Westrock Coffee Company Reports Fourth Quarter and Full Year 2024 Results and Provides 2025 and 2026 Outlook

Rhea-AI Summary

Westrock Coffee (WEST) reported its Q4 and full-year 2024 results with mixed performance. Full-year net sales decreased 1.6% to $850.7 million, while gross profit increased 10% to $153.8 million. The company recorded a net loss of $80.3 million, compared to $34.6 million loss in 2023.

The Beverage Solutions segment saw net sales decline 8.8% to $659.4 million, but segment Adjusted EBITDA grew 28.9% to $53.6 million. The Sustainable Sourcing & Traceability segment showed strong growth with net sales up 34.9% to $191.3 million and segment EBITDA increasing 84.1% to $6.4 million.

In January 2025, the company expanded its revolving credit facility by $25 million to $200 million total, with proceeds funding a second ready-to-drink can line at Conway Facility. The company's secured net leverage ratio stood at 4.71x as of December 31, 2024.

Positive

• Gross profit increased 10% to $153.8M in 2024
• SS&T segment showed strong growth: sales +34.9%, EBITDA +84.1%
• Q4 showed improvement with net sales up 6.5% to $229M
• Secured additional $25M in credit facility capacity
• New $400M manufacturing complex in Conway coming online

Negative

• Net loss widened to $80.3M from $34.6M in 2023
• Overall net sales declined 1.6% to $850.7M
• Beverage Solutions segment sales decreased 8.8%
• High leverage ratio at 4.71x
• Conway Facility scale-up costs of $12.8M impacting EBITDA

Insights

Financial Analyst

Westrock Coffee's Q4 and full-year 2024 results present a mixed financial picture with encouraging late-year momentum. While annual revenue declined slightly by 1.6% to $850.7 million, Q4 revenue grew 6.5% to $229 million, suggesting improving business conditions as the year progressed.

The company's profitability metrics reveal both challenges and progress. The annual net loss widened substantially to $80.3 million from $34.6 million in 2023, but gross profit increased 10% to $153.8 million. Q4 showed particularly strong segment performance with both divisions achieving over 50% Segment Adjusted EBITDA growth.

The $12.8 million in Conway Facility scale-up costs significantly impacted 2024 results but represent investment toward future capacity. The recent $25 million expansion of their revolving credit facility to $200 million provides additional liquidity, though the leverage ratio of 4.71x remains elevated.

The company's renegotiated debt covenants allowing higher leverage ratios through 2025 (up to 6.00x for Q2 2025) indicate management anticipated potential covenant pressure while scaling operations. This breathing room supports their capital-intensive growth strategy but increases financial risk if growth targets aren't met.

The onboarding of twelve new major brands and the activation of their $400 million Conway manufacturing complex represents substantial new business momentum that should begin contributing meaningfully to results in 2025.

Operations Strategist

Westrock's operational story centers on their transformation through the Conway, Arkansas manufacturing complex investment. This $400 million facility, now reaching scaled production in March 2025, represents a significant bet on the company's ability to service major beverage brands with increased capacity and capabilities.

The segment performance divergence is telling: while Beverage Solutions saw an 8.8% revenue decline for the full year, the Sustainable Sourcing & Traceability segment grew revenue by 34.9%. This indicates a strategic shift toward higher-value services in the supply chain.

The scale-up costs of $12.8 million for Conway in 2024 were concentrated in Q4 ($7.6 million), explaining much of the quarterly loss despite revenue growth. These are typical transition costs for major facility launches but need to be monitored for any unexpected overruns.

The dozen new major brands secured in 2024 validate the strategic investment thesis but will require flawless execution during the critical ramp-up phase. The addition of a second ready-to-drink can line, funded through the expanded credit facility, suggests growing demand in this product category.

The Q4 performance acceleration across both segments (53% and 51.6% Segment Adjusted EBITDA growth respectively) indicates the operational investments are beginning to yield results, though the full financial benefit is yet to materialize given ongoing scale-up expenses. Management's expanded credit facility and adjusted covenants provide necessary operational flexibility during this transition period.

LITTLE ROCK, Ark., March 11, 2025 (GLOBE NEWSWIRE) -- Westrock Coffee Company (Nasdaq: WEST) (“Westrock Coffee” or the “Company”) today reported financial results for the fourth quarter and full year ended December 31, 2024 and provided its outlook for 2025 and 2026.

