vs
Side-by-side financial comparison of Westrock Coffee Co (WEST) and WATTS WATER TECHNOLOGIES INC (WTS). Click either name above to swap in a different company.
WATTS WATER TECHNOLOGIES INC is the larger business by last-quarter revenue ($625.1M vs $339.5M, roughly 1.8× Westrock Coffee Co). WATTS WATER TECHNOLOGIES INC runs the higher net margin — 13.4% vs -6.6%, a 20.0% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs 15.7%). WATTS WATER TECHNOLOGIES INC produced more free cash flow last quarter ($140.3M vs $27.8M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% CAGR vs 4.6%).
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.
AERCO International, Inc. is a manufacturer and supplier of commercial condensing boilers, high efficiency water heating equipment and energy recovery systems in the HVAC/plumbing industry across a variety of markets including education, lodging, government, office buildings, healthcare, industrial and multifamily housing. In 1949, AERCO introduced the industry's first semi-instantaneous, tankless steam-to-water water heater. In 1988, AERCO introduced the first condensing and fully modulating...
WEST vs WTS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $339.5M | $625.1M |
| Net Profit | $-22.6M | $83.7M |
| Gross Margin | 11.5% | 49.5% |
| Operating Margin | -2.6% | 18.2% |
| Net Margin | -6.6% | 13.4% |
| Revenue YoY | 48.3% | 15.7% |
| Net Profit YoY | 8.3% | 24.0% |
| EPS (diluted) | $-0.22 | $2.50 |
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 | $625.1M | ||
| Q3 25 | $354.8M | $611.7M | ||
| Q2 25 | $280.9M | $643.7M | ||
| Q1 25 | $213.8M | $558.0M | ||
| Q4 24 | $229.0M | $540.4M | ||
| Q3 24 | $220.9M | $543.6M | ||
| Q2 24 | $208.4M | $597.3M | ||
| Q1 24 | $192.5M | $570.9M |
| Q4 25 | $-22.6M | $83.7M | ||
| Q3 25 | $-19.1M | $82.2M | ||
| Q2 25 | $-21.6M | $100.9M | ||
| Q1 25 | $-27.2M | $74.0M | ||
| Q4 24 | $-24.6M | $67.5M | ||
| Q3 24 | $-14.3M | $69.1M | ||
| Q2 24 | $-17.8M | $82.0M | ||
| Q1 24 | $-23.7M | $72.6M |
| Q4 25 | 11.5% | 49.5% | ||
| Q3 25 | 11.7% | 48.8% | ||
| Q2 25 | 14.7% | 50.6% | ||
| Q1 25 | 13.6% | 48.8% | ||
| Q4 24 | 16.6% | 46.7% | ||
| Q3 24 | 16.8% | 47.3% | ||
| Q2 24 | 19.9% | 47.7% | ||
| Q1 24 | 19.4% | 46.9% |
| Q4 25 | -2.6% | 18.2% | ||
| Q3 25 | -2.4% | 18.2% | ||
| Q2 25 | -5.3% | 21.0% | ||
| Q1 25 | -6.1% | 15.7% | ||
| Q4 24 | -4.3% | 16.5% | ||
| Q3 24 | -5.8% | 17.1% | ||
| Q2 24 | -7.9% | 18.7% | ||
| Q1 24 | -5.3% | 16.9% |
| Q4 25 | -6.6% | 13.4% | ||
| Q3 25 | -5.4% | 13.4% | ||
| Q2 25 | -7.7% | 15.7% | ||
| Q1 25 | -12.7% | 13.3% | ||
| Q4 24 | -10.7% | 12.5% | ||
| Q3 24 | -6.5% | 12.7% | ||
| Q2 24 | -8.5% | 13.7% | ||
| Q1 24 | -12.3% | 12.7% |
| Q4 25 | $-0.22 | $2.50 | ||
| Q3 25 | $-0.20 | $2.45 | ||
| Q2 25 | $-0.23 | $3.01 | ||
| Q1 25 | $-0.29 | $2.21 | ||
