Westrock Coffee Company Reports Third Quarter 2025 Results and Updates 2025 and 2026 Outlook

Announces Issuance of $30.0 million Convertible Senior Unsecured Notes due 2031ย 

Announces Amendment to Existing Credit Agreement

LITTLE ROCK, Ark., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Westrock Coffee Company (Nasdaq: WEST) (โ€œWestrock Coffeeโ€ or the โ€œCompanyโ€) today reported financial results for the third quarter ended September 30, 2025.

Third Quarter Highlights1

  • Consolidated Results
    • Net sales were $354.8 million, an increase of 60.7%
    • Gross profit was $41.4 million, an increase of 11.6% compared to the prior year period
    • Net loss was $19.1 million, compared to a net loss of $14.3 million in the prior year period
    • Consolidated Adjusted EBITDA2 was $23.2 million and included $3.0 million of scale-up costs associated with our Conway Facility, compared to Consolidated Adjusted EBITDA of $10.3 million and $4.0 million of scale-up costs in the prior year period
  • Segment Results
    • Beverage Solutions
      • Net sales were $263.0 million, an increase of 60.4%
      • Segment Adjusted EBITDA3 was $20.4 million, an increase of 73.8%
    • Sustainable Sourcing & Traceability (โ€œSS&Tโ€)
      • Net sales were $91.8 million, an increase of 61.5%
      • Segment Adjusted EBITDA3 was $5.8 million compared to $2.5 million for the prior year period

Commenting on our results, Scott T. Ford, CEO and Co-founder stated, "We are pleased to announce another quarter of record results, which reflect the strength of our customer-centered model and the benefits of the strategic investments that we have made over the past three years.ย  We remain on track toward our goal of becoming the premiere integrated, strategic supplier to the pre-eminent global coffee, tea and energy beverage brands.โ€

Capital Markets Activity

On November 4, 2025, the Company sold and issued in a private placement $30.0 million in aggregate principal amount of 5.00% convertible senior notes due 2031 (the โ€œConvertible Notesโ€). The Convertible Notes are senior unsecured obligations of the Company, and bear interest at a rate equal to 5.00% per year.ย  The Convertible Notes are convertible into shares of the Companyโ€™s common stock in certain circumstances and during certain periods at a conversion price of $5.25 per share, subject to adjustment.

________________________________

1 Unless otherwise indicated, all comparisons are to the prior year period.
2 Consolidated Adjusted EBITDA is a non-GAAP financial measure. The definition of Consolidated Adjusted EBITDA is included under the section titled โ€œNon-GAAP Financial Measuresโ€ and a reconciliation of Consolidated Adjusted EBITDA to the most directly comparable GAAP measure is provided in the tables that accompany this release.
3 Segment Adjusted EBITDA is a segment performance measure, which is required by U.S. GAAP to be disclosed in accordance with FASB Accounting Standards Codification 280,ย Segment Reporting. Segment Adjusted EBITDA is defined consistently with Consolidated Adjusted EBITDA, except that it excludes scale-up costs related to our Conway Facility.

The Company also announced it has amended its existing credit agreement to increase the Companyโ€™s total net leverage financial covenant compliance levels and decrease its minimum interest coverage ratio compliance levels through the third quarter of 2026.

Wells Fargo Securities served as Capital Markets Advisor to Westrock Coffee. Wachtell, Lipton, Rosen & Katz served as legal counsel to Westrock Coffee.

Financial Outlook

The Company is updating its 2025 outlook to reflect the Companyโ€™s current expectations regarding its Consolidated Adjusted EBITDA, Segment Adjusted EBITDA and Beverage Solutions Credit Agreement secured net leverage ratio for the fiscal year.

Consolidated Guidance

ย ย ย ย ย ย ย 
ย ย 2025
(Millions)ย Lowย High
Consolidated Adjusted EBITDAย $60.0ย $65.0
ย ย ย ย ย ย ย 

The Company is not readily able to provide a reconciliation of forecasted Consolidated Adjusted EBITDA to forecasted GAAP net income (loss) without unreasonable effort because certain items that impact such figure are uncertain or outside the Companyโ€™s control and cannot be reasonably predicted. Such items include the impact of non-cash gains or losses resulting from market-to-market adjustments, among others.