Full Year 2024 Highlights¹

• Consolidated Results
  • Net sales were $850.7 million, a decrease of 1.6%
  • Gross profit was $153.8 million, an increase of 10.0%
  • Net loss was $80.3 million compared to a net loss of $34.6 million in fiscal 2023
  • Consolidated Adjusted EBITDA² was $47.2 million and included $12.8 million of scale-up costs associated with our Conway Facility, compared to Consolidated Adjusted EBITDA of $45.1 million and no scale-up costs associated with our Conway Facility
• Segment Results
  • Beverage Solutions
    • Net sales were $659.4 million, a decrease of 8.8%
    • Segment Adjusted EBITDA³ was $53.6 million, an increase of 28.9%
    • Credit Agreement secured net leverage ratio was 4.71x at December 31, 2024
  • Sustainable Sourcing & Traceability (“SS&T”)
    • Net sales were $191.3 million, an increase of 34.9%
    • Segment Adjusted EBITDA was $6.4 million, an increase of 84.1%
      

Commenting on our results, Scott T. Ford, CEO and Co-founder stated, “Westrock Coffee’s value proposition in the market is to be the premiere integrated strategic supplier to the pre-eminent coffee, tea, and energy beverage brands globally.  And, in 2024 we made considerable progress executing against this strategy as evidenced by the dozen new major brands that we began to provide product development and manufacturing services to.  These relationships helped us exit 2024 with 4Q Segment Adjusted EBITDA growth in both our reportable segments of over 50%, and leaves us poised for more of the same over the next couple of years as the major new contracts we have recently won begin to flow through the new $400 million manufacturing complex in Conway, Arkansas that comes online at scaled production levels this month.”

________________________
_{¹ Unless otherwise indicated, all comparisons are to the prior year period.
² Consolidated Adjusted EBITDA is a non-GAAP financial measure. The definition of Consolidated Adjusted EBITDA is included under the section titled “Non-GAAP Financial Measures” and a reconciliation of Consolidated Adjusted EBITDA to the most directly comparable GAAP measure is provided in the tables that accompany this release.
³ Segment Adjusted EBITDA is a segment performance measure, which is required by U.S. GAAP to be disclosed in accordance with FASB Accounting Standards Codification 280, Segment Reporting. Segment Adjusted EBITDA is defined consistently with Consolidated Adjusted EBITDA, except that it excludes scale-up costs related to our Conway Facility.}

Fourth Quarter Highlights⁴

• Consolidated Results
  • Net sales were $229.0 million, an increase of 6.5%
  • Gross profit was $38.0 million, an increase of 9.2%
  • Net loss was $24.6 million, compared to a net loss of $20.1 million in the prior year period
  • Consolidated Adjusted EBITDA was $13.3 million and included $7.6 million of scale-up costs associated with our Conway Facility, compared to Consolidated Adjusted EBITDA of $13.7 million and no scale-up costs in the prior year period
• Segment Results
  • Beverage Solutions
    • Net sales were $174.1 million, essentially flat
    • Segment Adjusted EBITDA was $17.8 million, an increase of 53.0%
  • SS&T
    • Net sales were $54.9 million, an increase of 37.8%
    • Segment Adjusted EBITDA was $3.1 million, an increase of 51.6%

________________________
_{⁴ Unless otherwise indicated, all comparisons are to the prior year period.}

Upsizing of Revolving Credit Facility

On January 15, 2025, the Company entered into an Incremental Assumption Agreement and Amendment No. 4 (the “Amendment”) to its credit agreement. The Amendment expanded the bank syndicate to include members from the Farm Credit System and increased the amount of revolving credit facility commitments by $25.0 million. As a result of the Amendment, the amount of revolving facility commitments available to the Company is $200.0 million. Proceeds from the expanded revolving credit facility will be used to fund the previously announced installation of a second ready-to-drink can line at the Company’s extract and ready-to-drink facility in Conway, Arkansas, and for general corporate purposes. The Amendment also modified the secured net leverage ratio that the Company must comply with during the covenant relief period to increase the maximum secured net leverage ratio to (a) 6.00x for the test period ending June 30, 2025, (b) 5.50x for the test period ending September 30, 2025, and (c) 5.25x for the test period ending December 31, 2025. In addition, the minimum liquidity covenant will not apply after the covenant relief period ends.

