vs
Side-by-side financial comparison of Northwest Natural Holding Co (NWN) and Westrock Coffee Co (WEST). Click either name above to swap in a different company.
Northwest Natural Holding Co is the larger business by last-quarter revenue ($394.2M vs $339.5M, roughly 1.2× Westrock Coffee Co). On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs 6.3%). Westrock Coffee Co produced more free cash flow last quarter ($27.8M vs $-131.0M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -4.6%).
NW Natural, formerly Northwest Natural Gas Company, is an American publicly traded utility headquartered in Portland, Oregon, United States. Primarily a natural gas distributor, the company services residential, commercial, and industrial customers in Western Oregon and Southwest Washington in the Pacific Northwest. NW Natural also owns water utilities. Founded in 1859, the company has approximately 800,000 customers and revenues of over $1 billion annually.
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.
NWN vs WEST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $394.2M | $339.5M |
| Net Profit | — | $-22.6M |
| Gross Margin | — | 11.5% |
| Operating Margin | 28.4% | -2.6% |
| Net Margin | — | -6.6% |
| Revenue YoY | 6.3% | 48.3% |
| Net Profit YoY | — | 8.3% |
| EPS (diluted) | $1.38 | $-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 | $394.2M | $339.5M | ||
| Q3 25 | $164.7M | $354.8M | ||
| Q2 25 | $236.2M | $280.9M | ||
| Q1 25 | $494.3M | $213.8M | ||
| Q4 24 | $370.9M | $229.0M | ||
| Q3 24 | $136.9M | $220.9M | ||
| Q2 24 | $211.7M | $208.4M | ||
| Q1 24 | $433.5M | $192.5M |
| Q4 25 | — | $-22.6M | ||
| Q3 25 | $-29.9M | $-19.1M | ||
| Q2 25 | $-2.5M | $-21.6M | ||
| Q1 25 | $87.9M | $-27.2M | ||
| Q4 24 | — | $-24.6M | ||
| Q3 24 | $-27.2M | $-14.3M | ||
| Q2 24 | $-2.8M | $-17.8M | ||
| Q1 24 | $63.8M | $-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 | 28.4% | -2.6% | ||
| Q3 25 | -7.5% | -2.4% | ||
| Q2 25 | 11.5% | -5.3% | ||
| Q1 25 | 31.2% | -6.1% | ||
| Q4 24 | 22.9% | -4.3% | ||
| Q3 24 | -14.1% | -5.8% | ||
| Q2 24 | 7.4% | -7.9% | ||
| Q1 24 | 25.3% | -5.3% |
| Q4 25 | — | -6.6% | ||
| Q3 25 | -18.1% | -5.4% | ||
| Q2 25 | -1.1% | -7.7% | ||
| Q1 25 | 17.8% | -12.7% | ||
| Q4 24 | — | -10.7% | ||
| Q3 24 | -19.8% | -6.5% | ||
| Q2 24 | -1.3% | -8.5% | ||
| Q1 24 | 14.7% | -12.3% |
| Q4 25 | $1.38 | $-0.22 | ||
| Q3 25 | $-0.73 | $-0.20 | ||
| Q2 25 | $-0.06 | $-0.23 | ||
| Q1 25 | $2.18 | $-0.29 | ||
| Q4 24 | $1.12 | $-0.26 | ||
| Q3 24 | $-0.71 | $-0.16 | ||
| Q2 24 | $-0.07 | $-0.20 | ||
| Q1 24 | $1.69 | $-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 | $36.7M | $49.9M |
| Total DebtLower is stronger | $2.4B | $444.1M |
| Stockholders' EquityBook value | $1.5B | $-1.9M |
| Total Assets | $6.2B | $1.2B |
