Revenue growth stalled to 1.1% in 2026Q2 from 16.2% in 2025Q3, while gross margin compressed to 17.4% from 20.6% in 2025Q1, indicating persistent margin pressure.
Smurfit Westrock plc (SW) annual income statement — 22-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Sales/Revenue | 30.31B | 31.18B | 20.38B | 10.95B | 12.62B | 10.48B | 8.53B | 9.05B | 10.23B | 10.27B | 8.58B | 8.87B | 9.83B | 10.99B | 9.7B | 9.54B | 8.88B | 8.68B | 9.83B | 10.6B | 9.2B | 4.64B | 3.98B |
| Revenue Growth % | 1.85% | 53.01% | 86.02% | -13.18% | 20.33% | 22.91% | -5.73% | -11.58% | -0.37% | 19.71% | -3.21% | -9.8% | -10.54% | 13.27% | 1.73% | 7.38% | 2.33% | -11.73% | -7.27% | 15.26% | 98.26% | 16.66% | - |
| Cost of Goods Sold | 24.86B | 25.14B | 16.33B | 8.19B | 9.56B | 8.13B | 5.66B | 6.04B | 6.85B | 7.21B | 5.98B | 6.21B | 6.93B | 7.81B | 6.93B | 6.88B | 6.42B | 6.31B | 7.37B | 7.64B | 6.65B | 3.37B | 2.87B |
| COGS % of Revenue | - | 80.62% | 80.13% | 74.75% | 75.78% | 77.56% | 66.31% | 66.79% | 66.95% | 70.17% | 69.74% | 70.05% | 70.52% | 71.11% | 71.44% | 72.11% | 72.26% | 72.69% | 74.98% | 72.1% | 72.33% | 72.62% | 72.11% |
| Gross Profit | 5.45B | 6.04B | 4.05B | 2.77B | 3.06B | 2.35B | 2.87B | 3B | 3.38B | 3.06B | 2.6B | 2.66B | 2.9B | 3.17B | 2.77B | 2.66B | 2.46B | 2.37B | 2.46B | 2.96B | 2.55B | 1.27B | 1.11B |
| Gross Margin % | 17.98% | 19.38% | 19.87% | 25.25% | 24.22% | 22.44% | 33.69% | 33.21% | 33.05% | 29.83% | 30.26% | 29.95% | 29.48% | 28.89% | 28.56% | 27.89% | 27.74% | 27.31% | 25.02% | 27.9% | 27.67% | 27.38% | 27.89% |
| Gross Profit Growth % | - | 49.23% | 46.38% | -9.47% | 29.87% | -18.13% | -4.36% | -11.16% | 10.39% | 18% | -2.22% | -8.36% | -8.72% | 14.58% | 4.18% | 7.98% | 3.94% | -3.66% | -16.83% | 16.18% | 100.4% | 14.51% | - |
| Operating Expenses | 3.81B | 3.82B | 3.08B | 1.52B | 1.6B | 1.25B | 1.98B | 2.12B | 2.19B | 2.11B | 1.74B | 1.88B | 2.09B | 2.29B | 1.94B | 1.89B | 1.92B | 1.99B | 2.07B | 2.14B | 2.24B | 1B | 844.61M |
| OpEx % of Revenue | - | 12.25% | 15.1% | 13.91% | 12.69% | 11.91% | 23.25% | 23.44% | 21.44% | 20.52% | 20.27% | 21.19% | 21.3% | 20.81% | 19.97% | 19.87% | 21.61% | 22.9% | 21.03% | 20.17% | 24.37% | 21.62% | 21.24% |
| Selling, General & Admin | 3.69B | 3.82B | 2.72B | 1.5B | 1.45B | 1.27B | 2.4B | 2.18B | 2.12B | 2.09B | 1.72B | 1.81B | 2.03B | 2.25B | 2.01B | 1.88B | 726.16M | 737.86M | 804.63M | 858.76M | 19.4M | 998.34M | 840.11M |
| SG&A % of Revenue | - | 12.25% | 13.35% | 13.67% | 11.48% | 12.1% | 28.15% | 24.05% | 20.7% | 20.38% | 20.09% | 20.43% | 20.69% | 20.5% | 20.71% | 19.7% | 8.18% | 8.5% | 8.18% | 8.1% | 0.21% | 21.52% | 21.12% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 8M | 8M | 7.23M | 0 | 0 | 0 | 0 | 0 | 0 | 3.89M | 3.99M | 2.87M | 4.18M | 3.87M | 2.85M | 4.5M | 4.5M |
| R&D % of Revenue | - | - | - | - | - | - | 0.09% | 0.09% | 0.07% | - | - | - | - | - | - | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.1% | 0.11% |
| Other Operating Expenses | 1000K | 0 | 358.13M | 26.27M | 152.23M | -20.21M | -425.87M | -63.49M | 68.27M | 14.4M | 15.78M | 66.69M | 60.8M | 34.52M | -71.42M | 12.96M | 1.19B | 1.25B | 1.26B | 1.28B | 2.22B | 0 | 0 |