2025 and 2026 Outlook

In 2025, the Company is expecting significant growth via several important drivers:

(i)		volume growth in the Company’s core coffee business from new retail coffee customers;
(ii)		volume growth in the Company’s core coffee business from new retail coffee customers;
(iii)		full year benefit of expense savings from cost reduction and facility consolidation efforts in 2024;
(iv)		expense savings through operational improvements within our core manufacturing facilities; and
(v)		the rapid scale up of our RTD can volumes beginning in the second quarter of 2025 and continuing through the second quarter of 2026, and the launch of our RTD glass bottle products in the third quarter of 2025 and volume scale up through the second quarter of 2026.

The guidance presented is an estimate of what the Company believes is realizable as of the date of this release, based on the current “C” market price of coffee, and excludes any impacts of future acquisitions, capital market transactions or the potential impact of tariffs. As such, actual results may vary from this guidance and the variations may be material. Management will provide additional details regarding the 2025 and 2026 outlook on its earnings results call to be held today.

Consolidated Guidance

		1H 2025						2H 2025						2026
(Millions)		Low			High			Low			High			Low			High
Consolidated Adjusted EBITDA		$	17.5		$	24.0		$	42.5		$	49.0		$	130.0		$	150.0

The Company is not readily able to provide a reconciliation of forecasted Consolidated Adjusted EBITDA to forecasted GAAP net income (loss) without unreasonable effort because certain items that impact such figure are uncertain or outside the Company’s control and cannot be reasonably predicted. Such items include the impacts of non-cash gains or losses resulting from mark-to-market adjustments, among others.

Segment Guidance⁵

		1H 2025						2H 2025						2026
(Millions)		Low			High			Low			High			Low			High
Segment Adjusted EBITDA
Beverage Solutions		$	25.0		$	30.0		$	45.0		$	50.0		$	125.0		$	142.0
SS&T			2.5			4.0			2.5			4.0			5.0			8.0

Leverage Guidance

The Company is subject to a maximum secured net leverage ratio, as defined in its credit agreement. The Company expects its Beverage Solutions credit agreement secured net leverage ratio to be as follows:

			June 30,			December 31,			December 31,
			2025			2025			2026
Beverage Solutions Credit Agreement secured net leverage ratio			5.70x			4.90x			3.00x

The Company is not readily able to provide a reconciliation of forecasted Beverage Solutions Credit Agreement Adjusted EBITDA to forecasted Beverage Solutions Adjusted EBITDA⁵ without unreasonable effort because certain items that impact such figure are uncertain or outside the Company’s control and cannot be reasonably predicted.

________________________
_{⁵ Segment Adjusted EBITDA is a segment performance measure, which is required by U.S. GAAP to be disclosed in accordance with FASB Accounting Standards Codification 280, Segment Reporting. Segment Adjusted EBITDA is defined consistently with Consolidated Adjusted EBITDA, except that it excludes scale-up costs related to our Conway Facility.}

Conference Call Details

Westrock Coffee will host a conference call and webcast at 4:30 p.m. ET today to discuss this release. To participate in the live earnings call and question and answer session, please register HERE and dial-in information will be provided directly to you. The live audio webcast will be accessible in the “Events and Presentations” section of the Company’s Investor Relations website at https://investors.westrockcoffee.com. An archived replay of the webcast will be available shortly after the live event has concluded and will be available for a minimum of 14 days.

About Westrock Coffee

Westrock Coffee is a leading integrated coffee, tea, flavors, extracts, and ingredients solutions provider in the United States, providing coffee sourcing, supply chain management, product development, roasting, packaging, and distribution services to the retail, food service and restaurant, convenience store and travel center, non-commercial account, CPG, and hospitality industries around the world. With offices in 10 countries, the Company sources coffee and tea from numerous countries of origin.

