vs
Side-by-side financial comparison of MASIMO CORP (MASI) and Westrock Coffee Co (WEST). Click either name above to swap in a different company.
MASIMO CORP is the larger business by last-quarter revenue ($371.5M vs $339.5M, roughly 1.1× Westrock Coffee Co). Westrock Coffee Co runs the higher net margin — -6.6% vs -27.0%, a 20.4% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs -26.4%). MASIMO CORP produced more free cash flow last quarter ($50.9M vs $27.8M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -17.7%).
Masimo Corporation is an American health technology and consumer electronics company headquartered in Irvine, California. The company develops patient monitoring devices, non-invasive sensors, and related software platforms used in hospital and home settings. Masimo has also operated in the consumer audio and wearable device markets.
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.
MASI vs WEST — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $371.5M | $339.5M |
| Net Profit | $-100.4M | $-22.6M |
| Gross Margin | 62.1% | 11.5% |
| Operating Margin | 22.5% | -2.6% |
| Net Margin | -27.0% | -6.6% |
| Revenue YoY | -26.4% | 48.3% |
| Net Profit YoY | -1124.5% | 8.3% |
| EPS (diluted) | $-1.84 | $-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 | — | $339.5M | ||
| Q3 25 | $371.5M | $354.8M | ||
| Q2 25 | $370.9M | $280.9M | ||
| Q1 25 | $372.0M | $213.8M | ||
| Q4 24 | $600.7M | $229.0M | ||
| Q3 24 | $504.6M | $220.9M | ||
| Q2 24 | $496.3M | $208.4M | ||
| Q1 24 | $492.8M | $192.5M |
| Q4 25 | — | $-22.6M | ||
| Q3 25 | $-100.4M | $-19.1M | ||
| Q2 25 | $51.3M | $-21.6M | ||
| Q1 25 | $-170.7M | $-27.2M | ||
| Q4 24 | $-349.6M | $-24.6M | ||
| Q3 24 | $9.8M | $-14.3M | ||
| Q2 24 | $16.0M | $-17.8M | ||
| Q1 24 | $18.9M | $-23.7M |
| Q4 25 | — | 11.5% | ||
| Q3 25 | 62.1% | 11.7% | ||
| Q2 25 | 62.9% | 14.7% | ||
| Q1 25 | 62.9% | 13.6% | ||
| Q4 24 | 40.7% | 16.6% | ||
| Q3 24 | 52.2% | 16.8% | ||
| Q2 24 | 51.3% | 19.9% | ||
| Q1 24 | 49.0% | 19.4% |
| Q4 25 | — | -2.6% | ||
| Q3 25 | 22.5% | -2.4% | ||
| Q2 25 | 17.4% | -5.3% | ||
| Q1 25 | 21.0% | -6.1% | ||
| Q4 24 | -59.8% | -4.3% | ||
| Q3 24 | 6.0% | -5.8% | ||
| Q2 24 | 5.7% | -7.9% | ||
| Q1 24 | 6.9% | -5.3% |
| Q4 25 | — | -6.6% | ||
| Q3 25 | -27.0% | -5.4% | ||
| Q2 25 | 13.8% | -7.7% | ||
| Q1 25 | -45.9% | -12.7% | ||
| Q4 24 | -58.2% | -10.7% | ||
| Q3 24 | 1.9% | -6.5% | ||
| Q2 24 | 3.2% | -8.5% | ||
| Q1 24 | 3.8% | -12.3% |
| Q4 25 | — | $-0.22 | ||
| Q3 25 | $-1.84 | $-0.20 | ||
| Q2 25 | $0.94 | $-0.23 | ||
| Q1 25 | $-3.12 | $-0.29 | ||
| Q4 24 | $-6.54 | $-0.26 | ||
| Q3 24 | $0.18 | $-0.16 | ||
| Q2 24 | $0.29 | $-0.20 | ||
| Q1 24 | $0.35 | $-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 | $312.3M | $49.9M |
| Total DebtLower is stronger | $559.1M | $444.1M |
