Ranpak Holdings Corp.
Consumer CyclicalNYSE:PACK · New York Stock Exchange
+$0.16 today
Vol 0.41M · Avg 0.59M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$405.0M of revenue converted into -$37.6M of net income for the selected period. Gross margin is 24.3% and net margin is -9.3%, showing how much revenue survives after costs and taxes. EPS is $-0.44, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $395.0M +7.1% | $368.9M +9.7% | $336.3M +3.0% | $326.5M -15.0% | $383.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $300.3M +31.1% | $229.1M +7.6% | $213.0M -6.1% | $226.9M -3.4% | $235.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $94.7M -32.3% | $139.8M +13.4% | $123.3M +23.8% | $99.6M -33.1% | $148.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.0% -13.9pp | 37.9% +1.2pp | 36.7% +6.2pp | 30.5% -8.3pp | 38.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $4.1M -6.8% | $4.4M +18.9% | $3.7M +2.8% | $3.6M +111.8% | $1.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $114.5M +12.3% | $102.0M +11.1% | $91.8M +8.8% | $84.4M -14.1% | $98.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $119.0M -22.0% | $152.6M +16.7% | $130.8M -8.0% | $142.1M +4.0% | $136.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $66.7M +2.1% | $65.3M -6.2% | $69.6M +0.9% | $69.0M -6.3% | $73.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $50.5M -20.6% | $63.6M +14.8% | $55.4M +13.8% | $48.7M -44.4% | $87.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.8% -4.5pp | 17.2% +0.8pp | 16.5% +1.6pp | 14.9% -7.9pp | 22.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$24.3M -89.8% | -$12.8M -70.7% | -$7.5M +82.4% | -$42.5M -448.4% | $12.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -6.2% -2.7pp | -3.5% -1.2pp | -2.2% +10.8pp | -13.0% -16.2pp | 3.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $31.3M +9.4% | $28.6M +17.7% | $24.3M +17.4% | $20.7M -7.6% | $22.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$23.2M -112.8% | -$10.9M +54.2% | -$23.8M -67.6% | -$14.2M +17.0% | -$17.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$47.5M -100.4% | -$23.7M +24.3% | -$31.3M +44.8% | -$56.7M -1057.1% | -$4.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -12.0% -5.6pp | -6.4% +2.9pp | -9.3% +8.1pp | -17.4% -16.1pp | -1.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$9.2M -318.2% | -$2.2M +47.6% | -$4.2M +72.5% | -$15.3M -628.6% | -$2.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$38.3M -78.1% | -$21.5M +20.7% | -$27.1M +34.5% | -$41.4M -1378.6% | -$2.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -9.7% -3.9pp | -5.8% +2.2pp | -8.1% +4.6pp | -12.7% -12.0pp | -0.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -73.1% | -$0 +21.2% | -$0 +35.3% | -$1 -1332.6% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -73.1% | -$0 +21.2% | -$0 +35.3% | -$1 -1332.6% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $84.2M +1.4% | $83.1M +0.8% | $82.4M +0.6% | $81.9M +4.2% | $78.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $84.2M +1.4% | $83.1M +0.8% | $82.4M +0.6% | $81.9M +4.2% | $78.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hyliion Holdings Corp.
AMEX:HYLN
$1.32B
Karat Packaging Inc.
NASDAQ:KRT
$600.11M
Miller Industries, Inc.
NYSE:MLR
$553.94M
Johnson Outdoors Inc.
NASDAQ:JOUT
$490.22M
Monro, Inc.
NASDAQ:MNRO
$478.90M
ZKH Group Limited
NYSE:ZKH
$453.81M
Nathan's Famous, Inc.
NASDAQ:NATH
$417.38M
Holley Inc.
NYSE:HLLY
$306.94M
Kingsway Financial Services Inc.
KFS
$292.84M
Venu Holding Corporation
AMEX:VENU
$146.22M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PACK generate?
Ranpak Holdings Corp. (PACK) reported $395.00M of revenue in fiscal 2025.
Is PACK profitable?
Ranpak Holdings Corp. (PACK) reported -$38,300,000.00 of net income, with a net margin of -9.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.