vs
Side-by-side financial comparison of IDACORP INC (IDA) and Westrock Coffee Co (WEST). Click either name above to swap in a different company.
IDACORP INC is the larger business by last-quarter revenue ($360.1M vs $339.5M, roughly 1.1× Westrock Coffee Co). IDACORP INC runs the higher net margin — 12.1% vs -6.6%, a 18.8% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs -4.2%). Westrock Coffee Co produced more free cash flow last quarter ($27.8M vs $-216.2M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -7.2%).
IDACORP, Inc is an electricity holding company, incorporated in Idaho with headquarters in Boise. It comprises Idaho Power Company, IDACORP Financial and Ida-West Energy. It was formed on October 1, 1998.
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.
IDA vs WEST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $360.1M | $339.5M |
| Net Profit | $43.6M | $-22.6M |
| Gross Margin | — | 11.5% |
| Operating Margin | 14.9% | -2.6% |
| Net Margin | 12.1% | -6.6% |
| Revenue YoY | -4.2% | 48.3% |
| Net Profit YoY | 15.1% | 8.3% |
| EPS (diluted) | $0.78 | $-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 | $360.1M | $339.5M | ||
| Q3 25 | $526.4M | $354.8M | ||
| Q2 25 | $449.3M | $280.9M | ||
| Q1 25 | $411.1M | $213.8M | ||
| Q4 24 | $375.9M | $229.0M | ||
| Q3 24 | $532.5M | $220.9M | ||
| Q2 24 | $442.6M | $208.4M | ||
| Q1 24 | $417.9M | $192.5M |
| Q4 25 | $43.6M | $-22.6M | ||
| Q3 25 | $124.4M | $-19.1M | ||
| Q2 25 | $95.8M | $-21.6M | ||
| Q1 25 | $59.6M | $-27.2M | ||
| Q4 24 | $37.9M | $-24.6M | ||
| Q3 24 | $113.6M | $-14.3M | ||
| Q2 24 | $89.5M | $-17.8M | ||
| Q1 24 | $48.2M | $-23.7M |
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 11.7% | ||
| Q2 25 | — | 14.7% | ||
| Q1 25 | — | 13.6% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 19.9% | ||
| Q1 24 | — | 19.4% |
| Q4 25 | 14.9% | -2.6% | ||
| Q3 25 | 27.5% | -2.4% | ||
| Q2 25 | 22.4% | -5.3% | ||
| Q1 25 | 13.4% | -6.1% | ||
| Q4 24 | 11.0% | -4.3% | ||
| Q3 24 | 25.1% | -5.8% | ||
| Q2 24 | 23.3% | -7.9% | ||
| Q1 24 | 11.9% | -5.3% |
| Q4 25 | 12.1% | -6.6% | ||
| Q3 25 | 23.6% | -5.4% | ||
| Q2 25 | 21.3% | -7.7% | ||
| Q1 25 | 14.5% | -12.7% | ||
| Q4 24 | 10.1% | -10.7% | ||
| Q3 24 | 21.3% | -6.5% | ||
| Q2 24 | 20.2% | -8.5% | ||
| Q1 24 | 11.5% | -12.3% |
| Q4 25 | $0.78 | $-0.22 | ||
| Q3 25 | $2.26 | $-0.20 | ||
| Q2 25 | $1.76 | $-0.23 | ||
| Q1 25 | $1.10 | $-0.29 | ||
| Q4 24 | $0.72 | $-0.26 | ||
| Q3 24 | $2.12 | $-0.16 | ||
| Q2 24 | $1.71 | $-0.20 | ||
| Q1 24 | $0.95 | $-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 | $215.7M | $49.9M |
| Total DebtLower is stronger | $3.3B | $444.1M |