Segment Guidance

ย ย ย ย ย ย ย 
ย ย 2025
(Millions)ย Lowย High
Segment Adjusted EBITDAย ย ย ย ย ย 
Beverage Solutionsย $63.0ย $68.0
SS&Tย ย 14.0ย ย 16.0
ย ย ย ย ย ย ย 

Leverage Guidance

ย ย 
ย December 31,
ย 2025
Beverage Solutions Credit Agreement secured net leverage ratio4.50x
ย ย 

The Company is not readily able to provide a reconciliation of forecasted Beverage Solutions Credit Agreement Adjusted EBITDA to forecasted Beverage Solutions Adjusted EBITDA without unreasonable effort because certain items that impact such figure are uncertain or outside the Companyโ€™s control and cannot be reasonably predicted.

Due to uncertainties regarding projected customer demand resulting from recently announced industry consolidation, and the continued elevation in coffee prices and tariffs, the Company is re-evaluating its 2026 outlook provided in its earnings release dated March 11, 2025. The Company will update its 2026 outlook when it reports its full year 2025 results.

Management will provide additional details regarding the 2025 and 2026 outlook on its earnings results call to be held today.

Conference Call Details

Westrock Coffee will host a conference call and webcast at 4:30 p.m. ET today to discuss this release. To participate in the live earnings call and question and answer session, please register HERE and dial-in information will be provided directly to you. The live audio webcast will be accessible in the โ€œEvents and Presentationsโ€ section of the Companyโ€™s Investor Relations website at https://investors.westrockcoffee.com. An archived replay of the webcast will be available shortly after the live event has concluded and will be available for a minimum of 14 days.

About Westrock Coffee

Westrock Coffee is a leading integrated coffee, tea, flavors, extracts, and ingredients solutions provider in the United States, providing coffee sourcing, supply chain management, product development, roasting, packaging, and distribution services to the retail, food service and restaurant, convenience store and travel center, non-commercial account, CPG, and hospitality industries around the world. With offices in 10 countries, the Company sources coffee and tea from numerous countries of origin.

Forward-Looking Statements

Certain statements in this press release that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended from time to time.ย  Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements include, but are not limited to, our financial outlook, our expectations regarding leverage ratios and compliance with the financial covenants in our credit agreement, expected volume growth in the Companyโ€™s core coffee business, our expectations regarding volume commitments from existing single serve customers and new single serve customer volumes, the plans, objectives, expectations, and intentions of Westrock Coffee, and other statements that are not historical facts. These statements are based on information available to Westrock Coffee as of the date hereof and Westrock Coffee is not under any duty to update any of the forward-looking statements after the date of this communication to conform these statements to actual results. These statements are based on various assumptions, whether or not identified in this communication, and on the current expectations of the management of Westrock Coffee as of the date hereof and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as and should not be relied on by an investor, or others, as a guarantee, an assurance, a prediction, or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of Westrock Coffee. These forward-looking statements are subject to a number of risks and uncertainties, including, but not limited to, changes in domestic and foreign business, market (including continued increases in the โ€œCโ€ market price of green coffee), financial, political (including effects of a continued government shutdown), and legal conditions; our inability to secure an adequate supply of key raw materials, including green coffee and tea, or disruption in our supply chain, including from tariffs or trade restrictions; risks relating to the uncertainty of the projected financial information with respect to Westrock Coffee; risks related to the rollout of Westrock Coffee's business and the timing of expected business milestones; the effects of competition and industry consolidation on Westrock Coffee's business; the ability of Westrock Coffee to issue equity or equity-linked securities or obtain debt financing in the future; Westrock Coffeeโ€™s future level of indebtedness, which may reduce funds available for other business purposes and reduce the Companyโ€™s operational flexibility; the risk that Westrock Coffee fails to attract, motivate or retain qualified personnel; the risk that Westrock Coffee fails to fully realize the potential benefits of acquisitions or joint ventures or has difficulty successfully integrating acquired companies; the availability of equipment and the timely performance by suppliers involved with the build-out of the Conway, Arkansas extract and ready-to-drink facility; Westrock Coffeeโ€™s inability to complete the installation and commercialization of its second RTD can line or RTD glass line as expected or the risk of incurring additional expenses in the process; the loss of significant customers or delays in bringing their products to market; litigation or legal disputes, which could lead us to incur significant liabilities and costs or harm our reputation; the risk of incurring additional costs if Westrock Coffee no longer qualifies as an emerging growth company (as defined in the JOBS Act); and those factors discussed in Westrock Coffeeโ€™s Annual Report on Form 10-K, which was filed with the United States Securities and Exchange Commission (the โ€œSECโ€) on March 12, 2025, in Part I, Item 1A โ€œRisk Factorsโ€ and other documents Westrock Coffee has filed, or will file, with the SEC. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that Westrock Coffee does not presently know, or that Westrock Coffee currently believes are immaterial, that could also cause actual results to differ from those contained in the forward-looking statements. In addition, the forward-looking statements reflect Westrock Coffee's expectations, plans, or forecasts of future events and views as of the date of this communication. Westrock Coffee anticipates that subsequent events and developments will cause Westrock Coffee's assessments to change. However, while Westrock Coffee may elect to update these forward-looking statements at some point in the future, Westrock Coffee specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as a representation of Westrock Coffee's assessments as of any date subsequent to the date of this communication. Accordingly, undue reliance should not be placed upon the forward-looking statements.

