Westrock Coffee Co 10-K

Item 8. Financial Statements and Supplementary Data ​ ​ WESTROCK COFFEE COMPANY INDEX TO CONSOLIDATED FINANCIAL STATEMENTS Page ​ ​ Report of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm (Auditor Firm ID: 238 ) 54 Consolidated Balance Sheets – December 31, 2024 and December 31, 2023 55 Consolidated Statements of Operations – Years ended December 31, 2024, 2023 and 2022 56 Consolidated Statements of Comprehensive Income (Loss) – Years ended December 31, 2024, 2023 and 2022 57 Consolidated Statements of Shareholders’ Equity (Deficit) - Years ended December 31, 2024, 2023 and 2022 58 Consolidated Statements of Cash Flows - Years ended December 31, 2024, 2023 and 2022 60 Notes to Consolidated Financial Statements 61 Note 1. Organization and Description of Business 61 Note 2. Basis of Presentation and Consolidation 62 Note 3. Summary of Significant Accounting Policies 62 Note 4. De-SPAC Merger Transaction 72 Note 5. Revenue 75 Note 6. Acquisitions 77 Note 7. Inventories 79 Note 8. Property, Plant and Equipment, Net 80 Note 9. Leases 80 Note 10. Goodwill 82 Note 11. Intangible Assets, Net 82 Note 12. Debt 83 Note 13. Series A Preferred Shares 86 Note 14. Derivatives 88 Note 15. Fair Value Measurements 89 Note 16. Equity-Based Compensation 92 Note 17. Accumulated Other Comprehensive Income (Loss ) 95 Note 18. Income Taxes 96 Note 19. Earnings Per Share 98 Note 20. Segment Information 99 Note 21. Commitments and Contingencies 103 Note 22. Related Party Transactions 103 Note 23. Subsequent Events 104 ​ ​ ​ ​ ​ ​ ​ ​ 53 Table of Contents Report of Independent Registered Public Accounting Firm ​ To the Board of Directors and Shareholders of Westrock Coffee Company ​ Opinion on the Financial Statements ​ We have audited the accompanying consolidated balance sheets of Westrock Coffee Company and its subsidiaries (the “Company”) as of December 31, 2024 and 2023, and the related consolidated statements of operations, of comprehensive income (loss), of shareholders’ equity (deficit) and of cash flows for each of the three years in the period ended December 31, 2024, including the related notes and financial statement schedule listed in the index appearing under Item 15 (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024 in conformity with accounting principles generally accepted in the United States of America. ​ Basis for Opinion ​ These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. ​ We conducted our audits of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. ​ Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion. ​ ​ /s/ PricewaterhouseCoopers LLP Little Rock, Arkansas March 12, 2025 ​ We have served as the Company's auditor since 2020. ​ ​ ​ 54 Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED BALANCE SHEETS ​ ​ ​ ​ ​ ​ ​ ​ (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 (Note 21) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 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 ​ ​ ​ 55 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands, except per share data) 2024 2023 2022 Net sales ​ $ 850,726 ​ $ 864,714 ​ $ 867,872 Costs of sales ​ ​ 696,952 ​ ​ 724,856 ​ ​ 715,107 Gross profit ​ ​ 153,774 ​ ​ 139,858 ​ ​ 152,765 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Selling, general and administrative expense ​ ​ 185,137 ​ ​ 144,577 ​ ​ 129,985 Transaction, restructuring and integration expense ​ ​ 13,797 ​ ​ 14,557 ​ ​ 13,169 Impairment charges ​ ​ 5,686 ​ ​ — ​ ​ — (Gain) loss on disposal of property, plant and equipment ​ ​ ( 1,722 ) ​ ​ 1,153 ​ ​ 935 Total operating expenses ​ ​ 202,898 ​ ​ 160,287 ​ ​ 144,089 (Loss) income from operations ​ ​ ( 49,124 ) ​ ​ ( 20,429 ) ​ ​ 8,676 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Other (income) expense ​ ​ ​ ​ ​ ​ ​ ​ ​ Interest expense ​ ​ 33,856 ​ ​ 29,157 ​ ​ 35,497 Change in fair value of warrant liabilities ​ ​ ( 7,015 ) ​ ​ ( 10,207 ) ​ ​ 29,675 Other, net ​ ​ 413 ​ ​ 1,446 ​ ​ ( 1,146 ) Loss before income taxes and equity in earnings from unconsolidated entities ​ ​ ( 76,378 ) ​ ​ ( 40,825 ) ​ ​ ( 55,350 ) Income tax expense (benefit) ​ ​ 3,728 ​ ​ ( 6,358 ) ​ ​ 111 Equity in (earnings) loss from unconsolidated entities ​ ​ 192 ​ ​ 100 ​ ​ — Net loss ​ $ ( 80,298 ) ​ $ ( 34,567 ) ​ $ ( 55,461 ) Net loss attributable to non-controlling interest ​ ​ — ​ ​ 15 ​ ​ ( 276 ) Net loss attributable to shareholders ​ ​ ( 80,298 ) ​ ​ ( 34,582 ) ​ ​ ( 55,185 ) Participating securities' share in earnings ​ ​ — ​ ​ — ​ ​ — Accretion of Series A Convertible Preferred Shares ​ ​ 349 ​ ​ ( 161 ) ​ ​ ( 1,316 ) Loss on extinguishment of Redeemable Common Equivalent Preferred Units, net ​ ​ — ​ ​ — ​ ​ ( 2,870 ) Common equivalent preferred dividends ​ ​ — ​ ​ — ​ ​ ( 4,380 ) Accumulating preferred dividends ​ ​ — ​ ​ — ​ ​ ( 13,882 ) Net loss attributable to common shareholders ​ $ ( 79,949 ) ​ $ ( 34,743 ) ​ $ ( 77,633 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Loss) earnings per common share: ​ ​ ​ ​ ​ ​ ​ ​ ​ Basic ​ $ ( 0.89 ) ​ $ ( 0.43 ) ​ $ ( 1.60 ) Diluted ​ $ ( 0.89 ) ​ $ ( 0.43 ) ​ $ ( 1.60 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted-average number of shares outstanding: ​ ​ ​ ​ ​ ​ ​ ​ ​ Basic ​ ​ 89,795 ​ ​ 80,684 ​ ​ 48,444 Diluted ​ ​ 89,795 ​ ​ 80,684 ​ ​ 48,444 ​ ​ ​ ​ ​ 56 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Net loss ​ $ ( 80,298 ) ​ $ ( 34,567 ) ​ $ ( 55,461 ) Other comprehensive income (loss), net of tax: ​ ​ ​ ​ ​ ​ ​ ​ ​ Unrealized gain (loss) on derivative instruments ​ ​ 15,501 ​ ​ 9,717 ​ ​ ( 18,114 ) Foreign currency translation adjustment ​ ​ 265 ​ ​ 204 ​ ​ ( 7 ) Total other comprehensive income (loss) ​ ​ 15,766 ​ ​ 9,921 ​ ​ ( 18,121 ) Comprehensive (loss) income ​ ​ ( 64,532 ) ​ ​ ( 24,646 ) ​ ​ ( 73,582 ) Comprehensive income (loss) attributable to non-controlling interests ​ ​ — ​ ​ 15 ​ ​ ( 276 ) Comprehensive loss attributable to shareholders ​ ​ ( 64,532 ) ​ ​ ( 24,661 ) ​ ​ ( 73,306 ) Participating securities' share in earnings ​ ​ — ​ ​ — ​ ​ — Accretion of Series A Convertible Preferred Shares ​ ​ 349 ​ ​ ( 161 ) ​ ​ ( 1,316 ) Loss on extinguishment of Redeemable Common Equivalent Preferred Units, net ​ ​ — ​ ​ — ​ ​ ( 2,870 ) Common equivalent preferred dividends ​ ​ — ​ ​ — ​ ​ ( 4,380 ) Accumulating preferred dividends ​ ​ — ​ ​ — ​ ​ ( 13,882 ) Comprehensive loss attributable to common shareholders ​ $ ( 64,183 ) ​ $ ( 24,822 ) ​ $ ( 95,754 ) ​ ​ ​ ​ ​ ​ ​ 57 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT) (1) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Accumulated ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Other ​ ​ ​ ​ ​ ​ ​ ​ Common Stock ​ Additional ​ Accumulated ​ Comprehensive ​ Non-Controlling ​ Total (Thousands) Shares Amount Paid-in Capital Deficit Income (Loss) Interest Equity (Deficit) Balance at December 31, 2021 ​ 34,523 ​ ​ 345 ​ ​ 60,628 ​ ​ ( 251,725 ) ​ ​ 12,018 ​ ​ 2,736 ​ $ ( 175,998 ) Net income (loss) ​ — ​ ​ — ​ ​ — ​ ​ ( 55,185 ) ​ ​ — ​ ​ ( 276 ) ​ ​ ( 55,461 ) Issuance of common shares upon closing of de-SPAC merger transaction, net of issuance costs, net of $ 3,178 of taxes ​ 12,868 ​ ​ 129 ​ ​ 1,738 ​ ​ — ​ ​ — ​ ​ — ​ ​ 1,867 Issuance of common shares related to PIPE financing ​ 20,590 ​ ​ 206 ​ ​ 205,694 ​ ​ — ​ ​ — ​ ​ — ​ ​ 205,900 Issuance of common shares related to conversion of debt to equity ​ 2,500 ​ ​ 25 ​ ​ 24,975 ​ ​ — ​ ​ — ​ ​ — ​ ​ 25,000 Issuance of common shares related to conversion of Common Equivalent Preferred Units ​ 2,220 ​ ​ 22 ​ ​ 23,731 ​ ​ — ​ ​ — ​ ​ — ​ ​ 23,753 Issuance of common shares related to Public Warrant exercise ​ 94 ​ ​ 1 ​ ​ 1,272 ​ ​ — ​ ​ — ​ ​ — ​ ​ 1,273 Issuance of common shares related to stock options exercised ​ 39 ​ ​ — ​ ​ 375 ​ ​ — ​ ​ — ​ ​ — ​ ​ 375 Issuance of common shares related to acquisitions ​ 1,853 ​ ​ 19 ​ ​ 23,416 ​ ​ — ​ ​ — ​ ​ — ​ ​ 23,435 Common Equivalent Preferred Unit dividends ( $ 0.02 per unit) ​ — ​ ​ — ​ ​ — ​ ​ ( 4,380 ) ​ ​ — ​ ​ — ​ ​ ( 4,380 ) Loss on extinguishment of Common Equivalent Preferred units ​ — ​ ​ — ​ ​ — ​ ​ ( 2,870 ) ​ ​ — ​ ​ — ​ ​ ( 2,870 ) Accretion of Series A Convertible Preferred Shares ​ — ​ ​ — ​ ​ ( 1,316 ) ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 1,316 ) Other comprehensive income (loss) ​ — ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 18,121 ) ​ ​ — ​ ​ ( 18,121 ) Equity-based compensation ​ 333 ​ ​ 3 ​ ​ 2,628 ​ ​ — ​ ​ — ​ ​ — ​ ​ 2,631 Net share settlement of equity awards ​ — ​ ​ — ​ ​ ( 477 ) ​ ​ — ​ ​ ​ ​ ​ ​ ​ ​ ( 477 ) Accumulating preferred dividends ​ — ​ ​ — ​ ​ — ​ ​ ( 13,882 ) ​ ​ — ​ ​ — ​ ​ ( 13,882 ) Balance at December 31, 2022 ​ 75,020 ​ $ 750 ​ $ 342,664 ​ $ ( 328,042 ) ​ $ ( 6,103 ) ​ $ 2,460 ​ $ 11,729 ​ ​ (1) Retroactively adjusted for de-SPAC merger transaction as described in Note 4. ​ ​ 58 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT) (continued) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Accumulated ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Other ​ ​ ​ ​ ​ ​ ​ ​ Common Stock ​ Additional ​ Accumulated ​ Comprehensive ​ Non-Controlling ​ Total (Thousands) Shares Amount Paid-in Capital Deficit Income (Loss) Interest Equity (Deficit) Balance at December 31, 2022 ​ 75,020 ​ $ 750 ​ $ 342,664 ​ $ ( 328,042 ) ​ $ ( 6,103 ) ​ $ 2,460 ​ $ 11,729 Net income (loss) ​ — ​ ​ — ​ ​ — ​ ​ ( 34,582 ) ​ ​ — ​ ​ 15 ​ ​ ( 34,567 ) Issuance of common shares related to acquisitions ​ 40 ​ ​ — ​ ​ 446 ​ ​ — ​ ​ — ​ ​ — ​ ​ 446 Issuance of common shares related to Public Warrant exercise ​ 229 ​ ​ 2 ​ ​ 3,142 ​ ​ — ​ ​ — ​ ​ — ​ ​ 3,144 Issuance of common shares related to stock options exercised ​ 88 ​ ​ 1 ​ ​ 847 ​ ​ — ​ ​ — ​ ​ — ​ ​ 848 Issuance of common shares related to conversion of Series A Convertible Preferred Shares ​ 76 ​ ​ 1 ​ ​ 881 ​ ​ — ​ ​ — ​ ​ — ​ ​ 882 Issuance of common shares related to purchase of non-controlling interest ​ 100 ​ ​ 1 ​ ​ 474 ​ ​ — ​ ​ — ​ ​ ( 2,475 ) ​ ​ ( 2,000 ) Issuance of common shares, net of issuance costs ​ 11,877 ​ ​ 119 ​ ​ 117,648 ​ ​ — ​ ​ — ​ ​ — ​ ​ 117,767 Accretion of Series A Convertible Preferred Shares ​ — ​ ​ — ​ ​ ( 161 ) ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 161 ) Other comprehensive income (loss) ​ — ​ ​ — ​ ​ — ​ ​ — ​ ​ 9,921 ​ ​ — ​ ​ 9,921 Equity-based compensation ​ 621 ​ ​ 6 ​ ​ 8,702 ​ ​ — ​ ​ — ​ ​ — ​ ​ 8,708 Net share settlement of equity awards ​ — ​ ​ — ​ ​ ( 2,977 ) ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 2,977 ) Balance at December 31, 2023 ​ 88,051 ​ $ 880 ​ $ 471,666 ​ $ ( 362,624 ) ​ $ 3,818 ​ $ — ​ $ 113,740 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Balance at December 31, 2023 ​ 88,051 ​ ​ 880 ​ ​ 471,666 ​ ​ ( 362,624 ) ​ ​ 3,818 ​ ​ — ​ ​ 113,740 Net income (loss) ​ — ​ ​ — ​ ​ — ​ ​ ( 80,298 ) ​ ​ — ​ ​ — ​ ​ ( 80,298 ) Issuance of common shares related to "at-the-market" offering program, net of issuance costs ​ 60 ​ ​ 1 ​ ​ 624 ​ ​ — ​ ​ — ​ ​ — ​ ​ 625 Issuance of common shares related to stock options exercised ​ 1 ​ ​ — ​ ​ 12 ​ ​ — ​ ​ — ​ ​ — ​ ​ 12 Issuance of common shares related to warrant exchange ​ 5,539 ​ ​ 54 ​ ​ 37,732 ​ ​ — ​ ​ — ​ ​ — ​ ​ 37,786 Issuance of common shares related to conversion of Series A Convertible Preferred Shares ​ 1 ​ ​ — ​ ​ 16 ​ ​ — ​ ​ — ​ ​ — ​ ​ 16 Accretion of Series A Convertible Preferred Shares ​ — ​ ​ — ​ ​ 349 ​ ​ — ​ ​ — ​ ​ — ​ ​ 349 Other comprehensive income (loss) ​ — ​ ​ — ​ ​ — ​ ​ — ​ ​ 15,766 ​ ​ — ​ ​ 15,766 Equity-based compensation ​ 569 ​ ​ 7 ​ ​ 11,601 ​ ​ — ​ ​ — ​ ​ — ​ ​ 11,608 Net share settlement of equity awards ​ — ​ ​ — ​ ​ ( 2,122 ) ​ ​ — ​ ​ — ​ ​ — ​ ​ ( 2,122 ) Balance at December 31, 2024 ​ 94,221 ​ $ 942 ​ $ 519,878 ​ $ ( 442,922 ) ​ $ 19,584 ​ $ — ​ $ 97,482 ​ ​ 59 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Cash flows from operating activities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Net loss ​ $ ( 80,298 ) ​ $ ( 34,567 ) ​ $ ( 55,461 ) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Depreciation and amortization ​ ​ 34,745 ​ ​ 26,584 ​ ​ 24,210 Impairment charges ​ ​ 5,686 ​ ​ — ​ ​ — Equity-based compensation ​ ​ 11,608 ​ ​ 8,708 ​ ​ 2,631 Paid-in-kind interest added to debt principal ​ ​ — ​ ​ — ​ ​ 295 Provision for credit losses ​ ​ 2,316 ​ ​ 979 ​ ​ 1,790 Amortization of deferred financing fees included in interest expense ​ ​ 3,224 ​ ​ 3,517 ​ ​ 1,726 Write-off of unamortized deferred financing fees ​ ​ — ​ ​ — ​ ​ 4,296 Loss on debt extinguishment ​ ​ — ​ ​ — ​ ​ 1,580 (Gain) loss on disposal of property, plant and equipment ​ ​ ( 1,722 ) ​ ​ 1,153 ​ ​ 935 Mark-to-market adjustments ​ ​ ( 4,622 ) ​ ​ ( 104 ) ​ ​ 3,502 Change in fair value of warrant liabilities ​ ​ ( 7,015 ) ​ ​ ( 10,207 ) ​ ​ 29,675 Foreign currency transactions ​ ​ 598 ​ ​ 1,864 ​ ​ 667 Deferred income tax expense (benefit) ​ ​ 3,287 ​ ​ ( 6,512 ) ​ ​ ( 2,037 ) Other ​ ​ 1,257 ​ ​ 2,486 ​ ​ 1,204 Change in operating assets and liabilities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Accounts receivable ​ ​ ( 2,766 ) ​ ​ 1,688 ​ ​ ( 16,789 ) Inventories ​ ​ ( 6,558 ) ​ ​ 915 ​ ​ ( 46,770 ) Derivative assets and liabilities ​ ​ 16,383 ​ ​ 6,440 ​ ​ ( 22,937 ) Prepaid expense and other assets ​ ​ 1,983 ​ ​ ( 1,890 ) ​ ​ ( 15,476 ) Accounts payable ​ ​ 5,693 ​ ​ ( 59,292 ) ​ ​ 27,646 Accrued liabilities and other ​ ​ 2,958 ​ ​ ( 5,826 ) ​ ​ 2,685 Net cash used in operating activities ​ ​ ( 13,243 ) ​ ​ ( 64,064 ) ​ ​ ( 56,628 ) Cash flows from investing activities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Additions to property, plant and equipment ​ ​ ( 159,625 ) ​ ​ ( 164,611 ) ​ ​ ( 63,261 ) Additions to intangible assets ​ ​ ( 173 ) ​ ​ ( 173 ) ​ ​ ( 167 ) Acquisition of business, net of cash acquired ​ ​ — ​ ​ ( 2,392 ) ​ ​ ( 14,885 ) Acquisition of equity method investments and non-marketable securities ​ ​ — ​ ​ ( 1,385 ) ​ ​ — Proceeds from sale of property, plant and equipment ​ ​ 13,875 ​ ​ 206 ​ ​ 4,144 Net cash used in investing activities ​ ​ ( 145,923 ) ​ ​ ( 168,355 ) ​ ​ ( 74,169 ) Cash flows from financing activities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Payments on debt ​ ​ ( 181,242 ) ​ ​ ( 199,196 ) ​ ​ ( 438,571 ) Proceeds from debt ​ ​ 278,141 ​ ​ 258,490 ​ ​ 328,539 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 ​ ​ — ​ ​ — Proceeds from related party debt ​ ​ — ​ ​ — ​ ​ 11,700 Debt extinguishment costs ​ ​ — ​ ​ — ​ ​ ( 1,580 ) Payment of debt issuance costs ​ ​ ( 3,329 ) ​ ​ ( 3,158 ) ​ ​ ( 6,007 ) Payment of convertible notes payable issuance costs ​ ​ ( 511 ) ​ ​ — ​ ​ — Proceeds from de-SPAC merger and PIPE financing ​ ​ — ​ ​ — ​ ​ 255,737 Net proceeds from (repayments of) repurchase agreements ​ ​ ( 7,706 ) ​ ​ ( 6,268 ) ​ ​ 14,588 Proceeds from exercise of stock options ​ ​ 12 ​ ​ 848 ​ ​ 375 Proceeds from exercise of Public Warrants ​ ​ — ​ ​ 2,632 ​ ​ — Proceeds from issuance of common stock ​ ​ 635 ​ ​ 118,767 ​ ​ — Common equivalent preferred dividends ​ ​ — ​ ​ — ​ ​ ( 4,380 ) Payment of equity issuance costs ​ ​ ( 10 ) ​ ​ ( 1,000 ) ​ ​ ( 23,998 ) Payment of preferred equity issuance costs ​ ​ — ​ ​ — ​ ​ ( 1,250 ) Payment for purchase of non-controlling interest ​ ​ — ​ ​ ( 2,000 ) ​ ​ — Payment for taxes for net share settlement of equity awards ​ ​ ( 2,122 ) ​ ​ ( 2,977 ) ​ ​ ( 477 ) Net cash provided by financing activities ​ ​ 156,630 ​ ​ 244,214 ​ ​ 134,676 Effect of exchange rate changes on cash ​ ​ 260 ​ ​ ( 360 ) ​ ​ ( 344 ) Net (decrease) increase in cash and cash equivalents and restricted cash ​ ​ ( 2,276 ) ​ ​ 11,435 ​ ​ 3,535 Cash and cash equivalents and restricted cash at beginning of period ​ ​ 37,840 ​ ​ 26,405 ​ ​ 22,870 Cash and cash equivalents and restricted cash at end of period ​ $ 35,564 ​ $ 37,840 ​ $ 26,405 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Supplemental non-cash investing and financing activities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Property, plant and equipment acquired but not yet paid ​ $ 32,582 ​ $ 23,124 ​ $ 8,811 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Supplemental cash flow information: ​ ​ ​ ​ ​ ​ ​ ​ ​ Cash paid for interest ​ $ 37,552 ​ $ 29,446 ​ $ 30,448 Cash paid for income taxes, net ​ ​ 411 ​ ​ 1,432 ​ ​ 814 ​ ​ 60 See accompanying notes to the consolidated financial statements. Table of Contents WESTROCK COFFEE COMPANY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1. Organization and Description of Business Westrock Coffee Company, a Delaware corporation (the “Company,” “Westrock,” “we,” “us,” or “our”), 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, consumer packaged goods (“CPG”), and hospitality industries around the world. We manage our business in two operating segments. ​ Beverage Solutions : Through this segment, we combine our product innovation and customer insights to provide value-added beverage solutions, including coffee, tea, flavors, extracts and ingredients. We provide products in a variety of packaging, including branded and private label coffee in bags, fractional packs, single serve cups, multi-serve bottles and ready-to-drink bottles and cans, as well as extract solutions to be used in products such as cold brew and ready-to-drink offerings. Currently we serve customers in the United States, Europe and Asia, through the retail, food service and restaurant, convenience store and travel center, non-commercial account, CPG and hospitality industries. Sustainable Sourcing & Traceability : Through this segment, we utilize our proprietary technology and digitally traceable supply chain to directly impact and improve the lives of our farming partners, provide tangible economic empowerment and emphasize environmental accountability and farmer literacy. Revenues primarily consist of sales from commodity contracts related to forward sales of green coffee. The Company operates manufacturing and distribution facilities in Concord, North Carolina, North Little Rock, Arkansas, Conway, Arkansas, and Johor Bahru, Malaysia. In addition, the Company operates Trading and Representative offices in Lewes, UK, Austin, Texas, Lima & Jaen, Peru, Addis Ababa, Ethiopia, Johor Bahru, Malaysia, and Seoul, Korea, alongside a coffee milling and exporting facility in Kigali, Rwanda. On August 26, 2022 (the “Closing Date”), pursuant to the terms of the Transaction Agreement, dated April 4, 2022, by and among the Company, Riverview Acquisition Corp., a special purpose acquisition vehicle and a Delaware corporation ( “ Riverview ” ), Origin Merger Sub I, Inc. ( “ Merger Sub I ” ), and Origin Merger Sub II, LLC ( “ Merger Sub II ” ) (as amended, modified or supplemented, the “ Transaction Agreement ” ), the Company completed its de-SPAC merger transaction with Riverview (the “ Transaction ” ). In connection with the closing of the Transaction (the “ Closing ” ), the Company converted from a Delaware limited liability company to a Delaware corporation (the “ Conversion ” ) and changed its corporate name from “ Westrock Coffee Holdings, LLC ” (the “ Converting Company ” ) to “ Westrock Coffee Company. ” Pursuant to the Transaction Agreement, Merger Sub I merged with and into Riverview, with Riverview surviving the merger as a direct wholly owned subsidiary of the Company (such merger, the “ SPAC Merger ” ) and immediately following the consummation of the SPAC Merger, Riverview merged with and into Merger Sub II, with Merger Sub II surviving the merger as a direct wholly owned subsidiary of the Company (the “ LLC Merger ” , and together with the SPAC Merger, the “ Mergers ” ). See Note 4 for additional disclosures related to the Transaction . ​ On June 29, 2023, the Company entered into a subscription agreement (the “Subscription Agreement”) with HF Direct Investments Pool, LLC (the “HF Investor”), an affiliate of HF Capital, LLC, pursuant to which the Company agreed to sell and issue to the HF Investor and the HF Investor agreed to purchase from the Company 5,000,000 shares (the “HF Subscription Amount”) of common stock, par value $ 0.01 per share, of the Company (the “Common Shares”) at a purchase price per share of $ 10.00 for aggregate gross proceeds to the Company of $ 50.0 million (such transaction, the “HF Investment”). On August 3, 2023, the HF Investment closed after the expiration of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended. ​ Additionally, on June 29, 2023 and July 18, 2023, the Company entered into definitive agreements with an affiliate of the Herbert Hunt family (the “Hunt Investor”) and the Arkansas Teacher Retirement System (the “ARTRS” and together with the Hunt Investor, the “Investors”), respectively, pursuant to which the Company agreed to sell and issue to the Investors and the Investors agreed to purchase from the Company a total of 5,000,000 Common Shares of the Company 61 Table of Contents at a purchase price per share of $ 10.00 for aggregate gross proceeds to the Company of $ 50.0 million (such transactions the “PIPE Investments”). On August 3, 2023, the Company closed on the PIPE Investments. ​ On July 24, 2023, affiliates of Brown Brothers Harriman & Co. (the “BBH Investors”) exercised preemptive rights (the “BBH Preemptive Rights”) to purchase approximately 1.9 million Common Shares at a purchase price per share of $ 10.00 , under the terms of that certain Investor Rights Agreement, dated April 4, 2022, by and among the Company, the BBH Investors, and the other parties thereto. On August 7, 2023, the Company sold and issued the Common Shares to the BBH Investors, receiving aggregate gross proceeds of approximately $ 18.8 million. ​ Note 2. Basis of Presentation and Consolidation The accompanying Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) using the U.S. dollar as the reporting currency. The Consolidated Financial Statements include the activities of the Company and its wholly owned and/or controlled subsidiaries. All intercompany balances and transactions have been eliminated. ​ On April 3, 2023, the Company purchased the remaining 15 % of the equity interests of Falcon Coffees Limited (“Falcon”) that it did not previously own, resulting in Falcon becoming a wholly owned subsidiary of the Company. Aggregate consideration paid for the interest totaled $ 3.2 million and included $ 2.0 million in cash and 100,000 Common Shares. Due to the Company’s controlling financial interest in Falcon prior to the purchase, the transaction was accounted for as an equity transaction. For periods prior to April 3, 2023, equity interests not owned by us are reflected as non-controlling interests. In the Consolidated Statements of Operations, we allocate net income (loss) attributable to non-controlling interest to arrive at net income (loss) attributable to common shareholders based on their proportionate share. Falcon operates our trading business and is reported within our Sustainable Sourcing & Traceability segment. ​ Common Unit Conversion ​ Prior to the Closing, the Converting Company’s ownership interests consisted of two classes of equity, common units (“Common Units”) and common equivalent preferred units ("Common Equivalent Preferred Units”). ​ In connection with the Transaction and pursuant to the Transaction Agreement, (a) each issued and outstanding Common Unit of the Converting Company was automatically converted into 0.1049203474320 Common Shares, (b) each issued and outstanding Common Equivalent Preferred Unit of the Converting Company for which the holder had not elected to convert such unit into shares of Series A convertible preferred stock, par value $ 0.01 per share, of the Company (the “Westrock Series A Preferred Shares”), automatically converted into 0.1086138208640 Common Shares if such Common Equivalent Preferred Unit was designated a Westrock Series A Common Equivalent Preferred Unit or 0.1049203474320 Common Shares if such Common Equivalent Preferred Unit was designated a Series B Common Equivalent Preferred Unit and (c) each outstanding Common Equivalent Preferred Unit for which the holder thereof had made an election to convert such unit into Westrock Series A Preferred Shares, converted into 0.1086138208740 Westrock Series A Preferred Shares if such Common Equivalent Preferred Unit was designated a Series A Common Equivalent Preferred Unit or 0.0919280171940 Westrock Series A Preferred Shares if such Common Equivalent Preferred Unit was designated a Series B Common Equivalent Preferred Unit. ​ For the periods prior to the Closing, the number of outstanding units, weighted average number of outstanding units, loss per common unit, equity-based compensation and other financial amounts previously expressed on the basis of Common Units have been retroactively adjusted on the basis of Common Shares reflecting the common unit conversion ratio, as described above. ​ Note 3. Summary of Significant Accounting Policies Use of Estimates The preparation of consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of 62 Table of Contents contingent assets and liabilities in the consolidated financial statements and accompanying notes. On an ongoing basis, we evaluate our estimates, including those related to the allowance for credit losses, useful lives of property, plant and equipment, incremental borrowing rates for lease liability measurement, fair values of forward purchase and sales contracts, green coffee associated with forward contracts, share-based compensation, contingencies, and income taxes, among others. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from the estimates and assumptions used in preparing the accompanying consolidated financial statements. Going Concern ​ In accordance with Accounting Standards Update (“ASU”) 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (Subtopic 205-40) , the Company has the responsibility to evaluate whether conditions and/or events raise substantial doubt about its ability to meet its obligations as they become due within one year after the date that the financial statements are available to be issued. The Company is dependent on borrowings under its Credit Agreement (as defined herein) and cash generated from operations to finance its operations, service its debt requirements, maintain compliance with its covenants, and to fund capital requirements. The Company believes that projected cash flow from operations, including current projections of the timing and amount of cash flows to be generated from our Conway, Arkansas extract and ready-to-drink manufacturing facility (the “Conway Facility”) and available borrowings under its Credit Agreement, as amended, as described in Note 23, will be sufficient to fund operations and to maintain covenant compliance for at least the next twelve months. However, during the year ended December 31, 2024, we incurred net losses of $ 80.3 million and net cash outflows from operating activities of $ 13.2 million. If we are unable to achieve our profitability growth projections and maintain our covenant leverage ratio and minimum liquidity requirements, as a result of, for example, experiencing any adverse impact of changes or further delays in the estimated timing and volume of products to be commercialized in our Conway Facility over the next twelve months, and generate sufficient cash flows from operations, it may restrict our liquidity and capital resources and our ability to maintain compliance with our financial covenants. As further discussed in Note 23, on January 15, 2025, the Company entered into an Incremental Assumption Agreement and Amendment No. 4 to its Credit Agreement (as defined in Note 12), which increased available borrowings under the Credit Agreement by $ 25.0 million and modified certain financial covenants. However, as management’s ability to amend its financial covenants cannot be assured, if necessary, management has committed to delay growth capital expenditures and/or reduce operating expenses, including headcount, salary and/or bonus reductions, all of which are in the Company’s control, as necessary, in order to have adequate liquidity and to remain in compliance with its debt covenants. As further discussed in Restructuring Activities below, the Company recently consolidated its manufacturing operations, completed the sale of its West Winds facility and executed a targeted reduction in excess workforce capacity, which were designed to improve operational efficiency. If required, the Company will further reduce operating costs to ensure compliance with its financial covenants. The accompanying Consolidated Financial Statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the ordinary course of business. Cash and Cash Equivalents Cash and cash equivalents include all highly liquid investments with original maturities not exceeding three months at the time of purchase. The fair values of our cash and cash equivalents approximate the amounts shown on our Consolidated Balance Sheets due to their short-term nature. Restricted Cash Restricted cash represents cash maintained in margin accounts in accordance with futures market and broker regulations. In accordance with the Company’s accounting policy, the Company does not adjust the value of its derivative assets or liabilities by the amount of cash held in margin accounts. 63 Table of Contents The total cash and cash equivalents and restricted cash is as follows: ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Cash and cash equivalents ​ $ 26,151 ​ $ 37,196 Restricted cash ​ ​ 9,413 ​ ​ 644 Total ​ $ 35,564 ​ $ 37,840 ​ Accounts Receivable and Allowance for Credit Losses Accounts receivable consist principally of amounts billed and currently due from customers and are generally unsecured and due within 30 to 60 days . A portion of our accounts receivable is not expected to be collected due to non-payment, bankruptcies and deductions. Our accounting policy for the allowance for credit losses requires us to reserve an amount based on the evaluation of the aging of accounts receivable, detailed analysis of high-risk customers’ accounts, and the overall market and economic conditions of our customers. This evaluation considers the customer demographic, such as large commercial customers as compared to small businesses or individual customers. We consider our accounts receivable delinquent or past due based on payment terms established with each customer. Accounts receivable are written off when the account is determined to be uncollectible. Activity in the allowance for credit losses was as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 Balance at beginning of period ​ $ 2,915 ​ $ 3,023 Charged to selling, general and administrative expense ​ ​ 2,316 ​ ​ 979 Write-offs ​ ​ ( 1,236 ) ​ ​ ( 1,087 ) Total ​ $ 3,995 ​ $ 2,915 ​ Inventories Inventories are stated at the lower of cost, determined on the average cost method, or net realizable value. Finished goods and work-in-process include the inventory costs of raw materials, direct labor and manufacturing overhead costs. Within our Sustainable Sourcing & Traceability segment, green coffee associated with our forward contracts is recorded at net realizable value, which approximates market price, consistent with our forward purchase contracts recorded at fair value in accordance with ASC 815, Derivatives and Hedging (“ASC 815”). Green coffee is a commodity with quoted market prices in active markets, may be sold without significant further processing, has predictable and insignificant disposal costs and is available for immediate delivery. We estimate the fair value of green coffee based on the quoted market price at the end of each reporting period, with changes in fair value being reported as a component of costs of sales in our Consolidated Statements of Operations. For the years ended December 31, 2024, 2023 and 2022, we recognized $ 6.8 million of net unrealized gains, $ 4.2 million of net unrealized gains and $ 12.3 million of net unrealized losses, respectively, on green coffee inventory associated with our forward sales and purchase contracts. Property, Plant and Equipment Property, plant and equipment are stated at cost less accumulated depreciation. Depreciation is allocated between cost of sales and selling, general and administrative expense and is determined using the straight-line method over the estimated useful life of the assets. Leasehold improvements are amortized using the straight-line method over the remaining life of the lease or useful life of the asset, whichever is shorter. Maintenance and repairs are charged to operating expense when incurred. As part of normal business operations, we identify long-lived assets that are no longer productive and dispose of them. Gains and losses on disposals of assets are presented separately in our Consolidated Statements of Operations as part of operating expenses. 64 Table of Contents Capitalized Interest ​ We capitalize a portion of interest costs incurred related to assets that require a period of time to get them ready for their intended use. The amount of interest capitalized is based on eligible expenditures incurred during the period involved in bringing the assets to their intended use and the Company’s weighted-average interest rate during the period. For the years ended December 31, 2024 and 2023, we capitalized approximately $ 11.7 million and $ 3.2 million of interest costs, respectively. Supply Chain Finance Program ​ The Company is party to a supply chain finance program (the “Program”) with a third-party financing provider to provide better working capital usage by deferring payments for certain raw materials of up to $ 100.0 million. Under the Program, the financing provider remits payment to the Company’s suppliers for approved invoices, and the Company repays the financing provider the amount of the approved invoices, plus a financing charge, on 180-day terms. The Program is uncommitted and the financing provider may, at its sole discretion, cancel the Program at any time. The Company may request cancellation of the Program in whole or in respect of one or more approved suppliers. Due to the extension of payment terms beyond the original due date of approved invoices, obligations under the Program are recorded outside of accounts payable, within our supply chain finance program, on our Consolidated Balance Sheets. Amounts paid by the financing provider to suppliers are reported as cash inflows from financing activities and a corresponding cash outflow from operating activities in our Consolidated Statements of Cash Flows. Amounts paid to the financing provider are reflected as cash outflows from financing activities in our Consolidated Statements of Cash Flows. Activity in the Program was as follows: ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 ​ December 31, 2023 Confirmed obligations outstanding at the beginning of the year ​ $ 78,076 $ — Invoices confirmed during the period ​ ​ 164,631 ​ ​ 110,217 Confirmed invoices paid during the period ​ ​ ( 163,869 ) ​ ​ ( 32,141 ) Confirmed obligations outstanding at the end of the quarter ​ $ 78,838 ​ $ 78,076 ​ Restructuring Activities ​ The Company accounts for exit or disposal activities in accordance with ASC 420, Exit or Disposal Cost Obligations (“ASC 420”). Restructuring charges may include one-time termination benefits related to employee separations, contract termination costs, long-lived asset impairments, and other related costs with exit or disposal activities. ​ The recognition of restructuring charges requires the Company to make certain judgements and estimates regarding the nature, timing and amount of costs associated with the planned exit activity. To the extent the Company’s actual results differ from its estimates and assumptions, the Company may be required to revise the estimates of future liabilities, require the recognition of additional restructuring charges or the reduction of liabilities already recognized. Such changes to previously estimated amounts may be material to the Consolidated Financial Statements. Restructuring charges are not included in the Company’s measurement of segment profitability as discussed in Note 20. ​ During the second quarter of 2024, the Company committed to a plan to consolidate its manufacturing operations in its Beverage Solutions segment, which resulted in the closure and sale of its West Winds manufacturing facility in Concord, North Carolina, and the closure of its manufacturing facility in Richmond, California. All production from the impacted facilities was consolidated into other facilities operated by the Company in Concord, North Carolina and Conway, Arkansas. ​ The closure of the West Winds facility was completed as of June 30, 2024, and the Company completed the sale of the associated land and buildings during the fourth quarter of 2024, recognizing a $ 3.4 million gain, which is recorded in (gain) loss on disposal of property, plant and equipment in the Consolidated Statements of Operations . Production in our Richmond, California facility ceased during the third quarter of 2024. During the year ended December 31, 2024, the Company recognized $ 5.6 million and $ 0.1 million of impairment charges on property, plant and equipment and intangible assets, respectively, as a result of the consolidation of manufacturing facilities, which are recorded in 65 Table of Contents impairment charges in the Consolidated Statements of Operations. The Company estimates total charges related to the plant consolidations of approximately $ 4.0 million, of which $ 3.2 million have been incurred during the year ended December 31, 2024. These charges primarily relate to costs to remove and re-install production equipment into other manufacturing facilities. ​ In addition, during the second quarter of 2024, the Company committed to targeted restructuring activities to improve operational efficiency by reducing excess workforce capacity. As a result of this reduction, and the impacts of the consolidation of manufacturing facilities noted above, the Company recognized approximately $ 4.7 million of one-time employee severance costs during the year ended December 31, 2024, which are recorded in transaction, restructuring and integration expense in the Consolidated Statements of Operations. At December 31, 2024, approximately $ 0.6 million of such termination benefits were accrued for within accrued expenses and other current liabilities in the Consolidated Balance Sheets. ​ The following table summarizes the changes in the Company’s accrual for employee termination benefits: ​ ​ ​ ​ ​ ​ ​ Year Ended ​ ​ December 31, (Thousands) 2024 Balance at beginning of period ​ $ — Charges ​ ​ 4,294 Adjustments ​ ​ 444 Cash paid ​ ​ ( 4,094 ) Balance at end of the period ​ $ 644 ​ On February 12, 2024, following the completion of its 530,000 square foot distribution center in Conway, AR, the Company entered into a lease termination agreement for its distribution center located in North Little Rock, AR (the “Gregory Distribution Center”). The Gregory Distribution Center lease terminated, by mutual agreement, on June 30, 2024. No costs were incurred as a result of the lease termination. During the first quarter of 2024, the Company remeasured the Gregory Distribution Center lease liability, and related right-of-use asset, in accordance with ASC 842, Leases , resulting in a reduction of the lease liability and right-of-use asset of approximately $ 3.0 million. At December 31, 2024, there was no remaining lease liability or right-of-use assets related to the Gregory Distribution Center recorded in the Consolidated Balance Sheets. Goodwill and Indefinite Lived Intangible Assets Goodwill represents the excess purchase price of acquired businesses over the fair value of the net assets acquired. Goodwill is reviewed for impairment at least annually. In accordance with ASC 350 Goodwill – Intangible and Other , we evaluate goodwill for impairment between annual impairment tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Application of the goodwill impairment test requires significant judgment, including the identification of reporting units; assignment of assets and liabilities to reporting units; and assignment of goodwill to reporting units. As of December 31, 2024, all of our goodwill is assigned to our Beverage Solutions reporting unit. Unless circumstances otherwise dictate, the annual impairment test is performed as of October 1. We first evaluate impairment of goodwill by assessing qualitative factors to determine whether it is more likely than not that the fair value of our reporting unit is less than its carrying amount (the “Step Zero” analysis). If the Step Zero analysis indicates that it is more likely than not that the fair value of our reporting unit is less than its carrying amount, we will perform a quantitative assessment of goodwill impairment. 