| Operating Income | 1.64B | 2.22B | 972.06M | 1.24B | 1.46B | 1.1B | 891M | 884M | 1.19B | 792.14M | 857.14M | 777.34M | 803.78M | 887.9M | 833.18M | 764.69M | 543.96M | 382.54M | 392.57M | 819.42M | 303.87M | 267.39M | 264.7M |
| Operating Margin % | 5.42% | 7.13% | 4.77% | 11.35% | 11.53% | 10.53% | 10.45% | 9.77% | 11.61% | 7.71% | 9.99% | 8.77% | 8.18% | 8.08% | 8.59% | 8.02% | 6.13% | 4.41% | 3.99% | 7.73% | 3.3% | 5.76% | 6.66% |
| Operating Income Growth % | - | 128.79% | -21.78% | -14.59% | 31.75% | 23.95% | 0.79% | -25.62% | 50.04% | -7.58% | 10.27% | -3.29% | -9.47% | 6.57% | 8.96% | 40.58% | 42.19% | -2.55% | -52.09% | 169.66% | 13.64% | 1.02% | - |
| EBITDA | 3.61B | 4.77B | 2.39B | 1.77B | 1.98B | 1.59B | 1.35B | 1.32B | 1.67B | 1.27B | 1.27B | 1.19B | 1.25B | 1.4B | 1.3B | 1.25B | 1.06B | 958.51M | 935.49M | 1.2B | 697.04M | 530.13M | 512.31M |
| EBITDA Margin % | 11.9% | 15.31% | 11.71% | 16.14% | 15.71% | 15.18% | 15.8% | 14.64% | 16.3% | 12.38% | 14.85% | 13.39% | 12.71% | 12.76% | 13.4% | 13.13% | 11.95% | 11.05% | 9.52% | 11.29% | 7.58% | 11.43% | 12.88% |
| EBITDA Growth % | -7.16% | 100.15% | 34.9% | -10.78% | 24.55% | 18.04% | 1.74% | -20.55% | 31.11% | -0.21% | 7.36% | -4.93% | -10.9% | 7.81% | 3.83% | 17.97% | 10.73% | 2.46% | -21.84% | 71.7% | 31.48% | 3.48% | - |
| D&A (Non-Cash Add-back) | 1.97B | 2.55B | 1.41B | 525.36M | 526.72M | 486.74M | 457M | 441M | 479.3M | 479.88M | 417.53M | 409.99M | 445.06M | 513.68M | 466.84M | 487.33M | 517.36M | 575.96M | 542.92M | 377.41M | 393.17M | 262.73M | 247.61M |
| EBIT | 1.53B | 1.8B | 1.33B | 1.27B | 1.61B | 1.08B | 910M | 1.04B | -253.95M | 927.37M | 883.43M | 828.72M | 678.53M | 741.53M | 804.08M | 868.38M | 554.6M | 336.7M | 416.24M | 743.73M | 376.92M | 109.15M | 242.29M |
| Net Interest Income | -725M | -729M | -384.35M | -126.31M | -137.71M | -123.01M | -116.32M | -163.64M | -164.23M | -232.74M | -192.46M | -134.34M | -173.15M | -210M | -245.6M | -278.3M | -278.29M | -240.41M | -263.6M | -284.6M | -393.72M | -413.13M | -272.77M |
| Interest Income | 89M | 111M | 122.64M | 28.17M | 8.79M | 3.13M | 2.79M | 3.94M | 4.13M | 3.6M | 3.16M | 5.09M | 6.15M | 5M | 6.82M | 8.53M | 4.99M | 10.66M | 36.65M | 26.83M | 12.94M | 11.49M | 6.49M |
| Interest Expense | 814M | 840M | 506.99M | 154.48M | 146.5M | 126.14M | 119.11M | 167.59M | 168.36M | 236.34M | 195.62M | 139.43M | 179.3M | 215M | 252.42M | 286.84M | 283.28M | 251.07M | 300.25M | 311.43M | 406.66M | 424.62M | 279.26M |
| Other Income/Expense | -931.74M | -1.26B | -431.49M | -211.96M | -123.27M | -157.27M | -143M | -207M | 0 | -237.06M | -169.32M | -122.45M | -344.13M | -481.92M | -411.3M | -377.16M | -406.97M | -457.05M | -407.88M | -571.7M | -492.75M | -570.09M | -296.58M |
| Pretax Income | 711.98M | 959M | 540.57M | 1.03B | 1.33B | 947.13M | 748M | 677M | -404M | 555.08M | 687.81M | 654.89M | 459.65M | 405.98M | 421.88M | 387.53M | 136.99M | -74.5M | -15.31M | 247.72M | -188.88M | -302.7M | -31.88M |
