Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Revenue | $13.5B | $12.1B | $21.1B | $31.2B |
| Revenue growth | — | -10.5% | 74.6% | 47.7% |
| Gross profit | $3.27B | $3.05B | $4.20B | $6.04B |
| Gross margin | 24.2% | 25.3% | 19.9% | 19.4% |
| Operating income | $1.56B | $1.37B | $1.01B | $1.72B |
| Operating margin | 11.5% | 11.3% | 4.8% | 5.5% |
| Net income | $1.03B | $825M | $319M | $699M |
| Net margin | 7.7% | 6.8% | 1.5% | 2.2% |
| EPS (diluted) | $3.96 | $3.17 | $0.82 | $1.33 |
| Fiscal year | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Operating cash flow | $1.43B | $1.56B | $1.48B | $3.39B |
| Capital expenditures | $930M | $929M | $1.47B | $2.19B |
| Free cash flow | $503M | $630M | $17.0M | $1.20B |
| Share buybacks | $32.0M | $30.0M | $27.0M | $0.00 |
| Dividends paid | $349M | $391M | $650M | $900M |
| Fiscal year | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Cash & equivalents | $841M | $1.00B | $855M | $892M |
| Total assets | — | $14.1B | $43.8B | $45.2B |
| Total liabilities | — | $7.88B | $26.4B | $26.8B |
| Long-term debt | — | — | $13.1B | $13.2B |
| Shareholders' equity | $5.34B | $6.16B | $17.4B | $18.3B |
| Retained earnings | — | $3.52B | $2.95B | $2.65B |
| Shares (wtd avg diluted) | 261M | 260M | 389M | 526M |
Every figure is extracted from Smurfit Westrock plc’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.