Forward-Looking Statements

Certain statements in this press release that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended from time to time. Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements include, but are not limited to, our 2025 and 2026 financial outlook, our expectations regarding leverage ratios and compliance with the financial covenants in our credit agreement, expected volume growth in the Company’s core coffee business, our expectations regarding volume commitments from existing single serve customers and new single serve customer volumes, our expectations regarding expense savings from cost reduction and facility consolidation efforts in 2024, certain plans, expectations, goals, projections, and statements about the timing and benefits of the build-out of (including the installation of a second RTD can line), and the rapid scale up of our RTD can volumes, and the launch and scale up of our RTD glass bottle products from, the Company's Conway, Arkansas extract and ready-to-drink facility, the plans, objectives, expectations, and intentions of Westrock Coffee, and other statements that are not historical facts. These statements are based on information available to Westrock Coffee as of the date hereof and Westrock Coffee is not under any duty to update any of the forward-looking statements after the date of this communication to conform these statements to actual results. These statements are based on various assumptions, whether or not identified in this communication, and on the current expectations of the management of Westrock Coffee as of the date hereof and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as and should not be relied on by an investor, or others, as a guarantee, an assurance, a prediction, or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of Westrock Coffee. These forward-looking statements are subject to a number of risks and uncertainties, including, but not limited to, changes in domestic and foreign business, market (including continued increases in the “C” market price of green coffee), financial, political, and legal conditions; our inability to secure an adequate supply of key raw materials, including green coffee and tea, or disruption in our supply chain, including from trade restrictions; risks relating to the uncertainty of the projected financial information with respect to Westrock Coffee; risks related to the rollout of Westrock Coffee's business and the timing of expected business milestones; the effects of competition on Westrock Coffee's business; the ability of Westrock Coffee to issue equity or equity-linked securities or obtain debt financing in the future; Westrock Coffee’s future level of indebtedness, which may reduce funds available for other business purposes and reduce the Company’s operational flexibility; the risk that Westrock Coffee fails to attract, motivate or retain qualified personnel; the risk that Westrock Coffee fails to fully realize the potential benefits of acquisitions or joint ventures or has difficulty successfully integrating acquired companies; the availability of equipment and the timely performance by suppliers involved with the build-out of the Conway, Arkansas extract and ready-to-drink facility; Westrock Coffee’s inability to complete the construction and launch of its planned second RTD can line or RTD glass line as expected or the risk of incurring additional expenses in the process; the loss of significant customers or delays in bringing their products to market; litigation or legal disputes, which could lead us to incur significant liabilities and costs or harm our reputation; and those factors discussed in Westrock Coffee’s Annual Report on Form 10-K, which was filed with the United States Securities and Exchange Commission (the “SEC”) on March 15, 2024, in Part I, Item 1A “Risk Factors” and other documents Westrock Coffee has filed, or will file, with the SEC. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that Westrock Coffee does not presently know, or that Westrock Coffee currently believes are immaterial, that could also cause actual results to differ from those contained in the forward-looking statements. In addition, the forward-looking statements reflect Westrock Coffee's expectations, plans, or forecasts of future events and views as of the date of this communication. Westrock Coffee anticipates that subsequent events and developments will cause Westrock Coffee's assessments to change. However, while Westrock Coffee may elect to update these forward-looking statements at some point in the future, Westrock Coffee specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as a representation of Westrock Coffee's assessments as of any date subsequent to the date of this communication. Accordingly, undue reliance should not be placed upon the forward-looking statements.

Contacts

Media:
PR@westrockcoffee.com

Investor Contact:
IR@westrockcoffee.com

Westrock Coffee Company Consolidated Balance Sheets (Unaudited)
(Thousands, except par value)		December 31, 2024				December 31, 2023
ASSETS
Cash and cash equivalents		$	26,151			$	37,196
Restricted cash			9,413				644
Accounts receivable, net of allowance for credit losses of $3,995 and $2,915, respectively			99,566				99,158
Inventories			163,323				149,921
Derivative assets			19,746				13,658
Prepaid expenses and other current assets			15,444				12,473
Total current assets			333,643				313,050
Property, plant and equipment, net			467,011				344,038
Goodwill			116,111				116,111
Intangible assets, net			114,879				122,945
Operating lease right-of-use assets			63,380				67,601
Other long-term assets			6,756				7,769
Total Assets		$	1,101,780			$	971,514
LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY
Current maturities of long-term debt		$	14,057			$	9,811
Short-term debt			54,659				43,694
Accounts payable			84,255				69,106
Supply chain finance program			78,838				78,076
Derivative liabilities			11,966				3,731
Accrued expenses and other current liabilities			34,095				35,217
Total current liabilities			277,870				239,635
Long-term debt, net			325,880				223,092
Convertible notes payable - related party, net			49,706				—
Deferred income taxes			14,954				10,847
Operating lease liabilities			60,692				63,554
Warrant liabilities			—				44,801
Other long-term liabilities			1,346				1,629
Total liabilities			730,448				583,558
Commitments and contingencies
Series A Convertible Preferred Shares, $0.01 par value, 24,000 shares authorized, 23,511 shares and 23,512 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively, $11.50 liquidation value			273,850				274,216
Shareholders' Equity
Preferred stock, $0.01 par value, 26,000 shares authorized, no shares issued and outstanding			—				—
Common stock, $0.01 par value, 300,000 shares authorized, 94,221 shares and 88,051 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively			942				880
Additional paid-in-capital			519,878				471,666
Accumulated deficit			(442,922	)			(362,624	)
Accumulated other comprehensive income			19,584				3,818
Total shareholders' equity			97,482				113,740
Total Liabilities, Convertible Preferred Shares and Shareholders' Equity		$	1,101,780			$	971,514