| Q4 24 | $-0.26 | $2.02 | ||
| Q3 24 | $-0.16 | $2.06 | ||
| Q2 24 | $-0.20 | $2.44 | ||
| Q1 24 | $-0.27 | $2.17 |
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 | $405.5M |
| Total DebtLower is stronger | $444.1M | — |
| Stockholders' EquityBook value | $-1.9M | $2.0B |
| Total Assets | $1.2B | $2.9B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $49.9M | $405.5M | ||
| Q3 25 | $34.0M | $457.7M | ||
| Q2 25 | $44.0M | $369.3M | ||
| Q1 25 | $33.1M | $336.8M | ||
| Q4 24 | $26.2M | $386.9M | ||
| Q3 24 | $22.4M | $303.9M | ||
| Q2 24 | $24.3M | $279.4M | ||
| Q1 24 | $12.6M | $237.1M |
| Q4 25 | $444.1M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $393.1M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $-1.9M | $2.0B | ||
| Q3 25 | $11.4M | $2.0B | ||
| Q2 25 | $18.2M | $1.9B | ||
| Q1 25 | $71.4M | $1.8B | ||
| Q4 24 | $97.5M | $1.7B | ||
| Q3 24 | $110.3M | $1.7B | ||
| Q2 24 | $81.5M | $1.6B | ||
| Q1 24 | $91.7M | $1.6B |
| Q4 25 | $1.2B | $2.9B | ||
| Q3 25 | $1.2B | $2.7B | ||
| Q2 25 | $1.2B | $2.6B | ||
| Q1 25 | $1.1B | $2.5B | ||
| Q4 24 | $1.1B | $2.4B | ||
| Q3 24 | $1.1B | $2.4B | ||
| Q2 24 | $1.1B | $2.4B | ||
| Q1 24 | $983.3M | $2.3B |
| 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 | $36.7M | $154.7M |
| Free Cash FlowOCF − Capex | $27.8M | $140.3M |
| FCF MarginFCF / Revenue | 8.2% | 22.4% |
| Capex IntensityCapex / Revenue | 2.6% | 2.3% |
| Cash ConversionOCF / Net Profit | — | 1.85× |
| TTM Free Cash FlowTrailing 4 quarters | $-107.8M | $356.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $36.7M | $154.7M | ||
| Q3 25 | $-26.6M | $122.4M | ||
| Q2 25 | $-7.0M | $69.7M | ||
| Q1 25 | $-22.1M | $55.2M | ||
| Q4 24 | $2.8M | $139.5M | ||
| Q3 24 | $-332.0K | $90.7M | ||
| Q2 24 | $-23.7M | $85.3M | ||
| Q1 24 | $8.0M | $45.6M |
| Q4 25 | $27.8M | $140.3M | ||
| Q3 25 | $-44.7M | $110.9M | ||
| Q2 25 | $-27.5M | $59.5M | ||
| Q1 25 | $-63.4M | $45.6M | ||
| Q4 24 | $-15.4M | $127.5M | ||
| Q3 24 | $-36.7M | $84.3M | ||
| Q2 24 | $-59.9M | $78.5M | ||
| Q1 24 | $-60.9M | $35.5M |
| Q4 25 | 8.2% | 22.4% | ||
| Q3 25 | -12.6% | 18.1% | ||
| Q2 25 | -9.8% | 9.2% | ||
| Q1 25 | -29.7% | 8.2% | ||
| Q4 24 | -6.7% | 23.6% | ||
| Q3 24 | -16.6% | 15.5% | ||
| Q2 24 | -28.7% | 13.1% | ||
| Q1 24 | -31.7% | 6.2% |
| Q4 25 | 2.6% | 2.3% | ||
| Q3 25 | 5.1% | 1.9% | ||
| Q2 25 | 7.3% | 1.6% | ||
| Q1 25 | 19.3% | 1.7% | ||
| Q4 24 | 7.9% | 2.2% | ||
| Q3 24 | 16.5% | 1.2% | ||
| Q2 24 | 17.4% | 1.1% | ||
| Q1 24 | 35.8% | 1.8% |
| Q4 25 | — | 1.85× | ||
| Q3 25 | — | 1.49× | ||
| Q2 25 | — | 0.69× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | — | 2.07× | ||
| Q3 24 | — | 1.31× | ||
| Q2 24 | — | 1.04× | ||
| Q1 24 | — | 0.63× |
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% |
WTS
Segment breakdown not available.
