SW
Income statement / Annual
Last year (2025), Smurfit WestRock plc's total revenue was $28.27 B,
an increase of 38.75% from the previous year.
In 2025, Smurfit WestRock plc's net income was $659.72 M.
See Smurfit WestRock plc,s key income statements, including revenue, expenses, profit, and income.
| Period |
FY-2025
|
FY-2024
|
FY-2023
|
FY-2022
|
FY-2021
|
FY-2020
|
FY-2019
|
FY-2018
|
FY-2017
|
FY-2016
|
| Period Ended |
12/31/2025 |
12/31/2024 |
12/31/2023 |
12/31/2022 |
12/31/2021 |
12/31/2020 |
12/31/2019 |
12/31/2018 |
12/31/2017 |
12/31/2016 |
| Operating Revenue |
$28.27 B |
$20.38 B |
$10.95 B |
$12.62 B |
$10.48 B |
$8.53 B |
$9.05 B |
$10.23 B |
$10.27 B |
$8.58 B |
| Cost of Revenue |
$22.78 B
|
$16.33 B
|
$8.19 B
|
$9.56 B
|
$8.13 B
|
$5.66 B
|
$6.04 B
|
$6.85 B
|
$7.21 B
|
$5.98 B
|
| Gross Profit |
$5.49 B
|
$4.05 B
|
$2.77 B
|
$3.06 B
|
$2.35 B
|
$2.87 B
|
$3.01 B
|
$3.38 B
|
$3.06 B
|
$2.60 B
|
| Gross Profit Ratio |
0.19
|
0.2
|
0.25
|
0.24
|
0.22
|
0.34
|
0.33
|
0.33
|
0.3
|
0.3
|
| Research and Development Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$8.00 M
|
$8.00 M
|
$0.00
|
$0.00
|
$0.00
|
| General & Administrative Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$1.31 B
|
$1.29 B
|
$1.05 B
|
| Selling & Marketing Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$806.45 M
|
$800.20 M
|
$668.88 M
|
| Selling, General & Administrative Expenses |
$3.50 B
|
$2.72 B
|
$1.50 B
|
$1.45 B
|
$1.27 B
|
$1.96 B
|
$1.96 B
|
$2.12 B
|
$2.09 B
|
$1.72 B
|
| Other Expenses |
$383.09 M
|
$358.13 M
|
$26.27 M
|
$152.23 M
|
-$20.21 M
|
$11.00 M
|
$153.00 M
|
$75.50 M
|
$14.40 M
|
$15.78 M
|
| Operating Expenses |
$3.89 B
|
$3.08 B
|
$1.52 B
|
$1.60 B
|
$1.25 B
|
$1.98 B
|
$2.12 B
|
$2.19 B
|
$2.11 B
|
$1.74 B
|
| Cost And Expenses |
$26.67 B
|
$19.40 B
|
$9.71 B
|
$11.16 B
|
$9.38 B
|
$7.64 B
|
$8.16 B
|
$9.04 B
|
$9.32 B
|
$7.72 B
|
| Interest Income |
$71.11 M
|
$122.64 M
|
$28.17 M
|
$8.79 M
|
$3.13 M
|
$2.79 M
|
$3.94 M
|
$4.58 M
|
$3.60 M
|
$3.16 M
|
| Interest Expense |
$704.65 M
|
$506.99 M
|
$154.48 M
|
$146.50 M
|
$126.14 M
|
$119.11 M
|
$167.59 M
|
$208.19 M
|
$236.34 M
|
$195.62 M
|
| Depreciation & Amortization |
$2.31 B
|
$1.41 B
|
$525.36 M
|
$526.72 M
|
$486.74 M
|
$457.00 M
|
$441.00 M
|
$479.30 M
|
$479.88 M
|
$417.53 M
|
| EBITDA |
$4.20 B |
$2.74 B |
$1.79 B |
$2.13 B |
$1.57 B |
$1.37 B |
$1.49 B |
$225.35 M |
$1.41 B |
$1.30 B |
| EBITDA Ratio |
0.15
|
0.13
|
0.16
|
0.17
|
0.15
|
0.16
|
0.16
|
0.02
|
0.14
|
0.15
|
| Operating Income Ratio |
0.06
|
0.05
|
0.11
|
0.12
|
0.11
|
0.1
|
0.1
|
0.12
|
0.09
|
0.1
|
| Total Other Income/Expenses Net |
-$707.93 M
|
-$431.49 M
|
-$211.96 M
|
-$123.27 M
|
-$157.27 M
|
-$143.00 M
|
-$207.00 M
|
-$1.65 B
|
-$265.13 M
|
-$169.32 M
|
| Income Before Tax |
$894.66 M
|
$540.57 M
|
$1.03 B
|
$1.33 B
|
$947.13 M
|
$748.00 M
|
$677.00 M
|
-$462.14 M
|
$691.03 M
|
$687.81 M
|
| Income Before Tax Ratio |
0.03
|
0.03
|
0.09
|
0.11
|
0.09
|
0.09
|
0.07
|
-0.05
|
0.07
|
0.08
|
| Income Tax Expense |
$235.25 M
|
$232.64 M
|
$282.61 M
|
$365.15 M
|
$242.49 M
|
$201.00 M
|
$193.00 M
|
$268.82 M
|
$183.55 M
|
$206.13 M
|
| Net Income |
$659.72 M
|
$307.93 M
|
$747.29 M
|
$965.65 M
|
$704.64 M
|
$545.00 M
|
$476.00 M
|
-$738.96 M
|
$500.28 M
|
$466.96 M
|
| Net Income Ratio |
0.02
|
0.02
|
0.07
|
0.08
|
0.07
|
0.06
|
0.05
|
-0.07
|
0.05
|
0.05
|
| EPS |
1.25 |
0.8 |
3.25 |
3.85 |
3.12 |
2.69 |
2.25 |
-2.74 |
1.77 |
1.89 |
| EPS Diluted |
1.23 |
0.79 |
3.22 |
3.8 |
3.09 |
2.67 |
2.24 |
-2.74 |
1.76 |
1.88 |
| Weighted Average Shares Out |
$510.53 M
|
$386.00 M
|
$258.00 M
|
$258.00 M
|
$257.00 M
|
$248.80 M
|
$237.00 M
|
$236.01 M
|
$237.20 M
|
$236.80 M
|
| Weighted Average Shares Out Diluted |
$538.89 M
|
$389.00 M
|
$260.00 M
|
$261.00 M
|
$260.00 M
|
$251.09 M
|
$238.00 M
|
$236.01 M
|
$237.00 M
|
$237.00 M
|
| Link |
|
|
|
|
|
|
|
|
|
|
