WEST · Westrock Coffee Co
$8.23
+0.35 (+4.44%)
At close · Jul 28
Market Cap
$802.90M
Shares
97.56M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.19B
+39.8%
FY2025
Net Income
-$90.45M
-12.6%
FY2025
Gross Margin
12.68%
-5.4pp
FY2025
Operating Margin
-3.82%
+2pp
FY2025
Diluted EPS
-$0.94
-5.6%
FY2025
Operating Cash Flow
-$19.01M
-43.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| $1.28B | $1.19B | $850.73M | $864.71M | $867.87M | |
| $1.12B | $1.04B | $696.95M | $724.86M | $715.11M | |
| $167.46M | $150.76M | $153.77M | $139.86M | $152.77M | |
| — | 12.68% | 18.08% | 16.17% | 17.6% | |
| $182.97M | $185.47M | $185.14M | $144.58M | $129.99M | |
| $7.8M | $7.8M | $8.1M | $8.2M | $6.8M | |
| $60.65M | $55.84M | $34.75M | $26.58M | $24.21M | |
| — | $0 | — | — | $13.9M | |
| $196.69M | $196.22M | $202.9M | $160.29M | $144.09M | |
| -$29.23M | -$45.46M | -$49.12M | -$20.43M | $8.68M | |
| — | -3.82% | -5.77% | -2.36% | 1% | |
| $31.41M | $10.38M | -$14.38M | $6.16M | $32.89M | |
| $56.68M | $55.75M | $33.86M | $29.16M | $35.5M | |
| — | $4.93M | -$192K | -$100K | — | |
| -$81.61M | -$97.12M | -$76.38M | -$40.83M | -$55.35M | |
| -$1.61M | -$1.75M | $3.73M | -$6.36M | $111K | |
| -$71.76M | -$90.45M | -$80.3M | -$34.58M | -$55.19M | |
| — | -7.61% | -9.44% | -4% | -6.36% | |
| — | $15K | $15K | $15K | -$276K | |
| -$71.41M | -$90.1M | -$79.95M | -$34.74M | -$77.63M | |
| — | -$124.07M | -$64.53M | -$24.66M | -$73.31M | |
| USD/shares | — | -$0.94 | -$0.89 | -$0.43 | -$1.60 |
| USD/shares | — | -$0.94 | -$0.89 | -$0.43 | -$1.60 |
| shares | — | 95.35M | 89.8M | 80.68M | 48.44M |
| shares | — | 95.35M | 89.8M | 80.68M | 48.44M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.91×
Peer median 1.05×
EV/EBIT
—
Peer median 13.22×
P/E (TTM)
—
Peer median 16.16×
Peer medians compare against the 28 similar-size Packaged Foods companies (of 68 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Beverage Solutions Segments | $908,449,000 | $659,383,000 | $722,865,000 | $685,303,000 | $551,013,000 | $424,906,000 |
| Sustainable Sourcing and Traceability Segments | $280,503,000 | $191,343,000 | $141,849,000 | $182,569,000 | $170,035,000 | $150,577,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| United States | $947,890,000 | $673,186,000 | $744,067,000 | $719,437,000 | $583,011,000 | $445,210,000 |
| Non Us | $241,062,000 | $177,540,000 | $120,647,000 | $148,435,000 | $115,133,000 | $105,636,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Coffee and Tea | $663,595,000 | $479,614,000 | $559,040,000 | $569,464,000 | $445,466,000 | $344,919,000 |
| Green Coffee | $280,503,000 | $191,343,000 | $141,849,000 | $182,569,000 | $147,131,000 | $125,940,000 |
| Flavors Extracts and Ingredients | $242,738,000 | $175,804,000 | $162,043,000 | $112,155,000 | $98,850,000 | $72,460,000 |
| Other | $2,116,000 | $3,965,000 | $1,782,000 | $3,684,000 | $6,697,000 | $7,527,000 |
Key facts
CIK
1806347
CUSIP
96145W103
13F (30d)
33 filings
32 filers
Visit website
Investor relations