vs
Side-by-side financial comparison of Forestar Group Inc. (FOR) and Westrock Coffee Co (WEST). Click either name above to swap in a different company.
Westrock Coffee Co is the larger business by last-quarter revenue ($339.5M vs $273.0M, roughly 1.2× Forestar Group Inc.). Forestar Group Inc. runs the higher net margin — 5.6% vs -6.6%, a 12.3% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs 9.0%). Westrock Coffee Co produced more free cash flow last quarter ($27.8M vs $-157.1M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -9.6%).
Forestar Group Inc. is a residential lot development company based in Arlington, Texas. The company has operations in 51 markets in 21 states and delivered 11,518 residential lots during the twelve-month period ended December 31, 2020. The company is publicly traded on the New York Stock Exchange and in October 2017 became a majority-owned subsidiary of D.R. Horton, Inc., the largest homebuilder by volume in the United States since 2002. The company primarily acquires entitled real estate and...
Westrock Coffee Co is a global integrated coffee, tea and functional beverage solutions provider. It sources, roasts, manufactures and distributes coffee products, ready-to-drink beverages and custom formulations for retail, foodservice and commercial clients across North America and other key markets.
FOR vs WEST — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $273.0M | $339.5M |
| Net Profit | $15.4M | $-22.6M |
| Gross Margin | 20.1% | 11.5% |
| Operating Margin | 7.6% | -2.6% |
| Net Margin | 5.6% | -6.6% |
| Revenue YoY | 9.0% | 48.3% |
| Net Profit YoY | -6.7% | 8.3% |
| EPS (diluted) | $0.30 | $-0.22 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $273.0M | $339.5M | ||
| Q3 25 | $670.5M | $354.8M | ||
| Q2 25 | $390.5M | $280.9M | ||
| Q1 25 | $351.0M | $213.8M | ||
| Q4 24 | $250.4M | $229.0M | ||
| Q3 24 | $551.3M | $220.9M | ||
| Q2 24 | $318.4M | $208.4M | ||
| Q1 24 | $333.8M | $192.5M |
| Q4 25 | $15.4M | $-22.6M | ||
| Q3 25 | $86.9M | $-19.1M | ||
| Q2 25 | $32.9M | $-21.6M | ||
| Q1 25 | $31.6M | $-27.2M | ||
| Q4 24 | $16.5M | $-24.6M | ||
| Q3 24 | $81.5M | $-14.3M | ||
| Q2 24 | $38.7M | $-17.8M | ||
| Q1 24 | $45.0M | $-23.7M |
| Q4 25 | 20.1% | 11.5% | ||
| Q3 25 | 22.3% | 11.7% | ||
| Q2 25 | 20.4% | 14.7% | ||
| Q1 25 | 22.6% | 13.6% | ||
| Q4 24 | 22.0% | 16.6% | ||
| Q3 24 | 23.9% | 16.8% | ||
| Q2 24 | 22.5% | 19.9% | ||
| Q1 24 | 24.9% | 19.4% |
| Q4 25 | 7.6% | -2.6% | ||
| Q3 25 | 16.9% | -2.4% | ||
| Q2 25 | 11.2% | -5.3% | ||
| Q1 25 | 11.6% | -6.1% | ||
| Q4 24 | 8.7% | -4.3% | ||
| Q3 24 | 19.7% | -5.8% | ||
| Q2 24 | 16.2% | -7.9% | ||
| Q1 24 | 17.6% | -5.3% |
| Q4 25 | 5.6% | -6.6% | ||
| Q3 25 | 13.0% | -5.4% | ||
| Q2 25 | 8.4% | -7.7% | ||
| Q1 25 | 9.0% | -12.7% | ||
| Q4 24 | 6.6% | -10.7% | ||
| Q3 24 | 14.8% | -6.5% | ||
| Q2 24 | 12.2% | -8.5% | ||
| Q1 24 | 13.5% | -12.3% |
| Q4 25 | $0.30 | $-0.22 | ||
| Q3 25 | $1.70 | $-0.20 | ||
| Q2 25 | $0.65 | $-0.23 | ||
| Q1 25 | $0.62 | $-0.29 | ||
| Q4 24 | $0.32 | $-0.26 | ||
