Ranpak Holdings Corp. (PACK)

Ranpak Holdings Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	395	368.9	336.3	326.5	383.9
Revenue Growth (YoY)	7.07%	9.69%	3.00%	-14.95%	28.74%
Cost of Revenue	264.3	229.1	213	226.9	235
Gross Profit	130.7	139.8	123.3	99.6	148.9
Selling, General & Admin	114.5	111.9	91.8	105.5	98.3
Depreciation & Amortization Expenses	36	35.1	33.8	32.1	35
Other Operating Expenses	4.5	5.6	5.2	4.5	3.4
Total Operating Expenses	155	152.6	130.8	142.1	136.7
Operating Income	-24.3	-12.8	-7.5	-42.5	12.2
Interest Expense	-34.3	-28.6	-24.3	-20.7	-22.4
Other Non-Operating Income (Expense)	-0.5	-24.1	0.1	-2.1	5.3
Total Non-Operating Income (Expense)	-34.8	-52.7	-24.2	-22.8	-17.1
Pretax Income	-47.5	-23.7	-31.3	-56.7	-4.9
Provision for Income Taxes	-9.2	-2.2	-4.2	-15.3	-2.1
Net Income	-38.3	-21.5	-27.1	-41.4	-2.8
Net Income to Common	-38.3	-21.5	-27.1	-41.4	-2.8
Shares Outstanding (Basic)	84	83	82	82	79
Shares Outstanding (Diluted)	84	83	82	82	79
Shares Change (YoY)	1.35%	0.83%	0.61%	4.25%	8.43%
EPS (Basic)	-0.45	-0.26	-0.33	-0.51	-0.04
EPS (Diluted)	-0.45	-0.26	-0.33	-0.51	-0.04
Shares Outstanding	84.39	83.27	82.61	82.01	81.4
Free Cash Flow	-7.2	8.3	-2.7	-43.7	-54.7
Free Cash Flow Per Share	-0.09	0.10	-0.03	-0.53	-0.70
Gross Margin	33.09%	37.90%	36.66%	30.51%	38.79%
Operating Margin	-6.15%	-3.47%	-2.23%	-13.02%	3.18%
Profit Margin	-9.70%	-5.83%	-8.06%	-12.68%	-0.73%
FCF Margin	-1.82%	2.25%	-0.80%	-13.38%	-14.25%
EBITDA	42.4	52.5	62.1	26.5	85.8
EBITDA Margin	10.73%	14.23%	18.47%	8.12%	22.35%
EBIT	-24.3	-12.8	-7.5	-42.5	12.2
EBIT Margin	-6.15%	-3.47%	-2.23%	-13.02%	3.18%
Effective Tax Rate	19.37%	9.28%	13.42%	26.98%	42.86%

Updated Mar 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q