vs
Side-by-side financial comparison of Westrock Coffee Co (WEST) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
WillScot Holdings Corp is the larger business by last-quarter revenue ($566.0M vs $339.5M, roughly 1.7× Westrock Coffee Co). Westrock Coffee Co runs the higher net margin — -6.6% vs -33.1%, a 26.5% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $27.8M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs -1.8%).
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.
WillScot Holdings Corp is a leading provider of modular space solutions and portable storage services across North America. It serves a wide range of sectors including construction, commercial development, education, healthcare, government projects, and special events, offering flexible, scalable temporary and semi-permanent space solutions tailored to diverse client needs.
WEST vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $339.5M | $566.0M |
| Net Profit | $-22.6M | $-187.3M |
| Gross Margin | 11.5% | 50.4% |
| Operating Margin | -2.6% | -32.5% |
| Net Margin | -6.6% | -33.1% |
| Revenue YoY | 48.3% | -6.1% |
| Net Profit YoY | 8.3% | -310.0% |
| EPS (diluted) | $-0.22 | $-1.02 |
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 | $566.0M | ||
| Q3 25 | $354.8M | $566.8M | ||
| Q2 25 | $280.9M | $589.1M | ||
| Q1 25 | $213.8M | $559.6M | ||
| Q4 24 | $229.0M | $602.5M | ||
| Q3 24 | $220.9M | $601.4M | ||
| Q2 24 | $208.4M | $604.6M | ||
| Q1 24 | $192.5M | $587.2M |
| Q4 25 | $-22.6M | $-187.3M | ||
| Q3 25 | $-19.1M | $43.3M | ||
| Q2 25 | $-21.6M | $47.9M | ||
| Q1 25 | $-27.2M | $43.1M | ||
| Q4 24 | $-24.6M | $89.2M | ||
| Q3 24 | $-14.3M | $-70.5M | ||
| Q2 24 | $-17.8M | $-46.9M | ||
| Q1 24 | $-23.7M | $56.2M |
| Q4 25 | 11.5% | 50.4% | ||
| Q3 25 | 11.7% | 49.7% | ||
| Q2 25 | 14.7% | 50.3% | ||
| Q1 25 | 13.6% | 53.7% | ||
| Q4 24 | 16.6% | 55.8% | ||
| Q3 24 | 16.8% | 53.5% | ||
| Q2 24 | 19.9% | 54.1% | ||
| Q1 24 | 19.4% | 54.0% |
| Q4 25 | -2.6% | -32.5% | ||
| Q3 25 | -2.4% | 21.0% | ||
| Q2 25 | -5.3% | 21.5% | ||
| Q1 25 | -6.1% | 21.3% | ||
| Q4 24 | -4.3% | 28.9% | ||
| Q3 24 | -5.8% | -5.9% | ||
| Q2 24 | -7.9% | -0.9% | ||
| Q1 24 | -5.3% | 22.1% |
| Q4 25 | -6.6% | -33.1% | ||
| Q3 25 | -5.4% | 7.6% | ||
| Q2 25 | -7.7% | 8.1% | ||
| Q1 25 | -12.7% | 7.7% | ||
| Q4 24 | -10.7% | 14.8% | ||
| Q3 24 | -6.5% | -11.7% | ||
| Q2 24 | -8.5% | -7.7% | ||
| Q1 24 | -12.3% | 9.6% |
| Q4 25 | $-0.22 | $-1.02 | ||
| Q3 25 | $-0.20 | $0.24 | ||
| Q2 25 | $-0.23 | $0.26 | ||
| Q1 25 | $-0.29 | $0.23 | ||
| Q4 24 | $-0.26 | $0.48 | ||
| Q3 24 | $-0.16 | $-0.37 | ||
| Q2 24 | $-0.20 | $-0.25 | ||
| Q1 24 | $-0.27 | $0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $49.9M | $14.6M |