66 Table of Contents Qualitative factors include industry and market considerations, overall financial performance, and other relevant events and circumstances affecting the reporting unit. If we choose to perform a qualitative assessment and, after consideration of all relevant factors and circumstances, we determine that it is more likely than not that a reporting unit’s fair value is less than its carrying value, we would perform a quantitative fair value test. When performing a quantitative assessment, we estimate the fair value of our reporting unit using a combination of an income approach based on the present value of estimated future cash flows, and a market approach based on market data of comparable businesses and acquisition multiples paid in recent transactions. We evaluate the appropriateness of each valuation methodology in determining the weighting applied to each in the determination of the concluded fair value. If the carrying value of a reporting unit’s net assets is less than its fair value, no indication of impairment exists. If the carrying amount of the reporting unit is greater than the fair value of the reporting unit, an impairment loss must be recognized for the excess and recorded in the Consolidated Statements of Operations not to exceed the carrying value of goodwill. Fair value determinations of the business require considerable judgment and are sensitive to changes in underlying assumptions and factors. As a result, there can be no assurance that the estimates and assumptions made for the purposes of a quantitative goodwill impairment test will prove to be an accurate prediction of future results. Key assumptions include our expected revenue growth rates, operating profits, levels of capital expenditures, and costs of capital. In determining these assumptions, we considered our ability to execute on our plans, future economic conditions, interest rates, and other market data. Many factors are outside the control of management, and these assumptions and estimates may change in future periods. Small changes in these assumptions or estimates could materially affect our cash flow projections; and therefore, could affect the likelihood and amount of potential impairment in future periods. Accordingly, if our current cash flow assumptions are not realized, it is possible that an impairment charge may be recorded in the future. During the fourth quarter of 2024, the Company completed a qualitative analysis to evaluate impairment of goodwill and concluded that it was more likely than not that the fair value of our goodwill reporting unit exceeded the carrying amount. As a result, the Company concluded that no impairment existed in the year ending December 31, 2024. We reached this conclusion based on consideration of the significant excess fair value over carrying value of previous quantitative goodwill impairment evaluations, the Company’s current market capitalization and the Company’s expected future revenues and operating cash flows generated by our extract and ready-to-drink manufacturing facility in Conway, Arkansas. Our previous quantitative goodwill analyses indicated that the estimated fair value of our reporting units exceeded their carrying values by over 50%. Subsequent to that evaluation, we have noted no events or circumstances that would indicate that it is more likely than not that the carrying value of our goodwill reporting units exceed their fair value. Impairment of Property, Plant and Equipment We review our property, plant and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset group may not be recoverable from future, undiscounted net cash flows expected to be generated by the asset group. If the asset group is not fully recoverable, an impairment loss would be recognized for the difference between the carrying value of the asset group and its estimated fair value. As discussed in the Restructuring Activities section of this Note 3, for the year ended December 31, 2024, the Company recognized impairment losses of approximately $ 5.6 million. For the years ended December 31, 2023 and 2022, there were no events or changes in circumstances indicating that the carrying amount of any of our asset groups were not recoverable from future undiscounted cash flows we expect the asset groups to generate, and no impairment losses were recognized. Intangible Assets As of December 31, 2024, our intangible assets subject to amortization, net of accumulated amortization were $ 114.9 million. Intangible assets, including acquired finite-lived intangible assets, are amortized on a straight-line basis over their remaining useful lives. The useful life for the customer relationship intangible assets acquired in our acquisitions 67 Table of Contents was determined to be the expected remaining life of those relationships on a basis that reflects the pattern of realization. Other intangible assets are amortized over their expected recovery periods. Finite-lived intangible assets are tested for impairment with the applicable asset group and evaluated for impairment along with property, plant and equipment. As discussed in the Restructuring Activities section of this Note 3, for the year ended December 31, 2024, the Company recognized impairment losses of approximately $ 0.1 million. For the years ended December 31, 2023 and 2022, no impairment losses were recognized related to intangible assets subject to amortization. Warrant Liabilities Prior to October 2024, the Company had outstanding warrants to purchase Common Shares (the “Warrants”), which were accounted for in accordance with the guidance contained in ASC 815, under which the warrants did not meet the criteria for equity treatment and must be recorded as liabilities. Accordingly, we classified the warrants as liabilities at their fair value and adjusted the warrants to fair value at each reporting period, with changes in fair value being recognized in our Consolidated Statements of Operations. The Company re-measured the fair value of the Westrock Public Warrants (as defined in Note 4) based on the quoted market price of the Westrock Public Warrants. The Westrock Private Warrants (as defined in Note 4) were valued using a binomial lattice valuation model. The primary unobservable input utilized in determining the fair value of the Westrock Private Warrants was the expected volatility of the stock price, which is determined by use of an option pricing model. For the year ended December 31, 2024, the Company recognized $ 7.0 million of gains related to the change in fair value of warrant liabilities. At December 31, 2024, there were no outstanding Warrants. Equity Method Investments ​ The equity method of accounting is used for investments in entities, partnerships and similar interests in which we have significant influence but do not control. Under the equity method, we adjust our investment in unconsolidated entities for additional contributions made, distributions received and income or losses from our pro-rata share of these unconsolidated entities’ net income or loss. At December 31, 2024, we had a $ 0.2 million investment in one unconsolidated entity, which is recorded in other long-term assets on the Consolidated Balance Sheets. ​ Equity Investments ​ The Company holds strategic investments in other companies. These investments are accounted for under the measurement alternative described in ASC 321, Investments - Equity Securities (“ASC 321”) for equity investments that do not have readily determinable fair values. These investments are measured at cost, less impairment, if any. The Company does not exercise significant influence over these companies. These investments are recorded in other long-term assets on the Consolidated Balance Sheets. At December 31, 2024, the Company had equity investments with a carrying value of approximately $ 1.0 million, for which there is no readily determinable fair value. ​ Debt Issuance Costs Debt issuance costs consist primarily of loan origination fees, underwriting, legal and other direct costs related to the issuance of debt. Fees related to the issuance of our Term Loan Facility are capitalized and amortized to interest expense over the term of the debt using the frozen effective yield method. The unamortized amount is presented as a reduction of long-term debt on the Consolidated Balance Sheets. Fees related to our Revolving Credit Facility are amortized ratably over the term of the Revolving Credit Facility and are included in other long-term assets in the accompanying Consolidated Balance Sheets. Amortization of deferred debt issuance costs are included in interest expense in the Consolidated Statements of Operations. 68 Table of Contents Derivatives We use derivative financial instruments to manage our exposure to movements in certain commodity prices, primarily green coffee. All derivative instruments are valued at fair value in the Consolidated Balance Sheets. We do not use derivative instruments for speculative purposes. For coffee-related derivative instruments designated as cash flow hedges, the change in fair value of the derivative is reported as accumulated other comprehensive income (loss) (“AOCI”) and subsequently reclassified into product costs of sales in the period, or periods, when the hedged transaction affects earnings. Due to the high degree of effectiveness between the hedging instruments and the underlying exposures being hedged, fluctuations in the value of the derivative instruments are generally offset by changes in the fair values of the cash flows of the underlying exposures being hedged. The change in fair value of derivatives that were not designated and/or did not qualify as hedging instruments are immediately recognized in earnings. Revenue Recognition The Company’s revenue consists of products and services which are accounted for under ASC 606, Revenue from Contracts with Customers , (“ASC 606”) and from commodity contracts that are accounted for under ASC 815. We recognize revenue, net of sales returns, when ownership passes to customers for products manufactured in our own plants and/or by third parties on our behalf, and when prices to our customers are fixed or determinable and collection is reasonably assured. This may be upon shipment of goods or upon delivery to the customer, depending on the contractual terms. Shipping and handling costs paid by the customer to us are included in revenue. Although we occasionally accept returns of products from our customers, historically returns have not been material. Sales Incentives We participate in various incentive programs with our customers, including volume-based incentives, contractual rebates and promotional allowances. Volume incentives are based on our customers achieving volume targets for a period of time. Volume incentives and contractual rebates are deducted from revenue and accrued as the incentives are earned and are based on management’s estimate of the total the customer is expected to earn and claim. Promotional allowances are accrued at the time of revenue recognition and are deducted from revenue based on either the volume shipped, or the volume sold at the retailer location, depending on the terms of the allowance. We regularly review customer sales forecasts to ensure volume targets will be met and adjust incentive accruals and revenues accordingly. C osts of Sales We record costs associated with the manufacturing of our products in costs of sales. Finished goods inventory costs include the costs of direct labor and materials and the applicable share of overhead expense chargeable to production. Selling, General and Administrative Expense We record all other expenses not charged to production as selling, general and administrative expense, except those meeting the definition of transaction, restructuring and integration expenses. Advertising costs are expensed at the commencement of an advertising campaign and are recognized as a component of selling, general and administrative expense. For the years ended December 31, 2024, 2023 and 2022, advertising expenses were approximately $ 0.9 million, $ 1.9 million and $ 3.6 million, respectively. Shipping and Handling Costs Shipping and handling costs incurred to deliver products from our locations to the end-user consumer of those products are recorded in selling, general and administrative expense in our Consolidated Statements of Operations. Shipping and handling costs included in selling, general and administrative expense were $ 14.7 million, $ 17.8 million and $ 22.1 million, for the years ended December 31, 2024, 2023 and 2022, respectively. 