| Pretax Margin % | 2.35% | 3.08% | 2.65% | 9.41% | 10.56% | 9.03% | 8.77% | 7.48% | -3.95% | 5.4% | 8.02% | 7.39% | 4.68% | 3.69% | 4.35% | 4.06% | 1.54% | -0.86% | -0.16% | 2.34% | -2.05% | -6.52% | -0.8% |
| Income Tax | 226.25M | 260M | 232.64M | 282.61M | 365.15M | 242.49M | 201M | 193M | 235M | 153M | 206.13M | 203.35M | 153.22M | 135.33M | 89.93M | 104.98M | 59.85M | 78.8M | 29.23M | 5.11M | 13.86M | -677.58K | 1.79M |
| Effective Tax Rate % | 31.78% | 27.11% | 43.04% | 27.42% | 27.42% | 25.6% | 26.87% | 28.51% | -58.17% | 27.56% | 29.97% | 31.05% | 33.33% | 33.33% | 21.32% | 27.09% | 43.69% | -105.77% | -190.91% | 2.06% | -7.34% | 0.22% | -5.6% |
| Net Income | 487.47M | 699M | 307.93M | 747.28M | 965.65M | 704.64M | 545M | 476M | -646M | 417M | 466.96M | 400M | 241M | 259.6M | 317.4M | 267M | 66.5M | -174.8M | -69.6M | 214.57M | -224.54M | -284.53M | -2.5M |
| Net Margin % | 1.61% | 2.24% | 1.51% | 6.82% | 7.65% | 6.72% | 6.39% | 5.26% | -6.31% | 4.06% | 5.44% | 4.51% | 2.45% | 2.36% | 3.27% | 2.8% | 0.75% | -2.01% | -0.71% | 2.02% | -2.44% | -6.13% | -0.06% |
| Net Income Growth % | 34.58% | 127% | -58.79% | -22.61% | 37.04% | 29.29% | 14.5% | 173.68% | -254.92% | -10.7% | 16.74% | 65.98% | -7.17% | -18.21% | 18.88% | 301.51% | 138.04% | -151.12% | -132.44% | 195.56% | 21.08% | -11284.89% | - |
| Net Income (Continuing) | 485.74M | 699M | 307.93M | 748.19M | 966.59M | 704.64M | 547M | 484M | -639M | 423M | 481.68M | 413M | 252M | 270.65M | 331.95M | 282.55M | 77.14M | -153.3M | -44.55M | 242.61M | -202.74M | -302.02M | -33.67M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.55M | 38.24M |
| Minority Interest | 24M | 31.71M | 27M | 16M | 14.01M | 12.99M | 13M | 41M | 149.85M | 181.16M | 183M | 165.09M | 239.55M | 274.79M | 280.37M | 247.55M | 230.08M | 256.46M | 201.85M | 200.39M | 179.95M | 134.69M | 116.61M |
| EPS (Diluted) | 0.93 | 1.33 | 0.79 | 2.87 | 3.80 | 2.71 | 2.67 | 2.00 | -2.74 | 1.76 | 1.97 | 1.69 | 1.05 | 0.81 | 1.02 | 0.97 | 0.23 | -0.54 | -0.23 | 0.67 | -0.80 | -1.58 | -0.01 |
| EPS Growth % | 31.21% | 68.35% | -72.47% | -24.47% | 40.22% | 1.5% | 33.5% | 172.99% | -255.68% | -10.66% | 16.57% | 60.95% | 29.63% | -20.59% | 5.15% | 321.74% | 142.59% | -134.78% | -134.33% | 183.75% | 49.37% | -12957.85% | - |
| EPS (Basic) | - | 1.34 | 0.80 | 2.90 | 3.85 | 2.74 | 2.69 | 2.25 | -2.74 | 1.77 | 1.99 | 1.73 | 1.06 | 0.82 | 1.05 | 0.99 | 0.23 | -0.54 | -0.23 | 0.70 | -0.80 | -1.58 | -0.01 |
| Diluted Shares Outstanding | 523.53M | 526M | 389M | 260M | 261M | 260M | 251.09M | 238M | 236.01M | 237M | 237M | 236M | 235M | 233M | 230M | 226M | 219M | 218M | 218.01M | 205.33M | 205.63M | 205.63M | 205.63M |
| Basic Shares Outstanding | 523.53M | 522M | 386M | 258M | 258M | 257M | 248.8M | 237M | 236.01M | 237.2M | 236.8M | 236.13M | 234.89M | 229M | 224M | 222M | 219M | 218M | 218.01M | 198.19M | 205.63M | 205.63M | 205.63M |
| Dividend Payout Ratio | - | 128.76% | 211.09% | 52.32% | 36.14% | 50.66% | 58.68% | 56.01% | - | 54.95% | 37.39% | 38.54% | 53.99% | 37.23% | 20.83% | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying SW stock.