Contacts

Media:
PR@westrockcoffee.com

Investor Contact:
IR@westrockcoffee.com

Westrock Coffee Company
Condensed Consolidated Balance Sheets
(Unaudited)
ย ย ย ย ย ย ย 
(Thousands, except par value)ย ย ย ย Septemberย 30,ย 2025ย ย ย ย Decemberย 31,ย 2024
ASSETSย ย ย ย ย ย 
Cash and cash equivalentsย $ย 33,971ย ย $ย 26,151ย 
Restricted cashย ย ย 14,413ย ย ย ย 9,413ย 
Accounts receivable, net of allowance for credit losses of $1,274 and $3,995, respectivelyย ย ย 97,660ย ย ย ย 99,566ย 
Inventoriesย ย ย 212,970ย ย ย ย 163,323ย 
Derivative assetsย ย ย 14,006ย ย ย ย 19,746ย 
Prepaid expenses and other current assetsย ย ย 20,626ย ย ย ย 15,444ย 
Total current assetsย ย ย 393,646ย ย ย ย 333,643ย 
ย ย ย ย ย ย ย 
Property, plant and equipment, netย ย ย 485,111ย ย ย ย 467,011ย 
Goodwillย ย ย 116,111ย ย ย ย 116,111ย 
Intangible assets, netย ย ย 109,011ย ย ย ย 114,879ย 
Operating lease right-of-use assetsย ย ย 60,945ย ย ย ย 63,380ย 
Other long-term assetsย ย ย 13,188ย ย ย ย 6,756ย 
Total Assetsย $ย 1,178,012ย ย $ย 1,101,780ย 
ย ย ย ย ย ย ย 
LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITYย ย ย ย ย ย 
Current maturities of long-term debtย $ย 17,875ย ย $ย 14,057ย 
Short-term debtย ย ย 84,120ย ย ย ย 54,659ย 
Accounts payableย ย ย 75,674ย ย ย ย 84,255ย 
Supply chain finance programย ย ย 98,707ย ย ย ย 78,838ย 
Derivative liabilitiesย ย ย 30,655ย ย ย ย 11,966ย 
Accrued expenses and other current liabilitiesย ย ย 77,477ย ย ย ย 34,095ย 
Total current liabilitiesย ย ย 384,508ย ย ย ย 277,870ย 
ย ย ย ย ย ย ย 
Long-term debt, netย ย ย 383,534ย ย ย ย 325,880ย 
Convertible notes payable - related party, netย ย ย 49,758ย ย ย ย 49,706ย 
Deferred income taxesย ย ย 15,397ย ย ย ย 14,954ย 
Operating lease liabilitiesย ย ย 58,742ย ย ย ย 60,692ย 
Other long-term liabilitiesย ย ย 1,041ย ย ย ย 1,346ย 
Total liabilitiesย ย ย 892,980ย ย ย ย 730,448ย 
ย ย ย ย ย ย ย 
Commitments and contingenciesย ย ย ย ย ย 
ย ย ย ย ย ย ย 
Series A Convertible Preferred Shares, $0.01 par value, 24,000 shares authorized, 23,511 shares and 23,511 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively, $11.50 liquidation valueย ย ย 273,590ย ย ย ย 273,850ย 
ย ย ย ย ย ย ย 
Shareholders' Equityย ย ย ย ย ย 
Preferred stock, $0.01 par value, 26,000 shares authorized, no shares issued and outstandingย ย ย โ€”ย ย ย ย โ€”ย 
Common stock, $0.01 par value, 300,000 shares authorized, 96,825 shares and 94,221 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectivelyย ย ย 968ย ย ย ย 942ย 
Additional paid-in-capitalย ย ย 541,657ย ย ย ย 519,878ย 
Accumulated deficitย ย ย (510,806)ย ย ย (442,922)
Accumulated other comprehensive income (loss)ย ย ย (20,377)ย ย ย 19,584ย 
Total shareholders' equityย ย ย 11,442ย ย ย ย 97,482ย 
ย ย ย ย ย ย ย 
Total Liabilities, Convertible Preferred Shares and Shareholders' Equityย $ย 1,178,012ย ย $ย 1,101,780ย 
ย ย ย ย ย ย ย ย ย 


