Westrock Coffee Company, LLC
Consumer DefensiveNASDAQ:WEST · NASDAQ Global Market
+$0.01 today
Vol 0.90M · Avg 0.63M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$90.4M -12.6% | -$80.3M -132.3% | -$34.6M +37.7% | -$55.5M -160.3% | -$21.3M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | -$3.1M -193.9% | $3.3M +150.5% | -$6.5M -219.7% | -$2.0M +40.7% | -$3.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $14.6M +25.4% | $11.6M +33.3% | $8.7M +231.0% | $2.6M +115.1% | $1.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $1.3M -92.4% | $17.7M +130.5% | -$58.0M +19.1% | -$71.6M -22861.9% | -$312.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$7.0M -151.6% | -$2.8M -263.9% | $1.7M +110.1% | -$16.8M +16.5% | -$20.1M | $592.6M | $1.3B | $626.2M |
| Inventory | -$46.9M -615.2% | -$6.6M -816.7% | $915.0K +102.0% | -$45.1M -172.5% | -$16.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $34.5M +505.2% | $5.7M +109.6% | -$59.3M -314.5% | $27.6M +47.7% | $18.7M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $20.7M -2.7% | $21.3M +1771.2% | -$1.3M +96.6% | -$37.4M -312.5% | $17.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.8M +1104.7% | -$278.0K +10.9% | -$312.0K -100.7% | $45.7M +3686.9% | $1.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$19.0M -43.6% | -$13.2M +79.3% | -$64.1M -13.1% | -$56.6M -2068.3% | $2.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$88.8M +44.4% | -$159.6M +3.1% | -$164.8M -159.8% | -$63.4M -149.4% | -$25.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 +100.0% | -$3.8M +74.6% | -$14.9M -633.7% | $2.8M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$3.0M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $500.0K | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $9.1M -33.8% | $13.7M +41421.2% | $33.0K -99.2% | $4.1M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$82.2M +43.7% | -$145.9M +13.3% | -$168.4M -127.0% | -$74.2M -227.5% | -$22.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $84.2M -50.2% | $168.9M +184.9% | $59.3M +156.8% | -$104.3M -1338.2% | $8.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $11.9M +1776.5% | $635.0K -99.5% | $118.8M -48.6% | $230.9M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$162.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 +100.0% | -$4.4M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $40.6M +414.8% | -$12.9M -119.5% | $66.2M +427.9% | $12.5M -19.5% | $15.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $136.7M -12.7% | $156.6M -35.9% | $244.2M +81.3% | $134.7M +464.9% | $23.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$49.0K -118.8% | $260.0K +172.2% | -$360.0K -4.7% | -$344.0K -330.9% | $149.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $35.5M +1658.7% | -$2.3M -119.9% | $11.4M +223.5% | $3.5M -16.2% | $4.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$107.8M +37.6% | -$172.9M +24.5% | -$228.8M -90.6% | -$120.1M -432.2% | -$22.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Helen of Troy Limited
NASDAQ:HELE
$694.48M
Mama's Creations, Inc.
NASDAQ:MAMA
$606.94M
Calavo Growers, Inc.
CVGW
$466.33M
Lifeway Foods, Inc.
NASDAQ:LWAY
$383.12M
USANA Health Sciences, Inc.
NYSE:USNA
$367.60M
B&G Foods, Inc.
NYSE:BGS
$327.10M
Oatly Group AB
NASDAQ:OTLY
$255.42M
BRC Inc.
NYSE:BRCC
$159.13M
Black Rock Coffee Bar, Inc. Class A Common Stock
NASDAQ:BRCB
$132.79M
Above Food Ingredients Inc. Common Stock
ABVE
$4.29M
SEC Filings
Recent regulatory filings
No filings found.
Does WEST generate free cash flow?
Westrock Coffee Company, LLC (WEST) generated -$107,814,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does WEST produce?
Operating cash flow was -$19,014,000.00, before capital expenditures of $88.80M.
Explore More
Continue the stock analysis
Jump to another research area for this company.