Westrock Coffee Company Consolidated Statements of Operations (Unaudited)
		Three Months Ended December 31,								Year Ended December 31,
(Thousands, except per share data)		2024				2023				2024				2023
Net sales		$	228,977			$	214,966			$	850,726			$	864,714
Costs of sales			190,965				180,149				696,952				724,856
Gross profit			38,012				34,817				153,774				139,858
Selling, general and administrative expense			42,955				39,302				185,137				144,577
Transaction, restructuring and integration expense			3,896				1,875				13,797				14,557
Impairment charges			3,690				—				5,686				—
(Gain) loss on disposal of property, plant and equipment			(2,687	)			8				(1,722	)			1,153
Total operating expenses			47,854				41,185				202,898				160,287
Loss from operations			(9,842	)			(6,368	)			(49,124	)			(20,429	)
Other (income) expense
Interest expense			11,935				7,941				33,856				29,157
Change in fair value of warrant liabilities			119				8,626				(7,015	)			(10,207	)
Other, net			190				123				413				1,446
Loss before income taxes and equity in earnings from unconsolidated entities			(22,086	)			(23,058	)			(76,378	)			(40,825	)
Income tax expense (benefit)			2,474				(3,027	)			3,728				(6,358	)
Equity in (earnings) loss from unconsolidated entities			47				20				192				100
Net loss		$	(24,607	)		$	(20,051	)		$	(80,298	)		$	(34,567	)
Net loss attributable to non-controlling interest			—				—				—				15
Net loss attributable to shareholders			(24,607	)			(20,051	)			(80,298	)			(34,582	)
Accretion of Series A Convertible Preferred Shares			87				88				349				(161	)
Net loss attributable to common shareholders		$	(24,520	)		$	(19,963	)		$	(79,949	)		$	(34,743	)
Loss per common share:
Basic		$	(0.26	)		$	(0.23	)		$	(0.89	)		$	(0.43	)
Diluted		$	(0.26	)		$	(0.23	)		$	(0.89	)		$	(0.43	)
Weighted-average number of shares outstanding:
Basic			94,188				88,047				89,795				80,684
Diluted			94,188				88,047				89,795				80,684

Westrock Coffee Company Consolidated Statements of Cash Flows (Unaudited)
		Year Ended December 31,
(Thousands)		2024				2023
Cash flows from operating activities:
Net loss		$	(80,298	)		$	(34,567	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization			34,745				26,584
Impairment charges			5,686				—
Equity-based compensation			11,608				8,708
Provision for credit losses			2,316				979
Amortization of deferred financing fees included in interest expense			3,224				3,517
(Gain) loss on disposal of property, plant and equipment			(1,722	)			1,153
Mark-to-market adjustments			(4,622	)			(104	)
Change in fair value of warrant liabilities			(7,015	)			(10,207	)
Foreign currency transactions			598				1,864
Deferred income tax expense (benefit)			3,287				(6,512	)
Other			1,257				2,486
Change in operating assets and liabilities:
Accounts receivable			(2,766	)			1,688
Inventories			(6,558	)			915
Derivative assets and liabilities			16,383				6,440
Prepaid expense and other assets			1,983				(1,890	)
Accounts payable			5,693				(59,292	)
Accrued liabilities and other			2,958				(5,826	)
Net cash used in operating activities			(13,243	)			(64,064	)
Cash flows from investing activities:
Additions to property, plant and equipment			(159,625	)			(164,611	)
Additions to intangible assets			(173	)			(173	)
Acquisition of business, net of cash acquired			—				(2,392	)
Acquisition of equity method investments and non-marketable securities			—				(1,385	)
Proceeds from sale of property, plant and equipment			13,875				206
Net cash used in investing activities			(145,923	)			(168,355	)
Cash flows from financing activities:
Payments on debt			(181,242	)			(199,196	)
Proceeds from debt			278,141				258,490
Payments on supply chain financing program			(163,869	)			(32,141	)
Proceeds from supply chain financing program			164,631				110,217
Proceeds from convertible notes payable			22,000				—
Proceeds from convertible notes payable - related party			50,000				—
Payment of debt issuance costs			(3,329	)			(3,158	)
Payment of convertible notes payable issuance costs			(511	)			—
Net proceeds from (repayments of) repurchase agreements			(7,706	)			(6,268	)
Proceeds from exercise of stock options			12				848
Proceeds from exercise of Public Warrants			—				2,632
Proceeds from issuance of common stock			635				118,767
Payment of equity issuance costs			(10	)			(1,000	)
Payment for purchase of non-controlling interest			—				(2,000	)
Payment for taxes for net share settlement of equity awards			(2,122	)			(2,977	)
Net cash provided by financing activities			156,630				244,214
Effect of exchange rate changes on cash			260				(360	)
Net (decrease) increase in cash and cash equivalents and restricted cash			(2,276	)			11,435
Cash and cash equivalents and restricted cash at beginning of period			37,840				26,405
Cash and cash equivalents and restricted cash at end of period		$	35,564			$	37,840

