Smurfit WestRock PLC
NYSE:SW
Smurfit WestRock PLC
NYSE:SW
Price:
42.11
USD
0.12%
Market Closed
Market Cap:
$22.1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Smurfit WestRock PLC
NYSE:SW
|
IE |
|
E
|
eMudhra Ltd
NSE:EMUDHRA
|
IN |
|
H
|
HUHUTECH International Group Inc
NASDAQ:HUHU
|
CN |
|
Upwork Inc
NASDAQ:UPWK
|
US |
|
O
|
Orient Group Inc
SSE:600811
|
CN |
|
Valmont Industries Inc
NYSE:VMI
|
US |
|
Tokyo Tatemono Co Ltd
TSE:8804
|
JP |
|
B
|
BIDV Securities JSC
VN:BSI
|
VN |
|
C
|
China Molybdenum Co Ltd
HKEX:3993
|
CN |
|
Kawasaki Heavy Industries Ltd
TSE:7012
|
JP |
Income Statement
Earnings Waterfall
Smurfit WestRock PLC
Smurfit WestRock PLC
Income Statement
Smurfit WestRock PLC
Smurfit WestRock PLC
Currency: USD
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
453
|
430
|
357
|
376
|
374
|
333
|
285
|
210
|
152
|
179
|
194
|
192
|
190
|
146
|
143
|
158
|
172
|
75
|
284
|
525
|
683
|
816
|
811
|
840
|
|
| Revenue |
9 955
N/A
|
10 333
+4%
|
8 424
-18%
|
8 842
+5%
|
10 232
+16%
|
9 427
-8%
|
10 565
+12%
|
10 719
+1%
|
8 996
-16%
|
9 024
+0%
|
9 656
+7%
|
10 552
+9%
|
10 126
-4%
|
9 722
-4%
|
11 948
+23%
|
13 470
+13%
|
12 186
-10%
|
15 155
+24%
|
22 826
+51%
|
21 109
-8%
|
39 405
+87%
|
44 376
+13%
|
44 708
+1%
|
31 179
-30%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(7 169)
|
(7 402)
|
(6 077)
|
(6 390)
|
(7 357)
|
(6 734)
|
(7 501)
|
(7 482)
|
(6 292)
|
(6 293)
|
(6 763)
|
(7 064)
|
(6 763)
|
(6 446)
|
(8 293)
|
(9 200)
|
(8 092)
|
(10 368)
|
(16 689)
|
(16 914)
|
(31 590)
|
(35 739)
|
(35 852)
|
(25 136)
|
|
| Gross Profit |
2 786
N/A
|
2 931
+5%
|
2 346
-20%
|
2 453
+5%
|
2 875
+17%
|
2 692
-6%
|
3 065
+14%
|
3 237
+6%
|
2 704
-16%
|
2 731
+1%
|
2 893
+6%
|
3 488
+21%
|
3 363
-4%
|
3 276
-3%
|
3 655
+12%
|
4 271
+17%
|
4 094
-4%
|
4 787
+17%
|
6 137
+28%
|
4 195
-32%
|
7 815
+86%
|
8 637
+11%
|
8 856
+3%
|
6 043
-32%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(1 940)
|
(2 142)
|
(1 894)
|
(1 804)
|
(2 011)
|
(1 906)
|
(2 163)
|
(2 215)
|
(1 838)
|
(1 813)
|
(1 968)
|
(2 184)
|
(2 174)
|
(2 225)
|
(2 387)
|
(2 515)
|
(2 570)
|
(2 959)
|
(3 987)
|
(2 793)
|
(5 198)
|
(5 772)
|
(5 707)
|
(3 819)
|
|
| Selling, General & Administrative |
(2 006)
|
(2 147)
|
(1 898)
|
(1 833)
|
(2 015)
|
(1 952)
|
(2 166)
|
(2 217)
|
(1 829)
|
(1 805)
|
(1 960)
|
(2 176)
|
(2 166)
|
(2 216)
|
(2 379)
|
(2 507)
|
(2 559)
|
(2 948)
|
(3 976)
|
(2 793)
|
(5 198)
|
(5 772)
|
(5 707)
|
(3 819)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
66
|
6
|
4
|
29
|
4
|
46
