vs
Side-by-side financial comparison of T1 Energy Inc. (TE) 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 $210.5M, roughly 1.6× T1 Energy Inc.). Westrock Coffee Co runs the higher net margin — -6.6% vs -62.0%, a 55.4% gap on every dollar of revenue. T1 Energy Inc. produced more free cash flow last quarter ($55.0M vs $27.8M).
Sony Energy Devices Corporation , is a Japanese multinational company specializing in a variety of areas in the energy industry, and is a wholly owned subsidiary and part of the Devices Group of Sony. The company was established in February 1975 in Fukushima, Japan.
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.
TE vs WEST — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $210.5M | $339.5M |
| Net Profit | $-130.6M | $-22.6M |
| Gross Margin | 10.0% | 11.5% |
| Operating Margin | -45.0% | -2.6% |
| Net Margin | -62.0% | -6.6% |
| Revenue YoY | — | 48.3% |
| Net Profit YoY | -375.2% | 8.3% |
| EPS (diluted) | $-0.87 | $-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 | $210.5M | $354.8M | ||
| Q2 25 | $132.8M | $280.9M | ||
| Q1 25 | $53.5M | $213.8M | ||
| Q4 24 | — | $229.0M | ||
| Q3 24 | $0 | $220.9M | ||
| Q2 24 | $0 | $208.4M | ||
| Q1 24 | $0 | $192.5M |
| Q4 25 | — | $-22.6M | ||
| Q3 25 | $-130.6M | $-19.1M | ||
| Q2 25 | $-31.9M | $-21.6M | ||
| Q1 25 | $-16.2M | $-27.2M | ||
| Q4 24 | — | $-24.6M | ||
| Q3 24 | $-27.5M | $-14.3M | ||
| Q2 24 | $-27.0M | $-17.8M | ||
| Q1 24 | $-28.5M | $-23.7M |
| Q4 25 | — | 11.5% | ||
| Q3 25 | 10.0% | 11.7% | ||
| Q2 25 | 24.7% | 14.7% | ||
| Q1 25 | 33.3% | 13.6% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 19.9% | ||
| Q1 24 | — | 19.4% |
| Q4 25 | — | -2.6% | ||
| Q3 25 | -45.0% | -2.4% | ||
| Q2 25 | -22.0% | -5.3% | ||
| Q1 25 | -44.2% | -6.1% | ||
| Q4 24 | — | -4.3% | ||
| Q3 24 | — | -5.8% | ||
| Q2 24 | — | -7.9% | ||
| Q1 24 | — | -5.3% |
| Q4 25 | — | -6.6% | ||
| Q3 25 | -62.0% | -5.4% | ||
| Q2 25 | -24.0% | -7.7% | ||
| Q1 25 | -30.4% | -12.7% | ||
| Q4 24 | — | -10.7% | ||
| Q3 24 | — | -6.5% | ||
| Q2 24 | — | -8.5% | ||
| Q1 24 | — | -12.3% |
| Q4 25 | — | $-0.22 | ||
| Q3 25 | $-0.87 | $-0.20 | ||
| Q2 25 | $-0.21 | $-0.23 | ||
| Q1 25 | $-0.11 | $-0.29 | ||
| Q4 24 | — | $-0.26 | ||
| Q3 24 | $-0.20 | $-0.16 | ||
| Q2 24 | $-0.19 | $-0.20 | ||
| Q1 24 | $-0.20 | $-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 | $34.1M | $49.9M |
| Total DebtLower is stronger | $547.3M | $444.1M |
| Stockholders' EquityBook value | $96.9M | $-1.9M |
| Total Assets | $1.4B | $1.2B |
| Debt / EquityLower = less leverage | 5.65× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $49.9M | ||
| Q3 25 | $34.1M | $34.0M | ||
| Q2 25 | $8.5M | $44.0M | ||
| Q1 25 | $48.9M | $33.1M | ||
| Q4 24 | — | $26.2M | ||
| Q3 24 | $181.9M | $22.4M | ||
| Q2 24 | $219.6M | $24.3M | ||
| Q1 24 | $249.9M | $12.6M |
| Q4 25 | — | $444.1M | ||
| Q3 25 | $547.3M | — | ||
| Q2 25 | $591.2M | — | ||
| Q1 25 | $603.2M | — | ||
| Q4 24 | — | $393.1M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $602.3M | — |
| Q4 25 | — | $-1.9M | ||
| Q3 25 | $96.9M | $11.4M | ||
| Q2 25 | $183.9M | $18.2M | ||
| Q1 25 | $201.9M | $71.4M | ||
| Q4 24 | — | $97.5M | ||
| Q3 24 | $538.7M | $110.3M | ||
| Q2 24 | $561.6M | $81.5M | ||
| Q1 24 | $582.3M | $91.7M |
| Q4 25 | — | $1.2B | ||
| Q3 25 | $1.4B | $1.2B | ||
| Q2 25 | $1.4B | $1.2B | ||
| Q1 25 | $1.4B | $1.1B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $615.0M | $1.1B | ||
| Q2 24 | $644.4M | $1.1B | ||
| Q1 24 | $670.3M | $983.3M |
| Q4 25 | — | — | ||
| Q3 25 | 5.65× | — | ||
| Q2 25 | 3.21× | — | ||
| Q1 25 | 2.99× | — | ||
| Q4 24 | — | 4.03× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 1.03× | — |
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 | $63.9M | $36.7M |
| Free Cash FlowOCF − Capex | $55.0M | $27.8M |
| FCF MarginFCF / Revenue | 26.1% | 8.2% |
| Capex IntensityCapex / Revenue | 4.2% | 2.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-42.3M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $36.7M | ||
| Q3 25 | $63.9M | $-26.6M | ||
| Q2 25 | $33.4M | $-7.0M | ||
| Q1 25 | $-44.8M | $-22.1M | ||
| Q4 24 | — | $2.8M | ||
| Q3 24 | $-28.4M | $-332.0K | ||
| Q2 24 | $-28.0M | $-23.7M | ||
| Q1 24 | $-16.2M | $8.0M |
| Q4 25 | — | $27.8M | ||
| Q3 25 | $55.0M | $-44.7M | ||
| Q2 25 | $10.6M | $-27.5M | ||
| Q1 25 | $-74.0M | $-63.4M | ||
| Q4 24 | — | $-15.4M | ||
| Q3 24 | $-34.0M | $-36.7M | ||
| Q2 24 | $-35.6M | $-59.9M | ||
| Q1 24 | $-37.7M | $-60.9M |
| Q4 25 | — | 8.2% | ||
| Q3 25 | 26.1% | -12.6% | ||
| Q2 25 | 8.0% | -9.8% | ||
| Q1 25 | -138.4% | -29.7% | ||
| Q4 24 | — | -6.7% | ||
| Q3 24 | — | -16.6% | ||
| Q2 24 | — | -28.7% | ||
| Q1 24 | — | -31.7% |
| Q4 25 | — | 2.6% | ||
| Q3 25 | 4.2% | 5.1% | ||
| Q2 25 | 17.2% | 7.3% | ||
| Q1 25 | 54.5% | 19.3% | ||
| Q4 24 | — | 7.9% | ||
| Q3 24 | — | 16.5% | ||
| Q2 24 | — | 17.4% | ||
| Q1 24 | — | 35.8% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
TE
| Related Party | $120.1M | 57% |
| Nonrelated Party | $90.4M | 43% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