69 Table of Contents Shipping and handling costs incurred to store, prepare, and move products between production facilities or from production facilities to branch locations or storage facilities are recorded in costs of sales. Equity-Based Compensation We have determined that our equity-based awards qualify as equity classified awards, and are measured based on the fair value of the award on the date of the grant. See Note 16. Foreign Currency Translation The functional currency of our Rwandan subsidiary is the Rwandan Franc. All other international subsidiaries of the Company use the U.S. Dollar as their functional currency. The assets and liabilities of non-U.S. active operations are translated to U.S. dollars at the exchange rates in effect at the balance sheet dates. Revenues and expenses are translated using average monthly exchange rates prevailing during the period. The resulting gains or losses are recorded in AOCI. Income Taxes We account for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amount of assets and liabilities and their respective tax bases, using enacted income tax rates expected to apply when the deferred tax assets and liabilities are expected to be realized or settled. The Company’s foreign subsidiaries file income tax returns and are subject to tax provisions in their respective foreign tax jurisdictions. A valuation allowance is established to reduce deferred income tax assets if, on the basis of available evidence, it is more likely than not that all or a portion of any deferred tax assets will not be realized. The consideration of available evidence requires significant management judgment including an assessment of the future periods in which the deferred tax assets and liabilities are expected to be realized and projections of future taxable income. Specifically, in assessing the need for a valuation allowance, we consider the reversal of taxable temporary differences, future taxable income, the ability to carryback certain attributes and tax-planning strategies. The ultimate realization of the deferred tax assets, including net operating losses, is dependent upon the generation of future taxable income during the periods prior to their expiration. If our estimates and assumptions about future taxable income are not appropriate, the value of our deferred tax assets may not be recoverable, which may result in an increase to our valuation allowance that will impact current earnings. We re-evaluate our need for a valuation allowance on a quarterly basis. We account for uncertain tax positions using a two-step process. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, based on the technical merits. The second step requires management to estimate and measure the tax benefit as the largest amount that is more than 50% likely to be realized upon ultimate settlement. It is inherently difficult and subjective to estimate such amounts, as we have to determine the probability of various possible outcomes. We re-evaluate these uncertain tax positions on a quarterly basis. This evaluation is based on factors including, but not limited to, changes in facts or circumstances, changes in tax law, effectively settled issues under audit, and new audit activity. Such a change in recognition or measurement would result in the recognition of a tax benefit or an additional charge to the tax provision. We recognize interest and penalties related to unrecognized tax benefits within the income tax expense (benefit) line in the accompanying Consolidated Statements of Operations, and we include accrued interest and penalties within other long-term liabilities in the accompanying Consolidated Balance Sheets. Business Combinations The Company accounts for business combinations under the acquisition method of accounting. The purchase price of each business acquired is allocated to the tangible and intangible assets acquired and the liabilities assumed based on information regarding their respective fair values on the date of acquisition. Any excess of the purchase price over the fair value of the separately identifiable assets acquired and the liabilities assumed is allocated to goodwill. The fair value 70 Table of Contents of the acquired assets and liabilities assumed are estimated using the income, market and/or cost approach. The income approach utilizes the present value of estimated future cash flows that a business or asset can be expected to generate, while under the market approach, the fair value of an asset or business reflects the price at which comparable assets are purchased under similar circumstances. Inherent in our preparation of cash flow projections are significant assumptions and estimates derived from a review of operating results, business plans, expected growth rates, capital expenditure plans, costs of capital and tax rates. We also make certain forecasts about future economic conditions, interest rates and other market data. Many of the factors used in assessing fair value are outside the control of management. Small changes in these assumptions or estimates could materially affect the estimated fair value. Additional information, which existed as of the acquisition date but unknown to the Company at that time, may become known during the remainder of the measurement period, a period not to exceed twelve months from the acquisition date. Adjustments in the purchase price allocation may require a recasting of the amounts allocated to goodwill and intangible assets. If such an adjustment is required, the Company will recognize a measurement-period adjustment during the period in which it determines the amount of the adjustment, including the effect on earnings of any amounts it would have recorded in previous periods if the accounting had been completed at the acquisition date. The results of operations of businesses acquired are included in the Company’s Consolidated Financial Statements from their dates of acquisition. Transaction, Restructuring and Integration Expense The Company expenses non-capitalizable transaction, restructuring and integration expenses in the period in which they are incurred and services are received. Transaction costs represent incremental transaction pursuit and unsuccessful pursuit costs, including professional services (legal, accounting, advisory, etc.), finder’s fees and other direct expenses associated with an acquisition or other capital markets transactions. Restructuring and integration costs include direct costs related to restructuring activities, and costs necessary to integrate our systems and business processes, including professional services, systems and data conversions costs, severance and retention bonuses. Recently adopted accounting pronouncements ASU 2022-04 - Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations In September 2022, the FASB issued ASU 2022-04 “Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations”, which requires that a company that uses a supplier finance program in connection with the purchase of goods or services disclose sufficient information about the program to allow a user of financial statements to understand the program’s nature, activity during the period, changes from period to period, and potential magnitude. ASU 2022-04 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, except for the amendment on roll forward information, which is effective for fiscal years beginning after December 15, 2023. The Company adopted the amendments within ASU 2022-04 on a retrospective basis effective January 1, 2023. The amendments to ASU 2022-04 do not affect the recognition, measurement or financial statement presentation of obligations covered by supplier finance programs. ASU 2023-07 – Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”. The amendments in the update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant expenses. ASU 2023-07 requires disclosure to include significant segment expenses that are regularly provided to the chief operating decision maker and a description of other segment items by reportable segment. ASU 2023-07 also requires all annual disclosures currently required by Topic 280 to be included in interim periods. The amendments in the update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The amendments in the update require retrospective application to all prior periods presented in the financial statements. The Company adopted the amendments within ASU 2023-07 when it became effective, in our 2024 annual reporting, on a retrospective basis. The adoption of this guidance did not have a material impact on our financial position, results of operations or cash flows. 71 Table of Contents Recently issued accounting pronouncements ASU 2023-05 – Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement In August 2023, the FASB issued ASU 2023-05, “Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement”. The amendments in this update require that a joint venture recognize and initially measure assets contributed and liabilities assumed at fair value upon its formation in the joint venture’s separate financial statements. The amendments in this update are effective prospectively for all joint venture formations with a formation date on or after January 1, 2025, with early adoption permitted. The Company will apply the provisions of ASU 2023-05 to new joint ventures, as applicable, but does not believe the adoption of ASU 2023-05 will have a material impact on our consolidated financial statements. ASU 2023-09 – Income Taxes (Topic 740): Improvements to Income Tax Disclosures In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. The amendments in the update relate to the rate reconciliation and income taxes paid disclosure and are intended to improve transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the tax reconciliation and (2) income taxes paid disaggregated by jurisdiction. The other amendments in the update are intended to improve comparability of disclosures by (1) adding disclosures of pretax income (or loss) and income tax expense (or benefit) and (2) removing disclosures that no longer are considered cost beneficial or relevant. ASU 2023-09 is effective for annual periods beginning after December 15, 2024, with early adoption permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in the update should be applied on a prospective basis, with retrospective application permitted. The Company is currently evaluating the impact that ASU 2023-09 will have on our consolidated financial statements. ASU 2024-03 – Income Statement – Reporting Comprehensive Income (Topic 220): Expense Disaggregation Disclosures In November 2024, the FASB issued ASU 2024-03, “Income Statement – Reporting Comprehensive Income (Topic 220): Expense Disaggregation Disclosures”. The amendments in this update include requirements for public business entities to provide disclosure, in the notes to the financial statements, of specified information about certain costs and expenses. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The amendments in this update may be applied either prospectively or retrospectively. The Company is currently evaluating the impact that ASU 2024-03 will have on our consolidated financial statements. The Enhancement and Standardization of Climate-Related Disclosure for Investors In March 2024, the SEC adopted final rules requiring registrants to provide certain climate-related disclosures, including Scope 1 and Scope 2 greenhouse gas emissions to the extent they are material. These rules require certain disclosures related to severe weather events and other natural conditions in the notes to audited financial statements. These disclosures are required to phase-in over multiple years beginning with fiscal 2025 for large accelerated filers and fiscal 2026 for accelerated filers. On April 4, 2024, the SEC determined to voluntarily stay the final rules pending certain legal challenges. The Company is currently evaluating the impact of the new rules. Note 4. De-SPAC Merger Transaction On the Closing Date, the Company completed the Transaction with Riverview. At Closing, the Company issued 12,868,151 Common Shares to public and class B shareholders of Riverview, receiving $ 49.8 million of the cash held in the trust account of Riverview, which is net of $ 17.1 million of Riverview transaction expenses that were either paid by Riverview prior to Closing or offset against proceeds received by the Company at Closing. The 12,868,151 shares issued at Closing include 1,910,000 shares issued to PIPE investors who elected to satisfy their PIPE commitments through the 72 Table of Contents purchase of shares of Class A common stock of Riverview (“Riverview Class A Shares”) on the public market, pursuant to the terms of their respective subscription agreements. Substantially concurrently with the Closing, the Company received $ 205.9 million in cash proceeds (which amount excludes contribution to the Company of certain related party notes outstanding immediately prior to Closing) from common stock PIPE investments, issued 20,590,000 Common Shares to the PIPE investors (which share amount excludes the conversion of the related party notes), and entered into a credit agreement that includes (a) a senior secured first lien revolving credit facility in an initial aggregate principal