Westrock Coffee Company
Condensed Consolidated Statements of Operations
(Unaudited)
ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
Septemberย 30,
ย Nine Months Ended
Septemberย 30,
(Thousands, except per share data)ย 2025
ย 2024
ย 2025
ย 2024
Net salesย $354,825ย ย $220,860ย ย $849,480ย ย $621,749ย 
Costs of salesย ย 313,423ย ย ย 183,775ย ย ย 737,610ย ย ย 505,987ย 
Gross profitย ย 41,402ย ย ย 37,085ย ย ย 111,870ย ย ย 115,762ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Selling, general and administrative expenseย ย 46,996ย ย ย 46,132ย ย ย 141,271ย ย ย 142,182ย 
Transaction, restructuring and integration expenseย ย 3,029ย ย ย 2,538ย ย ย 7,297ย ย ย 9,901ย 
Impairment chargesย ย โ€”ย ย ย 1,165ย ย ย โ€”ย ย ย 1,996ย 
Loss (gain) on disposal of property, plant and equipmentย ย 8ย ย ย (8)ย ย 15ย ย ย 965ย 
Total operating expensesย ย 50,033ย ย ย 49,827ย ย ย 148,583ย ย ย 155,044ย 
Loss from operationsย ย (8,631)ย ย (12,742)ย ย (36,713)ย ย (39,282)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other (income) expenseย ย ย ย ย ย ย ย ย ย ย ย 
Interest expenseย ย 14,023ย ย ย 6,889ย ย ย 39,741๏ฟฝ๏ฟฝย ย 21,921ย 
Change in fair value of warrant liabilitiesย ย โ€”ย ย ย (5,481)ย ย โ€”ย ย ย (7,134)
Other, netย ย (992)ย ย (10)ย ย (3,962)ย ย 223ย 
Loss before income taxes and equity in earnings from unconsolidated entitiesย ย (21,662)ย ย (14,140)ย ย (72,492)ย ย (54,292)
Income tax expense (benefit)ย ย (122)ย ย 84ย ย ย 1,336ย ย ย 1,254ย 
Equity in (earnings) loss from unconsolidated entitiesย ย (2,437)ย ย 35ย ย ย (5,944)ย ย 145ย 
Net lossย $(19,103)ย $(14,259)ย $(67,884)ย $(55,691)
Amortization of Series A Convertible Preferred Sharesย ย 88ย ย ย 88ย ย ย 260ย ย ย 262ย 
Net loss attributable to common shareholdersย $(19,015)ย $(14,171)ย $(67,624)ย $(55,429)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Loss per common share:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย $(0.20)ย $(0.16)ย $(0.71)ย $(0.63)
Dilutedย $(0.20)ย $(0.16)ย $(0.71)ย $(0.63)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted-average number of shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 95,569ย ย ย 88,540ย ย ย 94,847ย ย ย 88,320ย 
Dilutedย ย 95,569ย ย ย 88,540ย ย ย 94,847ย ย ย 88,320ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Westrock Coffee Company
Condensed Consolidated Statements of Cash Flows
(Unaudited)
ย 
ย ย ย ย ย ย ย 
ย ย Nine Months Ended Septemberย 30,
(Thousands)ย 2025
ย 2024
Cash flows from operating activities:ย ย ย ย ย ย 
Net lossย $(67,884)ย $(55,691)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:ย ย ย ย ย ย 
Depreciation and amortizationย ย 40,669ย ย ย 23,196ย 
Impairment chargesย ย โ€”ย ย ย 1,996ย 
Equity-based compensationย ย 11,709ย ย ย 8,508ย 
Provision for credit lossesย ย 165ย ย ย 1,368ย 
Amortization of deferred financing fees included in interest expenseย ย 2,744ย ย ย 2,432ย 