For fiscal year 2025, Smurfit Westrock plc (SW) reported total revenue of $31.18B. This represents a 684.0% increase compared to $3.98B in 2004.
Smurfit Westrock plc (SW) is profitable, generating $699.0M in net income for the fiscal year ending 2025 with a net profit margin of 2.2%.
Smurfit Westrock plc (SW) reported an operating income of $2.22B, resulting in an operating profit margin of 7.1%. This margin reflects the operational efficiency of the business before interest and taxes.
Smurfit Westrock plc (SW) generated $6.04B in gross profit for the year, representing a gross profit margin of 19.4%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Margin compression and integration costs
Metrics are mathematically derived from official filings.
Revenue Growth Stalls Post-Merger
Revenue growth decelerated sharply to 1.1% in 2026Q2 from 16.2% in 2025Q3, as reported in SW's quarterly filings, suggesting the post-merger integration may be losing momentum.
The 2025Q3 spike of 16.2% growth appears to reflect the full consolidation of WestRock, but by 2026Q2 growth has flattened to just 1.1% sequentially. This suggests that the initial revenue synergies may be fading, and organic volume growth is not yet compensating. Investors should monitor whether the company can re-accelerate growth through pricing or volume, as the current trajectory indicates a maturing post-merger phase.
Gross Margin Compression Persists
Gross margin fell to 17.4% in 2026Q2 from 20.6% in 2025Q1, as per SW's income statement, indicating sustained pressure from input costs or pricing dynamics.
The gross margin has declined by over 300 basis points year-over-year, and the 2026Q2 level of 17.4% is well below the peer average of around 21-29%. This suggests that SW may be facing higher fiber and energy costs, or that it lacks pricing power in a competitive packaging market. The margin compression appears structural rather than temporary, as it has persisted for several quarters, and may continue to weigh on profitability.
Operating Leverage Turns Negative
Operating income fell to $309M in 2026Q2 from $606M in 2025Q3, despite only a slight revenue decline, as reported in SW's financials, indicating negative operating leverage.
The 49% drop in operating income on a mere 0.4% revenue decline highlights that fixed costs are not being absorbed efficiently. SG&A expenses have remained relatively stable around $900-970M, while gross profit has shrunk, causing operating margins to compress from 7.6% to 3.8%. This suggests that the company's cost structure is too heavy for the current revenue base, and management may need to rationalize overhead to restore profitability.
Earnings Volatility Masks Underlying Weakness
Net income swung from $384M in 2025Q1 to -$28M in 2025Q2, and EPS from $0.73 to -$0.05, as per SW's quarterly data, indicating significant non-operating volatility.
The erratic net income pattern, including a $123M stock-based compensation charge in 2024Q3, suggests that reported earnings are heavily influenced by one-time items and integration costs. The 2025Q2 loss appears to be an anomaly, but the subsequent recovery to only $88M in 2026Q2 is far below the $384M reported a year earlier. This implies that the underlying earnings power is weaker than headline numbers suggest, and investors should adjust for these non-recurring items.
SG&A Overhead Remains Sticky
SG&A expenses have stayed near $900-970M per quarter since 2025Q1, as shown in SW's income statement, despite revenue declines, indicating limited cost flexibility.
While COGS has declined proportionally with revenue, SG&A has not adjusted, remaining at roughly 12-14% of revenue. This suggests that the merger has not yet delivered the expected cost synergies, or that integration-related expenses are offsetting savings. The lack of SG&A reduction is a key drag on operating margins, and management's ability to control these costs will be critical for margin recovery.
Margin Recovery May Be Elusive
Despite revenue stability, gross margins have contracted to 17.4% in 2026Q2 from 24.2% in 2024Q1, as per SW's filings, suggesting structural challenges that may persist.
Short-sellers could argue that the margin compression is not cyclical but reflects a permanent shift in the competitive landscape, with SW losing pricing power to peers like Packaging Corp and Sealed Air. The company's operating margin of 3.8% is far below the peer average of 10-14%, and if input costs remain elevated, the stock could face continued earnings downgrades. The lack of clear evidence of synergy realization in the income statement warrants caution.