2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $551M | $698M | $868M | $865M | $851M |
Cost of Revenue | $444M | $553M | $715M | $725M | $697M |
Gross Profit | $107M | $145M | $153M | $140M | $154M |
Gross Profit % | 19% | 21% | 18% | 16% | 18% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$129M | -$21M | -$55M | -$35M | -$80M |
Dep. & Amort. | $24M | $26M | $24M | $27M | $35M |
Def. Tax | -$18M | -$3.4M | -$2M | -$6.5M | $3.3M |
Stock Comp. | $1.6M | $1.2M | $2.6M | $8.7M | $12M |
Chg. in WC | $6.2M | -$312K | -$72M | -$58M | $18M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $17M | $19M | $17M | $37M | $26M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $17M | $19M | $17M | $37M | $26M |
Receivables | $66M | $86M | $102M | $99M | $100M |
Inventory | $84M | $109M | $144M | $150M | $163M |
WestRock Coffee Company reported a 53% year-over-year increase in combined segment adjusted EBITDA for Q4 2024, reaching $21 million, and a 33% increase for the full year, totaling $60 million.
The company anticipates growing EBITDA by approximately 50% annually over the next two years, with 2025 guidance at $60.5 million (including $15 million in Conway scale-up costs) and 2026 guidance at $140 million (with no scale-up costs).
Significant investments of nearly $400 million have been made in facilities, including the Conway RTD facility, which is expected to drive substantial volume and profitability growth starting in Q2 2025.
Higher green coffee prices and potential impacts on consumer demand have been factored into the 2025 guidance, with a more conservative outlook for the back half of the year.
The company expects to achieve a net secured leverage ratio of 3x by the end of 2026, aligning with its long-term target range of 2.5x to 3x debt to EBITDA.