Write-off of unamortized deferred financing feesย ย 137ย ย ย โ€”ย 
Loss on disposal of property, plant and equipmentย ย 15ย ย ย 965ย 
Gain on de-consolidation of Rwanda Trading Companyย ย (2,291)ย ย โ€”ย 
Mark-to-market adjustmentsย ย (983)ย ย (2,692)
Change in fair value of warrant liabilitiesย ย โ€”ย ย ย (7,134)
Foreign currency transactionsย ย (141)ย ย 461ย 
Deferred income tax expense (benefit)ย ย 1,336ย ย ย 1,133ย 
Otherย ย (4,784)ย ย 1,003ย 
Change in operating assets and liabilities:ย ย ย ย ย ย 
Accounts receivableย ย (3,932)ย ย (4,930)
Inventoriesย ย (54,752)ย ย (7,191)
Derivative assets and liabilitiesย ย (12,025)ย ย 12,685ย 
Prepaid expense and other assetsย ย (1,891)ย ย 1,447ย 
Accounts payableย ย 18,795ย ย ย (2,650)
Accrued liabilities and otherย ย 17,410ย ย ย 9,071ย 
Net cash used in operating activitiesย ย (55,703)ย ย (16,023)
Cash flows from investing activities:ย ย ย ย ย ย 
Additions to property, plant and equipmentย ย (79,885)ย ย (141,451)
Additions to intangible assetsย ย (85)ย ย (144)
Proceeds from sale of equity method investments and non-marketable securitiesย ย 500ย ย ย โ€”ย 
Acquisition of equity method investments and non-marketable securities, inclusive of cash contributedย ย (2,952)ย ย โ€”ย 
Proceeds from sale of property, plant and equipmentย ย 329ย ย ย 1,225ย 
Proceeds from deferred purchase price of sold trade receivablesย ย 3,924ย ย ย โ€”ย 
Net cash used in investing activitiesย ย (78,169)ย ย (140,370)
Cash flows from financing activities:ย ย ย ย ย ย 
Payments on debtย ย (61,215)ย ย (151,968)
Proceeds from debtย ย 161,923ย ย ย 250,882ย 
Payments on supply chain financing programย ย (131,068)ย ย (121,203)
Proceeds from supply chain financing programย ย 150,937ย ย ย 114,008ย 
Proceeds from convertible notes payableย ย โ€”ย ย ย 22,000ย 
Proceeds from convertible notes payable - related partyย ย โ€”ย ย ย 50,000ย 
Payment of debt issuance costsย ย (2,730)ย ย (3,329)
Payment of convertible notes payable issuance costsย ย โ€”ย ย ย (511)
Net proceeds from (repayments of) repurchase agreementsย ย 11,161ย ย ย (7,111)
Net change in unremitted cash collections from servicing factored receivablesย ย 7,896ย ย ย โ€”ย 
Proceeds from exercise of stock optionsย ย โ€”ย ย ย 12ย 
Proceeds from issuance of common stockย ย 12,097ย ย ย 635ย 
Payment of equity issuance costsย ย (181)ย ย (10)
Payment for taxes for net share settlement of equity awardsย ย (2,079)ย ย (2,041)
Net cash provided by financing activitiesย ย 146,741ย ย ย 151,364ย 
Effect of exchange rate changes on cashย ย (49)ย ย (131)
Net increase (decrease) in cash and cash equivalents and restricted cashย ย 12,820ย ย ย (5,160)
Cash and cash equivalents and restricted cash at beginning of periodย ย 35,564ย ย ย 37,840ย 
Cash and cash equivalents and restricted cash at end of periodย $48,384ย ย $32,680ย 
ย ย ย ย ย ย ย ย ย 