amount of $ 175.0 million and (b) a senior secured first lien term loan facility in an initial aggregate principal amount of $ 175.0 million. ​ Prior to the Closing, the Company’s ownership interests consist of two classes of equity, referred to as Common Units and Common Equivalent Preferred Units. At inception, each Common Equivalent Preferred Unit has a liquidation preference of $ 1.00 per unit, increased by an amount accruing at the rate of 10 % per annum, compounding annually, based on its liquidation preference as of the time of such accrual, and reduced by the cumulative amount of any cash dividends or distributions, if any, made by the Company in respect of such Common Equivalent Preferred Unit. During the year ended December 31, 2022, the Common Equivalent Preferred Units accrued $ 13.9 million of liquidation preference. In connection with the Closing, holders of Common Equivalent Preferred Units were paid a cash dividend totaling $ 4.4 million, which is equal to the accreted liquidation preference of the Common Equivalent Preferred Units from June 30, 2022 through Closing. Pursuant to the Transaction Agreement, (a) each issued and outstanding Common Unit converted into 0.1049203474320 Common Shares, (b) each issued and outstanding Common Equivalent Preferred Unit for which the holder had not elected to convert such unit into shares of Westrock Series A Preferred Shares (see Note 13), automatically converted into 0.1086138208640 Common Shares if such Westrock Preferred Unit was designated a Series A Common Equivalent Preferred Unit or 0.1049203474320 Common Shares if such Common Equivalent Preferred Unit was designated a Series B Common Equivalent Preferred Unit and (c) each outstanding Westrock Preferred Unit, for which the holder thereof had made an election to convert such unit into Westrock Series A Preferred Shares, converted into 0.1086138208740 Westrock Series A Preferred Shares if such Common Equivalent Preferred Unit was designated a Series A Common Equivalent Preferred Unit or 0.0919280171940 Westrock Series A Preferred Shares if such Common Equivalent Preferred Unit was designated a Series B Common Equivalent Preferred Unit. As a result, we issued 34,855,535 Common Shares to holders of Common Units, 2,220,305 Common Shares to holders of Common Equivalent Preferred Units who elected to convert their Common Equivalent Preferred Units into Common Shares, and 23,587,952 Westrock Series A Preferred Shares to holders who elected to convert their Common Equivalent Preferred Units into Westrock Series A Preferred Shares. During the year ended December 31, 2022, the Company realized a net loss on extinguishment of the Common Equivalent Preferred Units of $ 2.9 million, including the payment of approximately $ 1.3 million of issuance costs, which adjusts earnings attributable to common shareholders in computing basic and diluted earnings per share. In addition, at Closing, (i) each outstanding share of class B common stock of Riverview (the “Riverview Class B Shares” together with the Riverview Class A Shares, the “Riverview Shares”) (other than the Riverview Class B Shares held as treasury stock, which were automatically cancelled and extinguished at Closing), automatically converted into one Riverview Class A Share, (ii) each outstanding Riverview Class A Share (including the Riverview Class A Shares resulting from the conversion of Riverview Class B Shares at Closing but excluding any Riverview Class A Shares held as treasury stock, which were automatically cancelled and extinguished at Closing) were exchanged for one Common Share, (iii) each outstanding warrant to purchase Riverview Class A Shares (the “Riverview Warrants”) was, by its terms, automatically converted into a comparable warrant to purchase Common Shares (the “Westrock Warrants”) on the terms and subject to the conditions set forth in the warrant agreement for the Riverview Warrants and the amended and restated warrant agreement for the Westrock Warrants, (iv) each Riverview Share held immediately prior to Closing by Riverview as treasury stock was automatically canceled and extinguished and (v) each share of capital stock of Merger Sub I issued and outstanding immediately prior to Closing was automatically canceled and extinguished and converted into one share of common stock, par value $ 0.01 , of the surviving corporation in the SPAC Merger. In connection with obtaining the approval of the Mergers by Riverview’s shareholders, Riverview provided an opportunity for its shareholders to redeem all or a portion of their outstanding Riverview Class A Shares. 73 Table of Contents ​ The Transaction is a capital transaction in substance and not a business combination under ASC 805. As a result, Westrock is treated as the accounting acquirer and Riverview is treated as the acquired company for financial reporting purposes per ASC 805. Accordingly, for accounting purposes, the Transaction is treated similar to an equity contribution in exchange for the issuance of Common Shares. ​ The financial statements of the combined entity represent a continuation of the financial statements of Westrock, and the net assets of Riverview have been stated at historical cost, with no goodwill or other intangible assets recorded. The equity and net loss per unit attributable to common equity holders of the Company, prior to the Closing, have been retroactively adjusted as shares reflecting the common unit conversion ratio discussed above. ​ Proceeds from the Transaction and the $ 175.0 million term loan facility were used to pay off and terminate our then existing term loan and asset-based lending agreements, and to pay expenses related to the Transaction and the new credit agreement. ​ The Company and Riverview incurred $ 24.0 million and $ 17.1 million, respectively, of expenses related to the Transaction. These expenses consist of underwriting fees, professional services (legal, accounting, advisory, etc.) and other direct expenses associated with the Transaction. Costs incurred by Westrock were initially capitalized as incurred in the other assets on the Consolidated Balance Sheets. As a result of the transaction, $ 24.0 million of transaction costs incurred by the Company related to the issuance of shares were recognized in additional paid-in capital as a reduction of proceeds. The $ 17.1 million of expenses incurred by Riverview were either paid by Riverview prior to Closing or netted against proceeds received by the Company at Closing. Common Stock Warrants The Company assumed 12,500,000 publicly-traded Riverview Warrants (“Public Warrants”) and 7,400,000 private placement Riverview Warrants (“Private Warrants”), which were originally issued by Riverview in connection with its initial public offering and, as a result of the assumption by the Company, became Westrock Warrants. The Public Warrants assumed by Westrock are referred to as the “Westrock Public Warrants” and the Private Warrants assumed by Westrock are referred to as the “Westrock Private Warrants”. The Westrock Warrants are included in warrant liabilities on the Company’s Consolidated Balance Sheet. The Westrock Warrants entitle the holder to purchase one Common Share at an exercise price of $ 11.50 per share. On August 28, 2024, the Company announced that it had commenced an exchange offer (the “Offer”) and consent solicitation (the “Consent Solicitation”) relating to its outstanding (i) public warrants to purchase Common Shares, which traded on The Nasdaq Global Market (the “Nasdaq”) under the symbol “WESTW” (the “Westrock Public Warrants”), and (ii) private placement warrants to purchase Common Shares (the “Westrock Private Warrants” and, together with the Westrock Public Warrants, the “Westrock Warrants”). The Company offered to all holders of the Westrock Warrants the opportunity to receive 0.290 Common Shares in exchange for each of the Westrock Warrants tendered pursuant to the Offer. The Offer and Consent Solicitation expired on September 26, 2024 (the “Expiration Date”). As of the Expiration Date, (x) 16,676,541 outstanding Westrock Public Warrants were validly tendered and not validly withdrawn in the Offer and Consent Solicitation, representing approximately 97.42 % of the Westrock Public Warrants and (y) 2,026,046 outstanding Westrock Private Warrants were validly tendered and not validly withdrawn in the Offer and Consent Solicitation, representing 100 % of the Westrock Private Warrants. On September 30, 2024, the Company issued 5,423,681 Common Shares in exchange for the tendered Westrock Warrants. Concurrently with the Offer, the Company also solicited consents from the holders of each of the Westrock Public Warrants and the Westrock Private Warrants to amend that certain Warrant Agreement, dated as of August 25, 2022, by and between the Company and Computershare Inc., a Delaware corporation, and its affiliate, Computershare Trust Company, N.A., a federally chartered trust company, as warrant agent (the “Warrant Agent”), which governs all of the Westrock Warrants (the “Warrant Agreement”), to permit the Company to require that (x) each Westrock Public Warrant that is outstanding upon the closing of the Offer be exchanged for 0.261 Common Shares, which is a ratio 10 % less than the exchange ratio applicable to the Offer and (y) each Westrock Private Warrant that is outstanding upon the closing of 74 Table of Contents the Offer be exchanged for 0.261 Common Shares, which is a ratio 10 % less than the exchange ratio applicable to the Offer (such amendment, the “Warrant Amendment”). Pursuant to the Consent Solicitation, the Company received the approval of holders of approximately 97.42 % of the outstanding Westrock Public Warrants and 100 % of the outstanding Westrock Private Warrants to adopt the Warrant Amendment, which exceeded (x) the 50 % threshold of the outstanding Westrock Public Warrants required to amend the Warrant Agreement with respect to the Westrock Public Warrants and (y) the 50 % threshold of the outstanding Westrock Private Warrants required to amend the Warrant Agreement with respect to the Westrock Private Warrants. Accordingly, the Company and the Warrant Agent entered into the Warrant Amendment, dated September 30, 2024. On September 30, 2024, the Company announced that it would exercise its right, in accordance with the terms of the Warrant Amendment, to exchange each Westrock Public Warrant that is outstanding following the closing of the Offer for 0.261 Common Shares per warrant (the “Post-Offer Exchange”). The Company fixed the date for the Post-Offer Exchange as October 15, 2024. On October 16, 2024, the Post-Offer Exchange related to the Westrock Public Warrants was completed, resulting in the issuance of 115,220 Common Shares in exchange for then outstanding Westrock Public Warrants. Following the completion of the Post-Offer Exchange, no Westrock Warrants remain outstanding. Accordingly, the Westrock Public Warrants were suspended from trading on the Nasdaq as of the close of business on October 15, 2024, and were delisted. Note 5. Revenue Revenue from Contracts with Customers (ASC 606) We measure revenue based on the consideration specified in the client arrangement, and revenue is recognized when the performance obligations in the client arrangement are satisfied. Our principal source of revenue is from the procurement, trade, manufacture, and distribution of coffee, tea and extracts to customers in the United States, Europe, and Asia. The transaction price of a contract, net of discounts and expected returns, is allocated to each distinct performance obligation based on the relative standalone selling price of the obligation and is recognized as revenue when the performance obligation is satisfied. The standalone selling price is the estimated price we would charge for the good or service in a separate transaction with similar customers in similar circumstances. Identifying distinct performance obligations and determining the standalone selling price for each performance obligation within a contract requires management judgment. Substantially all our client contracts require that we be compensated for services performed to date. This is upon shipment of goods or upon delivery to the customer, depending on contractual terms. Shipping and handling costs paid by the customer to us are included in revenue and costs incurred by us for shipping and handling activities that are performed after a customer obtains control of the product are accounted for as fulfillment costs. In addition, we exclude from net revenue and cost of sales taxes assessed by governmental authorities on revenue-producing transactions. Although we occasionally accept returns of products from our customers, historically returns have not been material. At times, the Company may enter into agreements in which its Sustainable Sourcing & Traceability segment will sell inventory to a third party, from whom the Company’s Beverage Solutions segment has an obligation to repurchase. Such transactions are accounted for as financing transactions in accordance with ASC 606. At December 31, 2024 and 2023, the Company has $ 0.6 million and $ 8.3 million, respectively, of such repurchase agreement obligations, collateralized by the corresponding inventory, that are recorded within accrued expenses and other current liabilities