Westrock Coffee Company, LLC
NASDAQ:WEST · NASDAQ Global Market
+$0.36 today
Vol 0.78M · Avg 0.70M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WEST · Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into -$71.8M of net income for the selected period. Gross margin is 13.2% and net margin is -5.6%, showing how much revenue survives after costs and taxes. EPS is $-0.75, 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 | $1.2B +39.8% | $850.7M -1.6% | $864.7M -0.4% | $867.9M +24.3% | $698.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B +53.0% | $697.0M -3.8% | $724.9M +1.4% | $715.1M +29.4% | $552.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $122.6M -20.2% | $153.8M +10.0% | $139.9M -8.4% | $152.8M +5.0% | $145.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 10.3% -7.8pp | 18.1% +1.9pp | 16.2% -1.4pp | 17.6% -3.2pp | 20.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $185.5M +0.2% | $185.1M +28.1% | $144.6M +11.2% | $130.0M +1.2% | $128.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $185.5M -8.6% | $202.9M +26.6% | $160.3M +11.2% | $144.1M +4.7% | $137.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $55.8M +60.7% | $34.7M +30.7% | $26.6M +9.8% | $24.2M -5.1% | $25.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $19.4M +349.3% | -$7.8M -152.1% | $14.9M +242.3% | $4.4M -86.9% | $33.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 1.6% +2.5pp | -0.9% -2.6pp | 1.7% +1.2pp | 0.5% -4.3pp | 4.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$62.8M -27.9% | -$49.1M -140.5% | -$20.4M -335.5% | $8.7M +10.7% | $7.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -5.3% +0.5pp | -5.8% -3.4pp | -2.4% -3.4pp | 1.0% -0.1pp | 1.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $55.7M +64.7% | $33.9M +16.1% | $29.2M -17.9% | $35.5M +9.1% | $32.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$29.4M -7.8% | -$27.3M -33.0% | -$20.5M +68.0% | -$64.0M -96.9% | -$32.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$92.2M -20.7% | -$76.4M -86.6% | -$40.9M +26.1% | -$55.4M -124.3% | -$24.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -7.8% +1.2pp | -9.0% -4.2pp | -4.7% +1.6pp | -6.4% -2.8pp | -3.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.7M -146.9% | $3.7M +158.6% | -$6.4M -5827.9% | $111.0K +103.3% | -$3.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$90.4M -12.6% | -$80.3M -132.2% | -$34.6M +37.3% | -$55.2M -151.4% | -$21.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.6% +1.8pp | -9.4% -5.4pp | -4.0% +2.4pp | -6.4% -3.2pp | -3.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -5.6% | -$1 -107.0% | -$0 +73.1% | -$2 -19.4% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -5.6% | -$1 -107.0% | -$0 +73.1% | -$2 -19.4% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $95.4M +6.2% | $89.8M +11.3% | $80.7M +66.6% | $48.4M +40.5% | $34.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $95.4M +6.2% | $89.8M +11.3% | $80.7M +66.6% | $48.4M +40.5% | $34.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Mama's Creations, Inc.
NASDAQ:MAMA
$675.99M
Helen of Troy Limited
NASDAQ:HELE
$622.14M
Calavo Growers, Inc.
CVGW
$466.33M
Lifeway Foods, Inc.
NASDAQ:LWAY
$386.71M
USANA Health Sciences, Inc.
NYSE:USNA
$353.57M
B&G Foods, Inc.
NYSE:BGS
$317.77M
Oatly Group AB
NASDAQ:OTLY
$254.33M
BRC Inc.
NYSE:BRCC
$149.18M
Black Rock Coffee Bar, Inc. Class A Common Stock
NASDAQ:BRCB
$136.76M
Above Food Ingredients Inc. Common Stock
ABVE
$5.11M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WEST generate?
Westrock Coffee Company, LLC (WEST) reported $1.19B of revenue in fiscal 2025.
Is WEST profitable?
Westrock Coffee Company, LLC (WEST) reported -$90,445,000.00 of net income, with a net margin of -7.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.