The total cash and cash equivalents and restricted cash at June 30, 2025 and 2024 is as follows:

ย ย ย ย ย ย ย 
(Thousands)ย Septemberย 30,ย 2025ย Septemberย 30,ย 2024
Cash and cash equivalentsย $33,971ย $22,359
Restricted cashย ย 14,413ย ย 10,321
Totalย $48,384ย $32,680
ย ย ย ย ย ย ย 


Westrock Coffee Company
Summary of Segment Results
(Unaudited)
ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
ย Three Months Ended Septemberย 30,ย Nine Months Ended Septemberย 30,
(Thousands)2025ย 2024ย 2025ย 2024
Beverage Solutionsย ย ย ย ย ย ย ย ย ย ย 
Net sales$263,029ย $164,010ย $635,922ย $485,322
Segment Adjusted EBITDA1ย 20,422ย ย 11,752ย ย 49,675ย ย 35,797
ย ย ย ย ย ย ย ย ย ย ย ย 
Sustainable Sourcing & Traceabilityย ย ย ย ย ย ย ย ย ย ย 
Net sales2$91,796ย $56,850ย $213,558ย $136,427
Segment Adjusted EBITDA1ย 5,755ย ย 2,475ย ย 10,998ย ย 3,236
ย ย ย ย ย ย ย ย ย ย ย ย 


________________________________

1 - Segment Adjusted EBITDA is a segment performance measure, which is required by U.S. GAAP to be disclosed in accordance with FASB Accounting Standards Codification 280, Segment Reporting. Segment Adjusted EBITDA is defined consistently with Consolidated Adjusted EBITDA, except that it excludes scale-up costs related to our Conway Facility. Refer to the Notes to Condensed Consolidated Financial Statements included in our Quarterly Report on Form 10-Q for additional information regarding our segments and a reconciliation of Segment Adjusted EBITDA to loss before income taxes and equity in earnings from unconsolidated entities.
2 - Net of intersegment revenues.

Westrock Coffee Company
Calculation of Beverage Solutions Credit Agreement Secured Net Leverage Ratio
(Unaudited)
ย 
ย ย ย ย 
ย ย ย 
(Thousands, except leverage ratio)ย Trailing Twelve-Months
Beverage Solutions Segment Adjusted EBITDAย $67,517ย 
Permissible credit agreement adjustments1ย ย 8,612ย 
Trailing Twelve-Months Credit Agreement Adjusted EBITDAย $76,129ย 
ย ย ย ย 
End of period:ย ย ย 
Term loan facilityย $148,750ย 
Delayed draw term loan facilityย ย 46,250ย 
Revolving credit facilityย ย 182,500ย 
Letters of credit outstandingย ย 1,980ย 
Secured debtย ย 379,480ย 
Beverage Solutions unrestricted cash and cash equivalentsย ย (31,134)
Secured net debtย $348,346ย 
ย ย ย ย 
Beverage Solutions Credit Agreement secured net leverage ratioย ย 4.58xย 
ย ย ย ย ย 


________________________________

1 โ€“ Primarily consists of $6.1 million of pro forma run-rate impact of cost savings initiatives, as permitted by the Credit Agreement.

The Company is required to maintain compliance with, among other things, a secured net leverage ratio under the terms of its credit agreement (the โ€œCredit Agreementโ€) among the Company, Westrock Beverage Solutions, LLC, as the borrower, Wells Fargo Bank, N.A., as administrative agent, collateral agent, and swingline lender, Wells Fargo Securities, LLC, as sustainability structuring agent, and each issuing bank and lender party thereto.ย  The secured net leverage ratio is calculated as secured net debt divided by Adjusted EBITDA for the trailing twelve-month period, each as defined in the Credit Agreement, and is applicable only to our Beverage Solutions segment.ย 

Management believes that our secured net leverage ratio provides useful information to investors and other users of our financial data regarding the Companyโ€™s compliance with its material financial covenants. Failure to comply with the covenants in the Credit Agreement or make payments when due could result in an event of default, which, if not cured or waived, could accelerate our repayment obligations under the Credit Agreement and could result in a default and acceleration under other agreements containing cross-default provisions. Under these circumstances, we might not have sufficient funds or other resources to satisfy all of our obligations.ย  As of the date of this press release, the Company is in compliance with its financial covenants.

