Company Analysis

Ranpak Holdings Corp. (PACK)

NYSE: PACK · Converted Paper & Paperboard Prods (No Contaners/Boxes) · Concord Township, OH · filing with the SEC since 2017
Grade5.1
◀ Past 3.9● Present 5.3▶ Future 6.1

Income statement, as filed

In US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017
Report filedMar 5, 2026Mar 17, 2025Mar 14, 2024Mar 31, 2023Feb 28, 2022Mar 4, 2021Mar 17, 2020Mar 1, 2019Mar 29, 2018
Revenue395,000,000368,900,000336,300,000326,500,000383,900,000298,200,000·267,900,000244,100,000
Cost of revenue··213,000,000226,900,000235,000,000175,600,000·153,300,000131,700,000
Gross profit130,700,000139,800,000123,300,00099,600,000148,900,000122,600,000·114,600,000112,400,000
Research and development4,100,0004,400,0003,700,0003,600,0001,700,0002,300,000·2,400,0002,200,000
Selling, general and administrative114,500,000111,900,00091,800,000105,500,00098,300,00072,500,000·53,200,00046,300,000
General and administrative·······761,562·
Total operating expenses·······3,731,698·
Operating income-24,300,000-12,800,000-7,500,000-42,500,00012,200,00011,700,000·11,000,00031,200,000
Interest expense34,300,00028,600,00024,300,00020,700,00022,400,00030,200,000·30,900,00030,700,000
Interest and investment income·······5,118,446·
Other income (expense), net5,800,00020,900,000200,0004,300,00000···
Total non-operating income (expense)·······5,118,446·
Income before income taxes-47,500,000-23,700,000-31,300,000-56,700,000-4,900,000-24,600,000·-15,700,000-13,700,000
Income tax expense-9,200,000-2,200,000-4,200,000-15,300,000-2,100,000-1,200,000·-7,100,000-41,400,000
Net income-38,300,000-21,500,000-27,100,000-41,400,000-2,800,000-23,400,000·-8,600,000r27,700,000
Net income to common shareholders-38,300,000-21,500,000-27,100,000-41,400,000-2,800,000-23,400,000·-8,600,00027,700,000
Earnings per share, basic-0.45-0.26-0.33-0.51-0.04-0.32·-8,697.6127,801.44
Earnings per share, diluted-0.45-0.26-0.33-0.51-0.04-0.32·-8,697.6127,801.44
Earnings per share, basic and diluted····0.000.00·-8,697.6127,801.44
Weighted average shares, basic84,181,93983,059,18782,374,60581,877,33478,542,73472,434,802·995995
Weighted average shares, diluted84,181,93983,059,18782,374,60581,877,33478,542,73472,434,802·995995
Weighted average shares, basic and diluted·······995995
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton PACK · research, not advice