Westrock Coffee Co income statement
In fiscal 2025, Westrock Coffee Co reported revenue of $1.19bn, up 39.8% on the year before, operating income of −$45.5m (a -3.8% margin) and net income of −$90.4m, or −$0.94 per diluted share. Every line below comes from the company's 10-K and 10-Q filings; column headings link to the filing.
Income statement
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|
| Revenue | 551 | 698 | 868 | 865 | 851 | 1,189 | 1,309 |
| Cost of revenue | 444 | 553 | 715 | 725 | 697 | 1,038 | 1,145 |
| Gross profit | 107 | 145 | 153 | 140 | 154 | 151 | 164 |
| Selling, general and administrative | 116 | 129 | 130 | 145 | 185 | 185 | 165 |
| Operating income | −121 | 8 | 9 | −20 | −49 | −45 | −16 |
| Interest expense | 25 | 33 | 35 | 29 | 34 | 56 | 57 |
| Income before tax | −146 | −25 | −55 | −41 | −76 | −97 | −70 |
| Income tax | −18 | −3 | 0 | −6 | 4 | −2 | −2 |
| Net income | −129 | −22 | −55 | −35 | −80 | −90 | −64 |
| Diluted EPS | −$4.12 | −$1.34 | −$1.60 | −$0.43 | −$0.89 | −$0.94 | −$0.66 |
| Diluted shares (average) | 36m | 34m | 48m | 81m | 90m | 95m | 97m |
| EBITDA | −97 | 33 | 33 | 6 | −14 | 10 | 47 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 229 | 214 | 281 | 355 | 339 | 309 | 306 |
| Cost of revenue | 184 | 191 | 185 | 239 | 313 | 301 | 263 | 268 |
| Gross profit | 37 | 38 | 29 | 41 | 41 | 39 | 46 | 38 |
| Selling, general and administrative | 46 | 43 | 40 | 54 | 47 | 44 | 38 | 36 |
| Operating income | −13 | −10 | −13 | −15 | −9 | −9 | 3 | −1 |
| Interest expense | 7 | 12 | 13 | 13 | 14 | 16 | 14 | 13 |
| Income before tax | −14 | −22 | −25 | −25 | −22 | −25 | −10 | −14 |
| Income tax | 0 | 2 | 2 | −0 | −0 | −3 | 2 | −0 |
| Net income | −14 | −25 | −27 | −22 | −19 | −23 | −9 | −14 |
| Diluted EPS | −$0.16 | −$0.26 | −$0.29 | −$0.23 | −$0.20 | −$0.23 | −$0.09 | −$0.14 |
| EBITDA | −5 | 2 | −1 | 0 | 5 | 6 | 20 | 16 |
Compare with peers
- National Beverage Corp income statement
- Boston Beer Co Inc income statement
- Vita Coco Company, Inc. income statement
- Sndl Inc. income statement
- Celsius Holdings, Inc. income statement
Head to head: FIZZ vs WESTSAM vs WESTCOCO vs WESTCELH vs WEST
More: Beverages stocks compared, Consumer Staples sector, rankings of US companies