on the Consolidated Balance Sheets. Net cash flows associated with these repurchase agreements are reported as financing activities in the Consolidated Statements of Cash Flows. Revenue from Forward Contracts (ASC 815) A portion of the Company’s revenues consist of sales from commodity contracts that are accounted for under ASC 815. Sales from commodity contracts primarily relate to forward sales of green coffee which are accounted for as derivatives 75 Table of Contents at fair value under ASC 815. These forward sales meet the definition of a derivative under ASC 815 as they have an underlying, notional amount, no initial net investment and can be net settled since the commodity is readily converted to cash. The Company does not apply the normal purchase and normal sale exception under ASC 815 to these contracts. Revenues from commodity contracts are recognized in revenues for the contractually stated amount when the contracts are settled. Settlement generally occurs upon shipment or delivery of the product when title and risks and rewards of ownership transfer to the customer. Prior to settlement, these forward sales contracts are recognized at fair value with the unrealized gains or losses recorded within cost of sales on our Consolidated Statements of Operations. For the years ended December 31, 2024, 2023 and 2022, we recorded $ 2.1 million of net unrealized losses, $ 4.1 million of net unrealized losses and $ 8.8 million of net unrealized gains, respectively, within costs of sales. For the years ended December 31, 2024, 2023 and 2022, the Company recognized $ 190.0 million, $ 141.0 million and $ 181.7 million in revenues under ASC 815, respectively, and are reported within the Company’s Sustainable Sourcing & Traceability segment. Contract Estimates The nature of the Company’s contracts give rise to variable consideration including cash discounts, volume-based rebates, point of sale promotions, and other promotional discounts to certain customers. For all promotional programs and discounts, the Company estimates the rebate or discount that will be granted to the customer and records an accrual upon invoicing. These estimated rebates or discounts are included in the transaction price of the Company’s contracts with customers as a reduction to net revenues and are included as accrued sales incentives in accrued expenses and other current liabilities in the Consolidated Balance Sheets. Accrued sales incentives were $ 1.8 million at December 31, 2024 and $ 1.5 million at December 31, 2023. Other accrued deductions were $ 2.0 million at December 31, 2024 and $ 2.7 million at December 31, 2023 and are included as a reduction to accounts receivable, net in the Consolidated Balance Sheets. We do not disclose the value of unsatisfied performance obligations for contracts (i) with an original expected length of one year or less or (ii) for which the Company recognizes revenue at the amount in which it has the right to invoice as the product is delivered. Contract Balances Contract balances relate primarily to advances received from the Company’s customers before revenue is recognized. The Company does not have any material contract liabilities as of December 31, 2024 or 2023. Receivables from contracts with customers are included in accounts receivable, net on the Company’s Consolidated Balance Sheets. At December 31, 2024 and 2023, accounts receivable, net included $ 104.8 million and $ 104.8 million in receivables from contracts with customers, respectively. Contract acquisition costs for obtaining contracts that are deemed recoverable are capitalized as contract costs. Such costs result from the payment of sales incentives and are amortized over the contract life. As of December 31, 2024 and 2023, no costs were capitalized as all arrangements were less than a year. Contract assets, primarily deferred promotional incentives paid to customers, totaled $ 1.2 million at December 31, 2024 and $ 0.3 million at December 31, 2023, and were included in prepaid expenses and other current assets on our Consolidated Balance Sheets. Deferred promotional incentives are amortized straight-line over the contract life. Amortization of deferred contract costs for the years ended December 31, 2024, 2023 and 2022 was $ 1.5 million, $ 2.4 million and $ 1.2 million, respectively, and are included in revenues in our Consolidated Statements of Operations. Concentration of Customers For the year ended December 31, 2024, no customers accounted for more than 10% of our consolidated net revenues. For the year ended December 31, 2023, one customer, who is represented in the Company’s Beverage Solutions 76 Table of Contents segment, accounted for 10.4 %, or $ 90.0 million, of the Company’s consolidated net revenues. For the years ended December 31, 2022, no customers accounted for more than 10% of our consolidated net revenues. Disaggregated Revenue In general, the Company’s business segmentation is aligned according to the nature and economic characteristics of its products and customer relationships and provides meaningful disaggregation of each business segment’s results of operations. Further disaggregation of revenues from sales to external customers by type and geographic area, based on customer location, for the periods indicated is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Coffee & tea ​ $ 479,614 ​ $ 559,040 ​ $ 569,464 Flavors, extracts & ingredients ​ ​ 175,804 ​ ​ 162,043 ​ ​ 112,155 Other ​ ​ 3,965 ​ ​ 1,782 ​ ​ 3,684 Green coffee ​ ​ 191,343 ​ ​ 141,849 ​ ​ 182,569 Net sales ​ $ 850,726 ​ $ 864,714 ​ $ 867,872 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 United States ​ $ 673,186 ​ $ 744,067 ​ $ 719,437 All other countries ​ ​ 177,540 ​ ​ 120,647 ​ ​ 148,435 Net sales ​ $ 850,726 ​ $ 864,714 ​ $ 867,872 ​ For the years ended December 31, 2024, 2023 and 2022, other than the United States, no country accounted for more than 10 percent of our consolidated net sales. ​ Note 6. Acquisitions ​ Bixby Roasting Co. ​ On February 28, 2023, the Company completed the acquisition of substantially all of the assets of Bixby Roasting Co. (“Bixby”), a specialty-grade roaster that is a leader in the emerging influencer-led brand space. The transaction is accounted for as a business combination in accordance with ASC 805. Aggregate consideration paid for Bixby included 39,778 Common Shares and approximately $ 2.2 million in cash, for total consideration of $ 2.6 million, subject to customary adjustments. Net assets acquired totaled approximately $ 0.7 million. The acquisition allows the Company to continue to expand its product marketing and development resources as it capitalizes on shifting consumer consumption trends. The acquisition includes Bixby’s roasting facility in Los Angeles, California. The acquisition was recorded by allocating the costs of the assets acquired and liabilities assumed, which consisted of accounts receivable, inventory, property, plant and equipment, and accounts payable, based on their estimated fair values at the acquisition date. The excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. The Company finalized its purchase price allocation during the second quarter of 2023, recognizing approximately $ 2.0 million of goodwill, which is deductible for tax purposes, within our Beverage Solutions segment. The financial results of Bixby are included in the Beverage Solutions segment from the date of acquisition and were not material, individually or in the aggregate, to our results of operations and therefore, pro forma financial information has not been presented. ​ Kohana Coffee, LLC ​ November 14, 2022, Westrock Beverage Solutions, LLC, a Delaware limited liability company and wholly owned subsidiary of the Company, acquired one hundred percent ( 100 %) of the equity securities of Kohana Coffee, LLC (“Kohana Coffee”), a Texas limited liability company (“Kohana Acquisition”). Kohana Coffee is an extract and ready-to-drink focused business, based in Richmond, California, serving customers in the retail and CPG industries. 77 Table of Contents The acquisition allows the Company to accelerate the development, production, and distribution of ready-to-drink products in cans and bottles. Aggregate consideration paid for Kohana Coffee included 1,852,608 Common Shares and approximately $ 15.7 million in cash, subject to customary adjustments. The fair value of the stock consideration was based on the closing price of the Common Shares on the date of acquisition. The total consideration paid in the Kohana Acquisition is summarized below: ​ ​ ​ ​ ​ (Thousands) ​ ​ Cash consideration ​ $ 15,682 Fair value of stock consideration ​ ​ 23,435 Total Consideration ​ $ 39,117 ​ The assets and liabilities acquired in the Kohana Acquisition are recorded at their estimated fair values. ​ ​ ​ ​ ​ (Thousands) Acquired Value Cash and cash equivalents ​ $ 797 Accounts receivable ​ ​ 881 Inventory ​ ​ 2,306 Property, plant and equipment ​ ​ 8,387 Goodwill ​ ​ 17,275 Intangible assets ​ ​ 11,718 Accounts payable and accrued liabilities ​ ​ ( 2,247 ) Total ​ $ 39,117 ​ The above purchase price allocation was finalized during the second quarter of 2023. The cost of the acquisition in excess of the fair market value of the tangible and intangible assets acquired less liabilities assumed represents acquired goodwill, which is deductible for tax purposes. The goodwill arising from the transaction is primarily attributable to strategic opportunities from the acquisition of Kohana, including our ability to accelerate the development, production, and distribution of ready-to-drink products in cans and bottles to our existing customers. Intangible Assets In our determination of the fair value of intangible assets, we consider, among other factors, the best use of acquired assets, analysis of historical financial performance and estimates of future performance of the acquired business’ products. The estimated fair values of identified intangible assets are calculated considering both market participant expectations, using an income approach, as well as estimates and assumptions provided by Westrock management and management of the acquired business. Assumptions include, but are not limited to, expected revenue growth, weighted-average terminal growth rates, risk adjusted discount rate and royalty rate. The estimated fair value of customer relationships represents future after-tax discounted cash flows that will be derived from sales to existing customers of the acquired business as of the date of acquisition. The following table sets forth the components of identified intangible assets associated with the Kohana Acquisition and their estimated weighted average useful lives: ​ ​ ​ ​ ​ ​ ​ ​ ​ Estimated Fair Estimated Useful (Thousands) ​ Market Value ​ Life Customer relationships ​ $ 11,148 ​ ​ 10 years Favorable lease asset ​ ​ 570 ​ ​ 2.5 years Total ​ $ 11,718 ​ ​ ​ ​ ​ 78 Table of Contents Kohana Coffee, which is reported within our Beverage Solutions segment, contributed net sales of $ 1.5 million and operating losses of $ 0.5 million from the date of acquisition through December 31, 2022. Expenses associated with the acquisition were not material. As described in Note 3, during the second quarter of 2024, the Company closed its manufacturing facility in Richmond, California. All production from the facility was consolidated into other facilities operated by the Company in Concord, North Carolina and Conway, Arkansas. The following table presents the unaudited pro forma summary of our financial results as if the Kohana Acquisition had occurred on January 1, 2021. The pro forma results include additional depreciation and amortization resulting from purchase accounting adjustments. The pro forma results do not include any synergies or other benefits of the acquisition. The pro forma results are not indicative of future results of operations, or results that might have been achieved had the acquisition been consummated on January 1, 2021. ​ ​ ​ ​ ​ ​ Year Ended (Thousands) ​ December 31, 2022 Revenue ​ $ 884,228 Net loss attributable to common shareholders ​ ​ ( 84,651 ) ​ ​ ​ Note 7. Inventories The following table summarizes inventories as of December 31, 2024 and 2023: ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Raw materials ​ $ 82,412 ​ $ 78,882 Finished goods ​ ​ 32,520 ​ ​ 26,857 Green coffee ​ ​ 48,391 ​ ​ 44,182 Total inventories ​ $ 163,323 ​ $ 149,921 ​ Green coffee inventories represents green coffee held for resale. At December 31, 2024 and 2023, all green coffee held for resale was included within our Sustainable Sourcing & Traceability segment. 79 Table of Contents Note 8. Property, Plant and Equipment, Net The following table summarizes property, plant and equipment, net as of December 31, 2024 and 2023: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Dollars in Thousands) Depreciable Lives December 31, 2024 December 31, 2023 Land ​ ​ ​ $ 6,581 ​ $ 8,778 Buildings ​ 10 - 40 years ​ ​ 175,171 ​ ​ 35,911 Leasehold improvements (1) ​ ​ ​ ​ 12,320 ​ ​ 9,800 Plant equipment ​ 3 - 15 years ​ ​ 249,933 ​ ​ 128,639 Vehicles and transportation equipment ​ 3 - 5 years ​ ​ 615 ​ ​ 648 IT systems ​ 3 - 7 years ​ ​ 12,717 ​ ​ 8,909 Furniture and fixtures ​ 3 - 10 years ​ ​ 7,373 ​ ​ 3,294 Customer beverage equipment (2) ​ 3 - 5 years ​ ​ 21,826 ​ ​ 22,931 Lease right-of-use assets (3) ​ ​ ​ ​ 81 ​ ​ 81 Construction in progress and equipment deposits ​ ​ ​ ​ 85,279 ​ ​ 208,308 ​ ​ ​ ​ ​ 571,896 ​ ​ 427,299 Less: accumulated depreciation ​ ​ ​ ​ ( 104,885 ) ​ ​ ( 83,261 ) Property, plant and equipment, net ​ ​ ​ $ 467,011 ​ $ 344,038 ​ 1 - Leasehold improvements are amortized over the shorter of their estimated useful lives or the related lease life. 2 - Customer beverage equipment consists of brewers held on site at customer locations. 