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
846
N/A
|
790
-7%
|
452
-43%
|
649
+44%
|
864
+33%
|
787
-9%
|
902
+15%
|
1 022
+13%
|
865
-15%
|
918
+6%
|
925
+1%
|
1 303
+41%
|
1 189
-9%
|
1 051
-12%
|
1 268
+21%
|
1 755
+38%
|
1 524
-13%
|
1 828
+20%
|
2 150
+18%
|
1 402
-35%
|
2 617
+87%
|
2 865
+9%
|
3 149
+10%
|
2 224
-29%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(245)
|
(251)
|
(310)
|
(261)
|
(250)
|
(323)
|
(274)
|
(194)
|
(132)
|
(156)
|
(192)
|
(163)
|
(196)
|
(150)
|
(141)
|
(155)
|
(149)
|
(182)
|
(349)
|
(398)
|
(765)
|
(914)
|
(924)
|
(729)
|
|
| Non-Reccuring Items |
(235)
|
(395)
|
(70)
|
(107)
|
(35)
|
8
|
(112)
|
(187)
|
(61)
|
(17)
|
(28)
|
(1 580)
|
(218)
|
(35)
|
(37)
|
(243)
|
(186)
|
(246)
|
(513)
|
(395)
|
(758)
|
(999)
|
(812)
|
(505)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(133)
|
(151)
|
(145)
|
(144)
|
(163)
|
(62)
|
(126)
|
(141)
|
(8)
|
(22)
|
(55)
|
(37)
|
(17)
|
(13)
|
(12)
|
1
|
(49)
|
(73)
|
(78)
|
(49)
|
(74)
|
(61)
|
(69)
|
(31)
|
|
| Pre-Tax Income |
233
N/A
|
(17)
N/A
|
(72)
-330%
|
136
N/A
|
416
+205%
|
410
-1%
|
390
-5%
|
501
+28%
|
665
+33%
|
723
+9%
|
650
-10%
|
(477)
N/A
|
758
N/A
|
853
+13%
|
1 079
+27%
|
1 359
+26%
|
1 141
-16%
|
1 328
+16%
|
1 211
-9%
|
560
-54%
|
1 020
+82%
|
891
-13%
|
1 344
+51%
|
959
-29%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(5)
|
(30)
|
(76)
|
(60)
|
(113)
|
(87)
|
(130)
|
(167)
|
(206)
|
(217)
|
(173)
|
(277)
|
(216)
|
(229)
|
(277)
|
(366)
|
(320)
|
(375)
|
(408)
|
(241)
|
(337)
|
(366)
|
(424)
|
(260)
|
|
| Income from Continuing Operations |
228
|
(47)
|
(149)
|
77
|
303
|
323
|
260
|
334
|
458
|
507
|
477
|
(754)
|
542
|
623
|
803
|
993
|
821
|
953
|
803
|
319
|
683
|
525
|
920
|
699
|
|
| Income to Minority Interest |
(26)
|
(26)
|
(21)
|
(11)
|
(17)
|
(14)
|
(11)
|
(15)
|
(14)
|
(15)
|
(7)
|
(8)
|
(9)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
1
|
0
|
|
| Net Income (Common) |
201
N/A
|
(73)
N/A
|
(170)
-134%
|
66
N/A
|
286
+333%
|
308
+8%
|
250
-19%
|
320
+28%
|
444
+39%
|
491
+11%
|
470
-4%
|
(762)
N/A
|
533
N/A
|
621
+17%
|
803
+29%
|
992
+24%
|
819
-17%
|
951
+16%
|
801
-16%
|
319
-60%
|
685
+115%
|
525
-23%
|
921
+75%
|
699
-24%
|
|
| EPS (Diluted) |
0.98
N/A
|
-0.33
N/A
|
-0.78
-136%
|
0.3
N/A
|
1.27
+323%
|
1.34
+6%
|
1.07
-20%
|
1.36
+27%
|
1.88
+38%
|
2.07
+10%
|
1.98
-4%
|
-3.23
N/A
|
2.24
N/A
|
2.58
+15%
|
3.09
+20%
|
3.8
+23%
|
3.15
-17%
|
1.82
-42%
|
1.57
-14%
|
0.82
-48%
|
1.3
+59%
|
1
-23%
|
1.75
+75%
|
1.33
-24%
|
|
Switch to:
Switch to:
See Also
Discover More