| Stockholders' EquityBook value | $3.6B | $-1.9M |
| Total Assets | $10.2B | $1.2B |
| Debt / EquityLower = less leverage | 0.93× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $215.7M | $49.9M | ||
| Q3 25 | $333.2M | $34.0M | ||
| Q2 25 | $474.5M | $44.0M | ||
| Q1 25 | $634.5M | $33.1M | ||
| Q4 24 | $368.9M | $26.2M | ||
| Q3 24 | $427.9M | $22.4M | ||
| Q2 24 | $169.6M | $24.3M | ||
| Q1 24 | $157.6M | $12.6M |
| Q4 25 | $3.3B | $444.1M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.1B | $393.1M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $3.6B | $-1.9M | ||
| Q3 25 | $3.5B | $11.4M | ||
| Q2 25 | $3.4B | $18.2M | ||
| Q1 25 | $3.3B | $71.4M | ||
| Q4 24 | $3.3B | $97.5M | ||
| Q3 24 | $3.3B | $110.3M | ||
| Q2 24 | $3.2B | $81.5M | ||
| Q1 24 | $2.9B | $91.7M |
| Q4 25 | $10.2B | $1.2B | ||
| Q3 25 | $10.1B | $1.2B | ||
| Q2 25 | $9.9B | $1.2B | ||
| Q1 25 | $9.6B | $1.1B | ||
| Q4 24 | $9.2B | $1.1B | ||
| Q3 24 | $9.1B | $1.1B | ||
| Q2 24 | $8.7B | $1.1B | ||
| Q1 24 | $8.3B | $983.3M |
| Q4 25 | 0.93× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.92× | 4.03× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $137.8M | $36.7M |
| Free Cash FlowOCF − Capex | $-216.2M | $27.8M |
| FCF MarginFCF / Revenue | -60.0% | 8.2% |
| Capex IntensityCapex / Revenue | 98.3% | 2.6% |
| Cash ConversionOCF / Net Profit | 3.16× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-577.5M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $137.8M | $36.7M | ||
| Q3 25 | $162.8M | $-26.6M | ||
| Q2 25 | $176.9M | $-7.0M | ||
| Q1 25 | $124.3M | $-22.1M | ||
| Q4 24 | $136.4M | $2.8M | ||
| Q3 24 | $201.9M | $-332.0K | ||
| Q2 24 | $146.4M | $-23.7M | ||
| Q1 24 | $109.7M | $8.0M |
| Q4 25 | $-216.2M | $27.8M | ||
| Q3 25 | $-127.9M | $-44.7M | ||
| Q2 25 | $-156.4M | $-27.5M | ||
| Q1 25 | $-77.0M | $-63.4M | ||
| Q4 24 | $-48.9M | $-15.4M | ||
| Q3 24 | $-16.1M | $-36.7M | ||
| Q2 24 | $-199.6M | $-59.9M | ||
| Q1 24 | $-150.3M | $-60.9M |
| Q4 25 | -60.0% | 8.2% | ||
| Q3 25 | -24.3% | -12.6% | ||
| Q2 25 | -34.8% | -9.8% | ||
| Q1 25 | -18.7% | -29.7% | ||
| Q4 24 | -13.0% | -6.7% | ||
| Q3 24 | -3.0% | -16.6% | ||
| Q2 24 | -45.1% | -28.7% | ||
| Q1 24 | -36.0% | -31.7% |
| Q4 25 | 98.3% | 2.6% | ||
| Q3 25 | 55.2% | 5.1% | ||
| Q2 25 | 74.2% | 7.3% | ||
| Q1 25 | 49.0% | 19.3% | ||
| Q4 24 | 49.3% | 7.9% | ||
| Q3 24 | 41.0% | 16.5% | ||
| Q2 24 | 78.2% | 17.4% | ||
| Q1 24 | 62.2% | 35.8% |
| Q4 25 | 3.16× | — | ||
| Q3 25 | 1.31× | — | ||
| Q2 25 | 1.85× | — | ||
| Q1 25 | 2.08× | — | ||
| Q4 24 | 3.60× | — | ||
| Q3 24 | 1.78× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 2.28× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
