Westrock Coffee Co balance sheet
At the end of fiscal 2025, Westrock Coffee Co had total assets of $1.18bn, total liabilities of $904m and shareholders' equity of −$1.9m. It held $49.9m in cash against $527m of debt: net debt of $477m.
Balance sheet
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | 19 | 19 | 17 | 37 | 26 | 50 | 38 |
| Receivables | — | 86 | 102 | 99 | 100 | 94 | 77 |
| Inventory | — | 109 | 146 | 150 | 163 | 200 | 168 |
| Total current assets | — | 238 | 298 | 313 | 334 | 396 | 330 |
| Goodwill | 97 | 97 | 114 | 116 | 116 | 116 | 116 |
| Total assets | 548 | 593 | 746 | 972 | 1,102 | 1,176 | 1,086 |
| Accounts payable | — | 80 | 117 | 69 | 84 | 91 | 68 |
| Total current liabilities | — | 168 | 216 | 240 | 278 | 414 | 342 |
| Short-term debt | — | 9 | 12 | 10 | 14 | 19 | 23 |
| Long-term debt | — | 277 | 163 | 223 | 326 | 357 | 365 |
| Total debt | 0 | 295 | 220 | 279 | 448 | 527 | 512 |
| Total liabilities | — | 487 | 460 | 584 | 730 | 904 | 844 |
| Shareholders' equity | −140 | −179 | 9 | 114 | 97 | −2 | −31 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 285 | 277 | 274 | 274 | 274 | 273 |
| Net debt (negative = net cash) | −19 | 276 | 203 | 242 | 422 | 477 | 473 |
| Shares outstanding | — | 35m | — | 88m | 94m | 97m | 98m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 103 | 100 | 83 | 86 | 98 | 94 | 83 | 77 |
| Inventory | 161 | 163 | 187 | 194 | 213 | 200 | 181 | 168 |
| Total current assets | 337 | 334 | 364 | 377 | 394 | 396 | 344 | 330 |
| Goodwill | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 |
| Total assets | 1,077 | 1,102 | 1,139 | 1,157 | 1,178 | 1,176 | 1,116 | 1,086 |
| Accounts payable | 52 | 84 | 67 | 76 | 76 | 91 | 85 | 68 |
| Total current liabilities | 242 | 278 | 309 | 361 | 385 | 414 | 354 | 342 |
| Short-term debt | 12 | 14 | 15 | 16 | 18 | 19 | 21 | 23 |
| Long-term debt | 326 | 326 | 357 | 378 | 384 | 357 | 375 | 365 |
| Total debt | 338 | 340 | 372 | 394 | 401 | 376 | 396 | 388 |
| Total liabilities | 693 | 730 | 794 | 866 | 893 | 904 | 863 | 844 |
| Shareholders' equity | 110 | 97 | 71 | 18 | 11 | −2 | −20 | −31 |
| Non-controlling interests and other (assets − liabilities − equity) | 274 | 274 | 274 | 274 | 274 | 274 | 273 | 273 |
| Shares outstanding | 94m | 94m | 95m | 95m | 97m | 97m | 98m | 98m |
Compare with peers
- National Beverage Corp balance sheet
- Boston Beer Co Inc balance sheet
- Vita Coco Company, Inc. balance sheet
- Sndl Inc. balance sheet
- Celsius Holdings, Inc. balance sheet
Head to head: FIZZ vs WESTSAM vs WESTCOCO vs WESTCELH vs WEST
More: Beverages stocks compared, Consumer Staples sector, rankings of US companies