vs
Side-by-side financial comparison of KILROY REALTY CORP (KRC) 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 $272.2M, roughly 1.2× KILROY REALTY CORP). KILROY REALTY CORP runs the higher net margin — 6.3% vs -6.6%, a 12.9% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs -5.0%). KILROY REALTY CORP produced more free cash flow last quarter ($450.3M vs $27.8M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -1.2%).
Kilroy Realty Corp is a leading U.S. real estate investment trust that develops, owns, and operates premium office, life science, and mixed-use properties primarily across high-growth West Coast markets including Los Angeles, San Francisco, Seattle, and San Diego. It serves tenants across the technology, life sciences, media, and creative sectors, with a core focus on delivering sustainable, future-ready workspaces tailored to modern business needs.
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.
KRC vs WEST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $272.2M | $339.5M |
| Net Profit | $17.1M | $-22.6M |
| Gross Margin | — | 11.5% |
| Operating Margin | — | -2.6% |
| Net Margin | 6.3% | -6.6% |
| Revenue YoY | -5.0% | 48.3% |
| Net Profit YoY | -73.7% | 8.3% |
| EPS (diluted) | $0.11 | $-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 | $272.2M | $339.5M | ||
| Q3 25 | $279.7M | $354.8M | ||
| Q2 25 | $289.9M | $280.9M | ||
| Q1 25 | $270.8M | $213.8M | ||
| Q4 24 | $286.4M | $229.0M | ||
| Q3 24 | $289.9M | $220.9M | ||
| Q2 24 | $280.7M | $208.4M | ||
| Q1 24 | $278.6M | $192.5M |
| Q4 25 | $17.1M | $-22.6M | ||
| Q3 25 | $162.3M | $-19.1M | ||
| Q2 25 | $79.6M | $-21.6M | ||
| Q1 25 | $43.7M | $-27.2M | ||
| Q4 24 | $65.0M | $-24.6M | ||
| Q3 24 | $57.7M | $-14.3M | ||
| Q2 24 | $54.5M | $-17.8M | ||
| Q1 24 | $55.7M | $-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 | — | -2.6% | ||
| Q3 25 | — | -2.4% | ||
| Q2 25 | — | -5.3% | ||
| Q1 25 | — | -6.1% | ||
| Q4 24 | — | -4.3% | ||
| Q3 24 | — | -5.8% | ||
| Q2 24 | — | -7.9% | ||
| Q1 24 | — | -5.3% |
| Q4 25 | 6.3% | -6.6% | ||
| Q3 25 | 58.0% | -5.4% | ||
| Q2 25 | 27.4% | -7.7% | ||
| Q1 25 | 16.1% | -12.7% | ||
| Q4 24 | 22.7% | -10.7% | ||
| Q3 24 | 19.9% | -6.5% | ||
| Q2 24 | 19.4% | -8.5% | ||
| Q1 24 | 20.0% | -12.3% |
| Q4 25 | $0.11 | $-0.22 | ||
| Q3 25 | $1.31 | $-0.20 | ||
| Q2 25 | $0.57 | $-0.23 | ||
| Q1 25 | $0.33 | $-0.29 | ||
| Q4 24 | $0.50 | $-0.26 | ||
| Q3 24 | $0.44 | $-0.16 | ||
| Q2 24 | $0.41 | $-0.20 | ||
| Q1 24 | $0.42 | $-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 | $179.3M | $49.9M |
| Total DebtLower is stronger | — | $444.1M |
| Stockholders' EquityBook value | $5.4B | $-1.9M |
| Total Assets | $10.9B | $1.2B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $179.3M | $49.9M | ||
| Q3 25 | $372.4M | $34.0M | ||
| Q2 25 | $193.1M | $44.0M | ||
| Q1 25 | $146.7M | $33.1M | ||
| Q4 24 | $165.7M | $26.2M | ||
| Q3 24 | $625.4M | $22.4M | ||
| Q2 24 | $835.9M | $24.3M | ||
| Q1 24 | $855.0M | $12.6M |
| Q4 25 | — | $444.1M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $393.1M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $5.4B | $-1.9M | ||
| Q3 25 | $5.5B | $11.4M | ||
| Q2 25 | $5.4B | $18.2M | ||
| Q1 25 | $5.4B | $71.4M | ||
| Q4 24 | $5.4B | $97.5M | ||
| Q3 24 | $5.4B | $110.3M | ||
| Q2 24 | $5.4B | $81.5M | ||
| Q1 24 | $5.4B | $91.7M |
| Q4 25 | $10.9B | $1.2B | ||
| Q3 25 | $11.0B | $1.2B | ||
| Q2 25 | $10.9B | $1.2B | ||
| Q1 25 | $10.9B | $1.1B | ||
| Q4 24 | $10.9B | $1.1B | ||
| Q3 24 | $11.4B | $1.1B | ||
| Q2 24 | $11.5B | $1.1B | ||
| Q1 24 | $11.6B | $983.3M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 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 | $566.3M | $36.7M |
| Free Cash FlowOCF − Capex | $450.3M | $27.8M |
| FCF MarginFCF / Revenue | 165.4% | 8.2% |
| Capex IntensityCapex / Revenue | 42.6% | 2.6% |
| Cash ConversionOCF / Net Profit | 33.10× | — |
| TTM Free Cash FlowTrailing 4 quarters | $833.0M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $566.3M | $36.7M | ||
| Q3 25 | $176.6M | $-26.6M | ||
| Q2 25 | $143.7M | $-7.0M | ||
| Q1 25 | $136.9M | $-22.1M | ||
| Q4 24 | $541.1M | $2.8M | ||
| Q3 24 | $176.3M | $-332.0K | ||
| Q2 24 | $88.7M | $-23.7M | ||
| Q1 24 | $167.9M | $8.0M |
| Q4 25 | $450.3M | $27.8M | ||
| Q3 25 | $148.7M | $-44.7M | ||
| Q2 25 | $118.4M | $-27.5M | ||
| Q1 25 | $115.6M | $-63.4M | ||
| Q4 24 | $440.8M | $-15.4M | ||
| Q3 24 | $147.2M | $-36.7M | ||
| Q2 24 | $69.5M | $-59.9M | ||
| Q1 24 | $151.9M | $-60.9M |
| Q4 25 | 165.4% | 8.2% | ||
| Q3 25 | 53.1% | -12.6% | ||
| Q2 25 | 40.9% | -9.8% | ||
| Q1 25 | 42.7% | -29.7% | ||
| Q4 24 | 153.9% | -6.7% | ||
| Q3 24 | 50.8% | -16.6% | ||
| Q2 24 | 24.7% | -28.7% | ||
| Q1 24 | 54.5% | -31.7% |
| Q4 25 | 42.6% | 2.6% | ||
| Q3 25 | 10.0% | 5.1% | ||
| Q2 25 | 8.7% | 7.3% | ||
| Q1 25 | 7.9% | 19.3% | ||
| Q4 24 | 35.0% | 7.9% | ||
| Q3 24 | 10.1% | 16.5% | ||
| Q2 24 | 6.8% | 17.4% | ||
| Q1 24 | 5.7% | 35.8% |
| Q4 25 | 33.10× | — | ||
| Q3 25 | 1.09× | — | ||
| Q2 25 | 1.81× | — | ||
| Q1 25 | 3.13× | — | ||
| Q4 24 | 8.32× | — | ||
| Q3 24 | 3.06× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 3.01× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KRC
Segment breakdown not available.
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