Westrock Coffee Company Summary of Segment Results (Unaudited)
		Three Months Ended December 31,								Year Ended December 31,
(Thousands)		2024				2023				2024				2023
Beverage Solutions
Net sales		$	174,061			$	175,119			$	659,383			$	722,865
Segment Adjusted EBITDA1			17,842				11,659				53,639				41,624
Sustainable Sourcing & Traceability
Net sales2		$	54,916			$	39,847			$	191,343			$	141,849
Segment Adjusted EBITDA1			3,130				2,064				6,366				3,457

________________________
^{1 - Segment Adjusted EBITDA is a segment performance measure, which is required by U.S. GAAP to be disclosed in accordance with FASB Accounting Standards Codification 280, Segment Reporting. Segment Adjusted EBITDA is defined consistently with Consolidated Adjusted EBITDA, except that it excludes scale-up costs related to our Conway Facility. Refer to the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for additional information regarding our segments and a reconciliation of Segment Adjusted EBITDA to loss before income taxes and equity in earnings from unconsolidated entities.
2 - Net of intersegment revenues.}

Westrock Coffee Company Calculation of Beverage Solutions Credit Agreement Secured Net Leverage Ratio (Unaudited)
(Thousands, except leverage ratio)			Trailing Twelve-Months
Beverage Solutions Segment Adjusted EBITDA			$	53,639
Permissible credit agreement adjustments1				9,126
Trailing Twelve-Months Credit Agreement Adjusted EBITDA			$	62,765
End of period:
Term loan facility			$	155,313
Delayed draw term loan facility				48,125
Revolving credit facility				112,500
Letters of credit outstanding				2,560
Secured debt				318,498
Beverage Solutions unrestricted cash and cash equivalents				(22,917	)
Secured net debt			$	295,581
Beverage Solutions Credit Agreement secured net leverage ratio				4.71x

________________________
^{1 – Primarily consists of $6.6 million of pro forma run-rate impact of cost savings initiatives enacted during the second quarter of 2024, as permitted by the Credit Agreement.}

The Company is required to maintain compliance with, among other things, a secured net leverage ratio under the terms of its credit agreement (the “Credit Agreement”) among the Company, Westrock Beverage Solutions, LLC, as the borrower, Wells Fargo Bank, N.A., as administrative agent, collateral agent, and swingline lender, Wells Fargo Securities, LLC, as sustainability structuring agent, and each issuing bank and lender party thereto. The secured net leverage ratio is calculated as secured net debt divided by Adjusted EBITDA for the trailing twelve-month period, each as defined in the Credit Agreement, and is applicable only to our Beverage Solutions segment.

Management believes that our secured net leverage ratio provides useful information to investors and other users of our financial data regarding the Company’s compliance with its material financial covenants. Failure to comply with the covenants in the Credit Agreement or make payments when due could result in an event of default, which, if not cured or waived, could accelerate our repayment obligations under the Credit Agreement and could result in a default and acceleration under other agreements containing cross-default provisions. Under these circumstances, we might not have sufficient funds or other resources to satisfy all of our obligations. As of the date of this press release, the Company is in compliance with its financial covenants.

