Smurfit Westrock (SW) Income Statement Analysis - Revenue, Earnings & Profitability Metrics - Stocknear

Smurfit Westrock

NYSE: SW · Real-Time Price · USD
41.98
0.10 (0.24%)
At close: Oct 03, 2025, 3:59 PM
39.93
-4.87%
Pre-market: Oct 06, 2025, 04:41 AM EDT

Smurfit Westrock Income Statement

Financials in USD. Fiscal year is January - December.
Fiscal Year Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q4 2022 Q2 2022 Q4 2021 Q2 2021
Period Ending Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Dec 31, 2022 Jun 30, 2022 Dec 31, 2021 Jun 30, 2021
Revenue
30.79B 25.62B 20.7B 16.39B 11.49B 14.5B 17.83B 21.27B 18.5B 18.28B 16.97B 14.48B 13.03B
Cost of Revenue
24.91B 20.61B 16.61B 14.05B 9.9B 11.63B 13.67B 14.71B 12.53B 12.57B 11.73B 9.91B 8.77B
Gross Profit
5.88B 5.01B 4.1B 4.49B 3.88B 5.17B 6.45B 6.71B 5.97B 5.71B 5.24B 4.56B 4.27B
Operating Income
1.26B 1.24B 969.02M 1.06B 1.36B 1.87B 2.36B 2.74B 2.39B 2.26B 1.97B 1.55B 1.38B
Interest Income
115.81M 132.86M 118.54M 101.76M 70.1M 30.97M 26.39M 15.32M 8.68M 10.73M 5.15M 4.99M 3.92M
Pretax Income
553.21M 669.44M 528.67M 436.87M 855.89M 1.33B 1.58B 2.25B 1.95B 1.8B 1.73B 1.28B 1.14B
Net Income
351.21M 502.21M 296.7M 211.6M 590.62M 939.23M 1.11B 1.65B 1.42B 1.33B 1.29B 950.76M 842.09M
Selling & General & Admin
3.97B 3.37B 2.74B 3.24B 2.58B 3.38B 4.2B 3.92B 3.55B 3.45B 3.27B 3.01B 2.89B
Research & Development
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Expenses
648.99M 403.86M 389.34M 495.36M 245.33M 189.42M 168.02M 17M n/a n/a n/a n/a n/a
Operating Expenses
4.62B 3.78B 3.13B 3.73B 2.82B 3.6B 4.4B 3.97B 3.58B 3.45B 3.27B 3.01B 2.89B
Interest Expense
741.79M 635M 491.9M 362.66M 218.07M 228.44M 272.16M 274.35M 228.35M 210.53M 193.32M 183.11M 185.26M
Selling & Marketing Expenses
n/a 362.46M 362.46M 362.46M 362.46M n/a n/a n/a n/a n/a n/a n/a n/a
Cost & Expenses
29.53B 24.38B 19.73B 17.45B 12.26B 14.76B 17.6B 18.55B 16.12B 16.02B 15B 12.93B 11.66B
Income Tax Expense
202M 169.24M 231.97M 224.17M 264.17M 212.92M 286.26M 420.63M 347.63M 479.67M 442.25M 331.17M 301.88M
Shares Outstanding (Basic)
521M 521M 453.5M 508M 258.82M 259M 258M 258M 260.35M 257.4M 258M 257.06M 257M
Shares Outstanding (Diluted)
526M 526M 457.5M 508M 258.82M 260M 259.5M 259M 260.35M 264.16M 259M 261.68M 258M
EPS (Basic)
0.67 1.19 1.20 1.13 2.29 3.64 4.31 6.39 5.50 5.16 5.01 3.76 3.43
EPS (Diluted)
0.66 1.18 1.19 1.11 2.26 3.61 4.25 6.33 5.45 5.09 4.98 3.73 3.41
EBITDA
3.74B 3.25B 2.49B 2.28B 2.07B 1.68B 2.34B 2.71B 2.27B 3.17B 2.85B 2.39B 2.19B
EBIT
1.37B 1.35B 1.05B 817.97M 1.07B 829.83M 1.16B 1.87B 1.53B 2.17B 2.13B 1.72B 1.51B
Depreciation & Amortization
2.37B 1.91B 1.44B 1.12B 649.09M 805.16M 973.46M 1.02B 929.57M 911.02M 882.27M 837.48M 818.04M