| Stockholders' EquityBook value | $810.0M | $-1.9M |
| Total Assets | $1.8B | $1.2B |
| Debt / EquityLower = less leverage | 0.69× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $49.9M | ||
| Q3 25 | $312.3M | $34.0M | ||
| Q2 25 | $149.6M | $44.0M | ||
| Q1 25 | $130.8M | $33.1M | ||
| Q4 24 | $177.6M | $26.2M | ||
| Q3 24 | $158.5M | $22.4M | ||
| Q2 24 | $129.6M | $24.3M | ||
| Q1 24 | $157.6M | $12.6M |
| Q4 25 | — | $444.1M | ||
| Q3 25 | $559.1M | — | ||
| Q2 25 | $613.7M | — | ||
| Q1 25 | $651.0M | — | ||
| Q4 24 | $765.2M | $393.1M | ||
| Q3 24 | $772.6M | — | ||
| Q2 24 | $781.6M | — | ||
| Q1 24 | $876.0M | — |
| Q4 25 | — | $-1.9M | ||
| Q3 25 | $810.0M | $11.4M | ||
| Q2 25 | $1.0B | $18.2M | ||
| Q1 25 | $946.4M | $71.4M | ||
| Q4 24 | $1.1B | $97.5M | ||
| Q3 24 | $1.5B | $110.3M | ||
| Q2 24 | $1.4B | $81.5M | ||
| Q1 24 | $1.4B | $91.7M |
| Q4 25 | — | $1.2B | ||
| Q3 25 | $1.8B | $1.2B | ||
| Q2 25 | $2.4B | $1.2B | ||
| Q1 25 | $2.3B | $1.1B | ||
| Q4 24 | $2.6B | $1.1B | ||
| Q3 24 | $3.1B | $1.1B | ||
| Q2 24 | $2.9B | $1.1B | ||
| Q1 24 | $3.0B | $983.3M |
| Q4 25 | — | — | ||
| Q3 25 | 0.69× | — | ||
| Q2 25 | 0.59× | — | ||
| Q1 25 | 0.69× | — | ||
| Q4 24 | 0.73× | 4.03× | ||
| Q3 24 | 0.53× | — | ||
| Q2 24 | 0.57× | — | ||
| Q1 24 | 0.64× | — |
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 | $56.8M | $36.7M |
| Free Cash FlowOCF − Capex | $50.9M | $27.8M |
| FCF MarginFCF / Revenue | 13.7% | 8.2% |
| Capex IntensityCapex / Revenue | 1.6% | 2.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $191.0M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $36.7M | ||
| Q3 25 | $56.8M | $-26.6M | ||
| Q2 25 | $69.4M | $-7.0M | ||
| Q1 25 | $31.1M | $-22.1M | ||
| Q4 24 | $50.5M | $2.8M | ||
| Q3 24 | $25.6M | $-332.0K | ||
| Q2 24 | $74.5M | $-23.7M | ||
| Q1 24 | $45.8M | $8.0M |
| Q4 25 | — | $27.8M | ||
| Q3 25 | $50.9M | $-44.7M | ||
| Q2 25 | $65.6M | $-27.5M | ||
| Q1 25 | $28.5M | $-63.4M | ||
| Q4 24 | $46.0M | $-15.4M | ||
| Q3 24 | $16.9M | $-36.7M | ||
| Q2 24 | $66.9M | $-59.9M | ||
| Q1 24 | $37.6M | $-60.9M |
| Q4 25 | — | 8.2% | ||
| Q3 25 | 13.7% | -12.6% | ||
| Q2 25 | 17.7% | -9.8% | ||
| Q1 25 | 7.7% | -29.7% | ||
| Q4 24 | 7.7% | -6.7% | ||
| Q3 24 | 3.3% | -16.6% | ||
| Q2 24 | 13.5% | -28.7% | ||
| Q1 24 | 7.6% | -31.7% |
| Q4 25 | — | 2.6% | ||
| Q3 25 | 1.6% | 5.1% | ||
| Q2 25 | 1.0% | 7.3% | ||
| Q1 25 | 0.7% | 19.3% | ||
| Q4 24 | 0.7% | 7.9% | ||
| Q3 24 | 1.7% | 16.5% | ||
| Q2 24 | 1.5% | 17.4% | ||
| Q1 24 | 1.7% | 35.8% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.35× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.61× | — | ||
| Q2 24 | 4.66× | — | ||
| Q1 24 | 2.42× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MASI
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% |