Westrock Coffee Company Reconciliation of Net (Loss) Income to Non-GAAP Consolidated Adjusted EBITDA (Unaudited)
		Three Months Ended								Year Ended
		December 31,								December 31,
(Thousands)		2024				2023				2024				2023
Net loss		$	(24,607	)		$	(20,051	)		$	(80,298	)		$	(34,567	)
Interest expense			11,935				7,941				33,856				29,157
Income tax expense (benefit)			2,474				(3,027	)			3,728				(6,358	)
Depreciation and amortization			11,549				8,166				34,745				26,584
EBITDA			1,351				(6,971	)			(7,969	)			14,816
Transaction, restructuring and integration expense			3,896				1,875				13,797				14,557
Change in fair value of warrant liabilities			119				8,626				(7,015	)			(10,207	)
Management and consulting fees (S&D Coffee, Inc. acquisition)			—				—				—				556
Equity-based compensation			3,100				2,411				11,608				8,708
Impairment charges			3,690				—				5,686				—
Conway extract and ready-to-drink facility pre-production costs			5,429				5,083				35,544				11,698
Mark-to-market adjustments			(1,930	)			941				(4,622	)			(104	)
(Gain) loss on disposal of property, plant and equipment			(2,687	)			8				(1,722	)			1,153
Other			366				1,750				1,873				3,904
Consolidated Adjusted EBITDA		$	13,334			$	13,723			$	47,180			$	45,081

Non-GAAP Financial Measures
We refer to EBITDA and Consolidated Adjusted EBITDA in our analysis of our results of operations, which are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). While we believe that net (loss) income, as defined by GAAP, is the most appropriate earnings measure, we also believe that EBITDA and Consolidated Adjusted EBITDA are important non-GAAP supplemental measures of operating performance as they contribute to a meaningful evaluation of the Company’s future operating performance and comparisons to the Company’s past operating performance. The Company believes that providing these non-GAAP financial measures to investors helps investors evaluate the Company’s operating performance, profitability and business trends in a way that is consistent with how management evaluates such performance.

We define “EBITDA” as net (loss) income, as defined by GAAP, before interest expense, provision for income taxes and depreciation and amortization. We define “Consolidated Adjusted EBITDA” as EBITDA before equity-based compensation expense and the impact, which may be recurring in nature, of transaction, restructuring and integration related costs, including management services and consulting agreements entered into in connection with the acquisition of S&D Coffee, Inc., impairment charges, changes in the fair value of warrant liabilities, non-cash mark-to-market adjustments, certain non-capitalizable costs necessary to place the Conway extract and ready-to-drink facility into commercial production, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, gains or losses on dispositions, and other similar or infrequent items (although we may not have had such charges in the periods presented). We believe EBITDA and Consolidated Adjusted EBITDA are important supplemental measures to net (loss) income because they provide additional information to evaluate our operating performance on an unleveraged basis.

Since EBITDA and Consolidated Adjusted EBITDA are not measures calculated in accordance with GAAP, they should be viewed in addition to, and not be considered as alternatives for, net income (loss) determined in accordance with GAAP. Further, our computations of EBITDA and Consolidated Adjusted EBITDA may not be comparable to that reported by other companies that define EBITDA and Consolidated Adjusted EBITDA differently than we do.

FAQ

What were Westrock Coffee's (WEST) key financial metrics for full year 2024?

WEST reported $850.7M in net sales (-1.6% YoY), $153.8M gross profit (+10%), and $80.3M net loss, with Consolidated Adjusted EBITDA of $47.2M.

How did Westrock's (WEST) Beverage Solutions segment perform in 2024?

Beverage Solutions segment recorded $659.4M in net sales (-8.8%) but showed improved profitability with Segment Adjusted EBITDA up 28.9% to $53.6M.

What changes were made to WEST's credit facility in January 2025?

WEST increased its revolving credit facility by $25M to $200M total, with modified leverage ratios including 6.00x for June 2025, 5.50x for September 2025, and 5.25x for December 2025.

How did Westrock's (WEST) SS&T segment perform in Q4 2024?

SS&T segment showed strong Q4 performance with net sales up 37.8% to $54.9M and Segment Adjusted EBITDA increasing 51.6% to $3.1M.