-13
EBT Excluding Unusual Items	1,525	1,633	1,348	1,519	1,121
Merger & Restructuring Charges	-	-	-16	-25	-16
Gain (Loss) on Sale of Assets	31	71	32	36	22
Asset Writedown	-2	-2	-15	-57	-
Other Unusual Items	-77	-61	-33	-	-
Pretax Income	1,477	1,641	1,316	1,473	1,127
Income Tax Expense	301	368	361	366	284
Earnings From Continuing Operations	1,176	1,273	955	1,107	843
Minority Interest in Earnings	2	1	1	1	-2
Net Income	1,178	1,274	956	1,108	841
Net Income to Common	1,178	1,274	956	1,108	841
Net Income Growth	4.90%	33.26%	-13.72%	31.75%	-
Shares Outstanding (Basic)	553	567	-	-	-
Shares Outstanding (Diluted)	553	567	-	-	-
EPS (Basic)	2.13	2.25	-	-	-
EPS (Diluted)	2.12	2.25	-	-	-
Free Cash Flow	1,416	1,640	1,406	1,500	1,098
Free Cash Flow Per Share	2.56	2.89	-	-	-
Gross Margin	25.80%	26.23%	23.71%	23.05%	22.36%
Operating Margin	16.53%	18.16%	16.16%	16.27%	15.99%
Profit Margin	9.96%	10.88%	8.19%	10.33%	10.34%
Free Cash Flow Margin	11.97%	14.01%	12.04%	13.98%	13.50%
EBITDA	2,850	3,015	2,752	2,545	2,012
EBITDA Margin	24.10%	25.76%	23.57%	23.73%	24.74%
D&A For EBITDA	895	889	865	800	712
EBIT	1,955	2,126	1,887	1,745	1,300
EBIT Margin	16.53%	18.16%	16.16%	16.27%	15.99%
Effective Tax Rate	20.38%	22.43%	27.43%	24.85%	25.20%
Advertising Expenses	-	25	15	10	5

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