| Q3 24 | $1.59 | $-0.16 | ||
| Q2 24 | $0.76 | $-0.20 | ||
| Q1 24 | $0.89 | $-0.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $211.7M | $49.9M |
| Total DebtLower is stronger | $793.2M | $444.1M |
| Stockholders' EquityBook value | $1.8B | $-1.9M |
| Total Assets | $3.2B | $1.2B |
| Debt / EquityLower = less leverage | 0.44× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $211.7M | $49.9M | ||
| Q3 25 | $379.2M | $34.0M | ||
| Q2 25 | $189.2M | $44.0M | ||
| Q1 25 | $174.3M | $33.1M | ||
| Q4 24 | $132.0M | $26.2M | ||
| Q3 24 | $481.2M | $22.4M | ||
| Q2 24 | $359.2M | $24.3M | ||
| Q1 24 | $416.2M | $12.6M |
| Q4 25 | $793.2M | $444.1M | ||
| Q3 25 | $802.7M | — | ||
| Q2 25 | $872.8M | — | ||
| Q1 25 | $872.5M | — | ||
| Q4 24 | $806.8M | $393.1M | ||
| Q3 24 | $706.4M | — | ||
| Q2 24 | $706.1M | — | ||
| Q1 24 | $705.7M | — |
| Q4 25 | $1.8B | $-1.9M | ||
| Q3 25 | $1.8B | $11.4M | ||
| Q2 25 | $1.7B | $18.2M | ||
| Q1 25 | $1.6B | $71.4M | ||
| Q4 24 | $1.6B | $97.5M | ||
| Q3 24 | $1.6B | $110.3M | ||
| Q2 24 | $1.5B | $81.5M | ||
| Q1 24 | $1.5B | $91.7M |
| Q4 25 | $3.2B | $1.2B | ||
| Q3 25 | $3.1B | $1.2B | ||
| Q2 25 | $3.1B | $1.2B | ||
| Q1 25 | $3.0B | $1.1B | ||
| Q4 24 | $3.0B | $1.1B | ||
| Q3 24 | $2.8B | $1.1B | ||
| Q2 24 | $2.7B | $1.1B | ||
| Q1 24 | $2.6B | $983.3M |
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 0.50× | 4.03× | ||
| Q3 24 | 0.44× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.48× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-157.0M | $36.7M |
| Free Cash FlowOCF − Capex | $-157.1M | $27.8M |
| FCF MarginFCF / Revenue | -57.5% | 8.2% |
| Capex IntensityCapex / Revenue | 0.0% | 2.6% |
| Cash ConversionOCF / Net Profit | -10.19× | — |
| TTM Free Cash FlowTrailing 4 quarters | $93.0M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-157.0M | $36.7M | ||
| Q3 25 | $256.3M | $-26.6M | ||
| Q2 25 | $15.8M | $-7.0M | ||
| Q1 25 | $-19.8M | $-22.1M | ||
| Q4 24 | $-450.0M | $2.8M | ||
| Q3 24 | $119.2M | $-332.0K | ||
| Q2 24 | $-61.7M | $-23.7M | ||
| Q1 24 | $-59.2M | $8.0M |
| Q4 25 | $-157.1M | $27.8M | ||
| Q3 25 | $255.6M | $-44.7M | ||
| Q2 25 | $15.0M | $-27.5M | ||
| Q1 25 | $-20.5M | $-63.4M | ||
| Q4 24 | — | $-15.4M | ||
| Q3 24 | $118.4M | $-36.7M | ||
| Q2 24 | $-62.3M | $-59.9M | ||
| Q1 24 | $-59.8M | $-60.9M |
| Q4 25 | -57.5% | 8.2% | ||
| Q3 25 | 38.1% | -12.6% | ||
| Q2 25 | 3.8% | -9.8% | ||
| Q1 25 | -5.8% | -29.7% | ||
| Q4 24 | — | -6.7% | ||
| Q3 24 | 21.5% | -16.6% | ||
| Q2 24 | -19.6% | -28.7% | ||
| Q1 24 | -17.9% | -31.7% |
| Q4 25 | 0.0% | 2.6% | ||
| Q3 25 | 0.1% | 5.1% | ||
| Q2 25 | 0.2% | 7.3% | ||
| Q1 25 | 0.2% | 19.3% | ||
| Q4 24 | 0.0% | 7.9% | ||
| Q3 24 | 0.1% | 16.5% | ||
| Q2 24 | 0.2% | 17.4% | ||
| Q1 24 | 0.2% | 35.8% |
| Q4 25 | -10.19× | — | ||
| Q3 25 | 2.95× | — | ||
| Q2 25 | 0.48× | — | ||
| Q1 25 | -0.63× | — | ||
| Q4 24 | -27.27× | — | ||
| Q3 24 | 1.46× | — | ||
| Q2 24 | -1.59× | — | ||
| Q1 24 | -1.32× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