| Total DebtLower is stronger | $444.1M | $3.6B |
| Stockholders' EquityBook value | $-1.9M | $856.3M |
| Total Assets | $1.2B | $5.8B |
| Debt / EquityLower = less leverage | — | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $49.9M | $14.6M | ||
| Q3 25 | $34.0M | $14.8M | ||
| Q2 25 | $44.0M | $12.8M | ||
| Q1 25 | $33.1M | $10.7M | ||
| Q4 24 | $26.2M | $9.0M | ||
| Q3 24 | $22.4M | $11.0M | ||
| Q2 24 | $24.3M | $5.9M | ||
| Q1 24 | $12.6M | $13.1M |
| Q4 25 | $444.1M | $3.6B | ||
| Q3 25 | — | $3.6B | ||
| Q2 25 | — | $3.7B | ||
| Q1 25 | — | $3.6B | ||
| Q4 24 | $393.1M | $3.7B | ||
| Q3 24 | — | $3.6B | ||
| Q2 24 | — | $3.5B | ||
| Q1 24 | — | $3.5B |
| Q4 25 | $-1.9M | $856.3M | ||
| Q3 25 | $11.4M | $1.1B | ||
| Q2 25 | $18.2M | $1.0B | ||
| Q1 25 | $71.4M | $1.0B | ||
| Q4 24 | $97.5M | $1.0B | ||
| Q3 24 | $110.3M | $1.1B | ||
| Q2 24 | $81.5M | $1.2B | ||
| Q1 24 | $91.7M | $1.3B |
| Q4 25 | $1.2B | $5.8B | ||
| Q3 25 | $1.2B | $6.1B | ||
| Q2 25 | $1.2B | $6.1B | ||
| Q1 25 | $1.1B | $6.0B | ||
| Q4 24 | $1.1B | $6.0B | ||
| Q3 24 | $1.1B | $6.0B | ||
| Q2 24 | $1.1B | $6.0B | ||
| Q1 24 | $983.3M | $6.2B |
| Q4 25 | — | 4.15× | ||
| Q3 25 | — | 3.39× | ||
| Q2 25 | — | 3.55× | ||
| Q1 25 | — | 3.56× | ||
| Q4 24 | 4.03× | 3.62× | ||
| Q3 24 | — | 3.42× | ||
| Q2 24 | — | 2.88× | ||
| Q1 24 | — | 2.63× |
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 | $36.7M | $158.9M |
| Free Cash FlowOCF − Capex | $27.8M | $149.7M |
| FCF MarginFCF / Revenue | 8.2% | 26.5% |
| Capex IntensityCapex / Revenue | 2.6% | 1.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-107.8M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $36.7M | $158.9M | ||
| Q3 25 | $-26.6M | $191.2M | ||
| Q2 25 | $-7.0M | $205.3M | ||
| Q1 25 | $-22.1M | $206.6M | ||
| Q4 24 | $2.8M | $178.9M | ||
| Q3 24 | $-332.0K | $-1.6M | ||
| Q2 24 | $-23.7M | $175.6M | ||
| Q1 24 | $8.0M | $208.7M |
| Q4 25 | $27.8M | $149.7M | ||
| Q3 25 | $-44.7M | $186.9M | ||
| Q2 25 | $-27.5M | $199.0M | ||
| Q1 25 | $-63.4M | $202.0M | ||
| Q4 24 | $-15.4M | $176.6M | ||
| Q3 24 | $-36.7M | $-4.9M | ||
| Q2 24 | $-59.9M | $169.4M | ||
| Q1 24 | $-60.9M | $202.1M |
| Q4 25 | 8.2% | 26.5% | ||
| Q3 25 | -12.6% | 33.0% | ||
| Q2 25 | -9.8% | 33.8% | ||
| Q1 25 | -29.7% | 36.1% | ||
| Q4 24 | -6.7% | 29.3% | ||
| Q3 24 | -16.6% | -0.8% | ||
| Q2 24 | -28.7% | 28.0% | ||
| Q1 24 | -31.7% | 34.4% |
| Q4 25 | 2.6% | 1.6% | ||
| Q3 25 | 5.1% | 0.7% | ||
| Q2 25 | 7.3% | 1.1% | ||
| Q1 25 | 19.3% | 0.8% | ||
| Q4 24 | 7.9% | 0.4% | ||
| Q3 24 | 16.5% | 0.6% | ||
| Q2 24 | 17.4% | 1.0% | ||
| Q1 24 | 35.8% | 1.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.41× | ||
| Q2 25 | — | 4.28× | ||
| Q1 25 | — | 4.80× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