Westrock Coffee Company
Reconciliation of Net (Loss) Income to Non-GAAP Consolidated Adjusted EBITDA
(Unaudited)
ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Endedย Nine Months Ended
ย ย Septemberย 30,ย Septemberย 30,
(Thousands)ย 2025
ย 2024
ย 2025
ย 2024
Net lossย $(19,103)ย $(14,259)ย $(67,884)ย $(55,691)
Interest expenseย ย 14,023ย ย ย 6,889ย ย ย 39,741ย ย ย 21,921ย 
Income tax expense (benefit)ย ย (122)ย ย 84ย ย ย 1,336ย ย ย 1,254ย 
Depreciation and amortizationย ย 13,898ย ย ย 7,680ย ย ย 40,669ย ย ย 23,196ย 
EBITDAย ย 8,696ย ย ย 394ย ย ย 13,862ย ย ย (9,320)
Transaction, restructuring and integration expenseย ย 3,029ย ย ย 2,538ย ย ย 7,297ย ย ย 9,901ย 
Change in fair value of warrant liabilitiesย ย โ€”ย ย ย (5,481)ย ย โ€”ย ย ย (7,134)
Equity-based compensationย ย 3,629ย ย ย 3,028ย ย ย 11,709ย ย ย 8,508ย 
Impairment chargesย ย โ€”ย ย ย 1,165ย ย ย โ€”ย ย ย 1,996ย 
Conway extract and ready-to-drink facility pre-production costsย ย 5,246ย ย ย 7,937ย ย ย 18,766ย ย ย 30,115ย 
Mark-to-market adjustmentsย ย 2,531ย ย ย 470ย ย ย (983)ย ย (2,692)
Loss (gain) on disposal of property, plant and equipmentย ย 8ย ย ย (8)ย ย 15ย ย ย 965ย 
Otherย ย 20ย ย ย 226ย ย ย (3,946)ย ย 1,506ย 
Consolidated Adjusted EBITDAย $23,159ย ย $10,269ย ย $46,720ย ย $33,845ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Non-GAAP Financial Measures
We refer to EBITDA and Consolidated Adjusted EBITDA in our analysis of our results of operations, which are not required by, or presented in accordance with, accounting principles generally accepted in the United States (โ€œGAAPโ€). While we believe that net (loss) income, as defined by GAAP, is the most appropriate earnings measure, we also believe that EBITDA and Consolidated Adjusted EBITDA are important non-GAAP supplemental measures of operating performance as they contribute to a meaningful evaluation of the Companyโ€™s future operating performance and comparisons to the Companyโ€™s past operating performance. The Company believes that providing these non-GAAP financial measures to investors helps investors evaluate the Companyโ€™s operating performance, profitability and business trends in a way that is consistent with how management evaluates such performance.

We define โ€œEBITDAโ€ as net (loss) income, as defined by GAAP, before interest expense, provision for income taxes and depreciation and amortization. We define โ€œConsolidated Adjusted EBITDAโ€ as EBITDA before equity-based compensation expense and the impact, which may be recurring in nature, of transaction, restructuring and integration related costs, impairment charges, changes in the fair value of warrant liabilities, non-cash mark-to-market adjustments, certain non-capitalizable costs necessary to place the Conway extract and ready-to-drink facility into commercial production, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, gains or losses on dispositions, and other similar or infrequent items (although we may not have had such charges in the periods presented). We believe EBITDA and Consolidated Adjusted EBITDA are important supplemental measures to net (loss) income because they provide additional information to evaluate our operating performance on an unleveraged basis.

Since EBITDA and Consolidated Adjusted EBITDA are not measures calculated in accordance with GAAP, they should be viewed in addition to, and not be considered as alternatives for, net income (loss) determined in accordance with GAAP.ย  Further, our computations of EBITDA and Consolidated Adjusted EBITDA may not be comparable to that reported by other companies that define EBITDA and Consolidated Adjusted EBITDA differently than we do.


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  229.53
+0.42 (0.18%)
AAPL  278.78
-1.92 (-0.68%)
AMD  217.97
+1.99 (0.92%)
BAC  53.95
+0.07 (0.13%)
GOOG  322.09
+3.70 (1.16%)
META  673.42
+11.89 (1.80%)
MSFT  483.16
+2.32 (0.48%)
NVDA  182.41
-0.97 (-0.53%)
ORCL  217.58
+3.25 (1.52%)
TSLA  455.00
+0.47 (0.10%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article