| Debt / EquityLower = less leverage | 1.65× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $36.7M | $49.9M | ||
| Q3 25 | $32.2M | $34.0M | ||
| Q2 25 | $102.6M | $44.0M | ||
| Q1 25 | $100.0M | $33.1M | ||
| Q4 24 | $38.5M | $26.2M | ||
| Q3 24 | $35.0M | $22.4M | ||
| Q2 24 | $65.2M | $24.3M | ||
| Q1 24 | $72.4M | $12.6M |
| Q4 25 | $2.4B | $444.1M | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.2B | — | ||
| Q1 25 | $2.2B | — | ||
| Q4 24 | $1.7B | $393.1M | ||
| Q3 24 | $1.6B | — | ||
| Q2 24 | $1.6B | — | ||
| Q1 24 | $1.6B | — |
| Q4 25 | $1.5B | $-1.9M | ||
| Q3 25 | $1.4B | $11.4M | ||
| Q2 25 | $1.5B | $18.2M | ||
| Q1 25 | $1.5B | $71.4M | ||
| Q4 24 | $1.4B | $97.5M | ||
| Q3 24 | $1.4B | $110.3M | ||
| Q2 24 | $1.3B | $81.5M | ||
| Q1 24 | $1.3B | $91.7M |
| Q4 25 | $6.2B | $1.2B | ||
| Q3 25 | $5.9B | $1.2B | ||
| Q2 25 | $5.8B | $1.2B | ||
| Q1 25 | $5.7B | $1.1B | ||
| Q4 24 | $5.2B | $1.1B | ||
| Q3 24 | $4.9B | $1.1B | ||
| Q2 24 | $4.8B | $1.1B | ||
| Q1 24 | $4.8B | $983.3M |
| Q4 25 | 1.65× | — | ||
| Q3 25 | 1.56× | — | ||
| Q2 25 | 1.53× | — | ||
| Q1 25 | 1.53× | — | ||
| Q4 24 | 1.23× | 4.03× | ||
| Q3 24 | 1.16× | — | ||
| Q2 24 | 1.17× | — | ||
| Q1 24 | 1.17× | — |
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 | $3.3M | $36.7M |
| Free Cash FlowOCF − Capex | $-131.0M | $27.8M |
| FCF MarginFCF / Revenue | -33.2% | 8.2% |
| Capex IntensityCapex / Revenue | 34.1% | 2.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-197.8M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $3.3M | $36.7M | ||
| Q3 25 | $-15.9M | $-26.6M | ||
| Q2 25 | $102.2M | $-7.0M | ||
| Q1 25 | $179.6M | $-22.1M | ||
| Q4 24 | $-19.4M | $2.8M | ||
| Q3 24 | $-26.4M | $-332.0K | ||
| Q2 24 | $121.0M | $-23.7M | ||
| Q1 24 | $125.0M | $8.0M |
| Q4 25 | $-131.0M | $27.8M | ||
| Q3 25 | $-125.9M | $-44.7M | ||
| Q2 25 | $-18.3M | $-27.5M | ||
| Q1 25 | $77.4M | $-63.4M | ||
| Q4 24 | $-119.6M | $-15.4M | ||
| Q3 24 | $-121.7M | $-36.7M | ||
| Q2 24 | $4.3M | $-59.9M | ||
| Q1 24 | $42.8M | $-60.9M |
| Q4 25 | -33.2% | 8.2% | ||
| Q3 25 | -76.4% | -12.6% | ||
| Q2 25 | -7.8% | -9.8% | ||
| Q1 25 | 15.7% | -29.7% | ||
| Q4 24 | -32.2% | -6.7% | ||
| Q3 24 | -88.9% | -16.6% | ||
| Q2 24 | 2.0% | -28.7% | ||
| Q1 24 | 9.9% | -31.7% |
| Q4 25 | 34.1% | 2.6% | ||
| Q3 25 | 66.8% | 5.1% | ||
| Q2 25 | 51.0% | 7.3% | ||
| Q1 25 | 20.7% | 19.3% | ||
| Q4 24 | 27.0% | 7.9% | ||
| Q3 24 | 69.6% | 16.5% | ||
| Q2 24 | 55.1% | 17.4% | ||
| Q1 24 | 19.0% | 35.8% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 2.04× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 1.96× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NWN
| NWN Gas Utility | $341.4M | 87% |
| Alternativerevenue | $27.2M | 7% |
| Si Energy Gas Utility | $20.0M | 5% |
| NW Natural Other | $6.9M | 2% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