3 - Lease right-of-use assets are amortized over the shorter of the useful life of the asset or the lease term. Depreciation expense for the years ended December 31, 2024, 2023 and 2022 was $ 26.6 million, $ 18.4 million and $ 17.4 million, respectively. Assets classified as construction in progress and equipment deposits are not depreciated, as they are not ready for production use. All assets classified as construction in progress and equipment deposits at December 31, 2024 are expected to be in production use. Note 9. Leases We have operating leases for manufacturing, production, administrative, distribution and warehousing facilities, vehicles and machinery and equipment. Some of our lease agreements have renewal options, tenant improvement allowances, rent holidays and rent escalation clauses. The remaining terms on our leases range from 1 year to 15 years , some of which may include options to extend the leases and some of which may include options to terminate the leases within 1 year . The following table summarizes the amount of right-of-use lease assets and lease liabilities included in each respective line item on the Company’s Consolidated Balance Sheets: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) Balance Sheet Location December 31, 2024 December 31, 2023 Right-of-use operating lease assets ​ Operating lease right-of-use assets ​ $ 63,380 ​ $ 67,601 Operating lease liabilities - current ​ Accrued expenses and other current liabilities ​ ​ 4,420 ​ ​ 4,809 Operating lease liabilities - noncurrent ​ Operating lease liabilities ​ ​ 60,692 ​ ​ 63,554 ​ During the years ended December 31, 2024 and 2023, the Company obtained approximately $ 1.0 million and $ 60.2 million, respectively, of right-of-use operating lease assets in exchange for lease obligations. On February 12, 2024, following the completion of its 530,000 square foot distribution center in Conway, Arkansas, the Company entered into a lease termination agreement for the Gregory Distribution Center lease. The Gregory Distribution Center lease terminated, by mutual agreement, on June 30, 2024. No costs were incurred as a result of the 80 Table of Contents lease termination. This lease termination event does not significantly alter the Company’s operational capabilities or its financial position. Depending on the nature of the lease, lease costs are classified within costs of sales or selling, general and administrative expense on the Company’s Consolidated Statements of Operations. The components of lease costs for the year ended December 31, 2024 and 2023 are as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) ​ 2024 2023 Operating lease cost ​ $ 10,797 ​ $ 4,857 Short-term lease cost ​ ​ 1,075 ​ ​ 1,020 Total ​ $ 11,872 ​ $ 5,877 ​ The following table presents information about the Company’s weighted average discount rate and remaining lease term as of December 31, 2024 and 2023: ​ ​ ​ ​ ​ ​ ​ ​ December 31, 2024 December 31, 2023 Weighted-average discount rate ​ ​ 7.7 % ​ ​ 7.8 % Weighted-average remaining lease term ​ ​ 12.1 years ​ ​ 12.9 years ​ Supplemental cash flow information about the Company’s leases as of December 31, 2024 and 2023, respectively, is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 Cash paid related to operating lease liabilities ​ $ 9,670 ​ $ 4,317 Finance lease assets are recorded in property, plant and equipment, net with the corresponding lease liabilities included in accrued expenses and other current liabilities and long-term debt, net on the Consolidated Balance Sheets. There were no material finance leases as of December 31, 2024. Future minimum lease payments under non-cancellable operating leases as of December 31, 2024 are as follows: ​ ​ ​ ​ ​ (Thousands) ​ ​ 2025 ​ $ 8,851 2026 ​ ​ 8,596 2027 ​ ​ 8,522 2028 ​ ​ 7,997 2029 ​ ​ 8,069 Thereafter ​ ​ 61,674 Total future minimum lease payments ​ ​ 103,709 Less: imputed interest ​ ​ ( 38,597 ) Present value of minimum lease payments ​ $ 65,112 ​ ​ ​ 81 Table of Contents Note 10. Goodwill Changes in the carrying amount of goodwill occurring during the years ended December 31, 2024 and 2023 were as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ Beverage ​ (Thousands) ​ Solutions ​ Total Balance at December 31, 2022 ​ ​ ​ ​ ​ ​ Goodwill ​ $ 190,882 ​ $ 190,882 Accumulated impairment loss ​ ​ ( 76,883 ) ​ ​ ( 76,883 ) ​ ​ ​ 113,999 ​ ​ 113,999 Changes during the period: ​ ​ ​ ​ ​ ​ Acquisitions ​ ​ 2,025 ​ ​ 2,025 Measurement period and other adjustments ​ ​ 87 ​ ​ 87 ​ ​ ​ ​ ​ ​ ​ Balance at December 31, 2023 ​ ​ ​ ​ ​ ​ Goodwill ​ $ 192,994 ​ $ 192,994 Accumulated impairment loss ​ ​ ( 76,883 ) ​ ​ ( 76,883 ) ​ ​ ​ 116,111 ​ ​ 116,111 Balance at December 31, 2024 ​ ​ ​ ​ ​ ​ Goodwill ​ $ 192,994 ​ $ 192,994 Accumulated impairment loss ​ ​ ( 76,883 ) ​ ​ ( 76,883 ) ​ ​ $ 116,111 ​ $ 116,111 ​ ​ Note 11. Intangible Assets, Net The following table summarizes intangible assets, net as of December 31, 2024 and 2023: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ December 31, 2024 ​ ​ ​ ​ Accumulated ​ ​ (Thousands) Cost Amortization Net Customer relationships ​ $ 148,648 ​ $ ( 34,197 ) ​ $ 114,451 Favorable lease asset ​ ​ 220 ​ ​ ( 209 ) ​ ​ 11 Software ​ ​ 1,243 ​ ​ ( 826 ) ​ ​ 417 Intangible assets, net ​ $ 150,111 ​ $ ( 35,232 ) ​ $ 114,879 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ December 31, 2023 ​ ​ ​ ​ Accumulated ​ ​ (Thousands) Cost Amortization Net Customer relationships ​ $ 148,648 ​ $ ( 26,487 ) ​ $ 122,161 Favorable lease asset ​ ​ 790 ​ ​ ( 413 ) ​ ​ 377 Software ​ ​ 1,079 ​ ​ ( 672 ) ​ ​ 407 Intangible assets, net ​ $ 150,517 ​ $ ( 27,572 ) ​ $ 122,945 ​ Amortization expense of intangible assets was $ 8.1 million, $ 8.2 million and $ 6.8 million for the years ended December 31, 2024, 2023 and 2022, respectively. As of December 31, 2024, the weighted average useful life for definite-lived intangibles is approximately 20 years . 82 Table of Contents The estimated amortization expense for intangible assets subject to amortization over the next five years is: ​ ​ ​ ​ ​ (Thousands) ​ ​ 2025 ​ $ 7,816 2026 ​ ​ 7,805 2027 ​ ​ 7,805 2028 ​ ​ 7,780 2029 ​ ​ 7,746 Thereafter ​ ​ 75,927 Total ​ $ 114,879 ​ ​ Note 12. Debt Our long-term debt as of December 31, 2024 and 2023 was as follows: ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Term loan facility ​ $ 155,313 ​ $ 164,063 Delayed draw term loan facility ​ ​ 48,125 ​ ​ — Revolving credit facility ​ ​ 112,500 ​ ​ 65,000 Convertible notes payable ​ ​ 72,000 ​ ​ — International trade finance lines ​ ​ 54,659 ​ ​ 43,694 International notes payable ​ ​ 5,111 ​ ​ 6,179 Other loans ​ ​ 19 ​ ​ 39 Total debt ​ ​ 447,727 ​ ​ 278,975 Unamortized debt costs ​ ​ ( 3,425 ) ​ ​ ( 2,378 ) Current maturities of long-term debt ​ ​ ( 14,057 ) ​ ​ ( 9,811 ) Convertible notes payable - related party, net ​ ​ ( 49,706 ) ​ ​ — Short-term debt ​ ​ ( 54,659 ) ​ ​ ( 43,694 ) Long-term debt, net ​ $ 325,880 ​ $ 223,092 ​ The following table summarizes our long-term debt payments required in each of the next five years and thereafter: ​ ​ ​ ​ ​ (Thousands) ​ ​ 2025 ​ $ 14,057 2026 ​ ​ 22,011 2027 ​ ​ 285,000 2028 ​ ​ — 2029 ​ ​ 72,000 Thereafter ​ ​ — Total ​ $ 393,068 ​ Credit Agreement The Company is party to a credit agreement (the “Credit Agreement”) among the Company, Westrock Beverage Solutions, LLC, as the borrower (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 Credit Agreement includes (a) a senior secured first lien revolving credit facility in an initial aggregate principal amount of $ 175.0 million (the “Revolving Credit Facility”), (b) a senior secured first lien term loan facility in an initial aggregate principal amount of $ 175.0 million (the “Term Loan Facility”), and (c) incremental term loan commitments in the form of a senior secured delayed draw term loan credit facility (the “Delayed Draw Term Loan Facility”) in the aggregate principal amount of $ 50.0 million. The Revolving Credit Facility, the Term Loan Facility and the Delayed Draw Term Loan Facility will mature on August 29, 2027. All obligations under the Credit Agreement are 83 Table of Contents guaranteed by the Company and each of the Borrower’s domestic subsidiaries, which comprise our Beverage Solutions segment, and are secured by substantially all of the Company’s assets. Borrowings under the Revolving Credit Facility, the Term Loan Facility and the Delayed Draw Term Loan Facility will bear interest, at the Borrower’s option, initially at an annual rate equal to (a) term SOFR plus a credit spread adjustment of 0.10 % for loans with an interest period of one month , 0.15 % for loans with an interest period of three months and 0.25 % for loans with an interest period of six months , as applicable, (the “Adjusted Term SOFR”) or (b) the base rate (determined by reference to the greatest of (i) the rate of interest last quoted by The Wall Street Journal in the United States as the prime rate in effect, (ii) the NYFRB Rate from time to time plus 0.50 % and (iii) the Adjusted Term SOFR for a one month interest period plus 1.00 %, (the “Base Rate”)), in each case plus an applicable margin. At December 31, 2024, we had $ 112.5 million of outstanding borrowings under the Revolving Credit Facility, with a weighted average interest rate of 8.6 %, and we had $ 2.6 million of standby letters of credit outstanding. At December 31, 2024, the interest rate applicable to our Term Loan Facility was 8.2 % and the interest rate applicable to our Delayed Draw Term Loan Facility was 9.2 %. On February 15, 2024, the Borrower entered into Amendment No. 3 (the “Third Amendment”) to the Credit Agreement. The Third Amendment modified the existing covenant relief period (the “Covenant Relief Period”), which commenced on June 30, 2023 and will end on the earlier to occur of (i) April 1, 2026 and (ii) any date following June 30, 2024, on which the Borrower elects to terminate the Covenant Relief Period subject to satisfaction of certain conditions. During the Covenant Relief Period, the Company’s ability to incur additional indebtedness and make investments, restricted payments and junior debt restricted payments will be more limited. The Third Amendment permits the Company to issue convertible notes, including the Convertible Notes (as defined below). ​ During the Covenant Relief Period, the applicable margin for any term SOFR rate loan will range from 3.00 % to 4.00 % and for any ABR loan will range from 2.00 % to 3.00 %, in each case depending on the secured net leverage ratio. After the Covenant Relief Period, the applicable margin for any term SOFR rate loan will range from 2.00 % to 3.00 % and for any ABR loan will range from 1.00 % to 2.00 %, in each case depending on the secured net leverage ratio. The Credit Agreement, as amended through the Third Amendment, required the Borrower to maintain compliance with (i) a secured net leverage ratio at levels ranging from 4.50 :1.00 to 6.25 :1.00 and stepping down to 4.50 :1.00 by April 2026 (which has been further amended by the Fourth Amendment, as discussed below) and (ii) an interest coverage ratio of at least 1.50 :1.00 on and prior to September 30, 2025 and at least 2.00 :1.00 on December 31, 2025 and thereafter. The Credit Agreement, as amended through the Third Amendment, also includes (i) a minimum liquidity covenant requiring the Borrower not to permit its liquidity, measured as of the last business day of each calendar month commencing March 29, 2024, to be less than $ 15 million and (ii) an anti-cash hoarding covenant, which shall be effective only during the Covenant Relief Period, requiring the Borrower to have no more than $ 20 million of unrestricted cash on the last day of each calendar month when revolving loans or letters of credit are outstanding or on the date of borrowing of a revolving loan. As of December 31, 2024, the Company was in compliance with its financial covenants. ​ The Term Loan Facility and Delayed Draw Term Loan Facility require quarterly principal payments totaling approximately $ 2.8 million ( 1.25 % of the original principal balance). Quarterly payments increase to approximately $ 4.2 million and $ 5.6 million ( 1.875 % and 2.5 % of the original principal balance) during the final two years of the agreements, respectively. ​ We incurred a total of $ 2.4 million in financing fees in connection with the Third Amendment. Approximately $ 1.3 million of the fees were allocated to the Term Loan Facility and are being amortized over the remaining term of the Term Loan Facility utilizing the frozen effective yield method based on the interest rate in place at the issuance of the Term Loan Facility. Approximately $ 1.0 million of the fees were allocated to the Revolving Credit Facility, are reported within other long-term assets on the Consolidated Balance Sheets and are being amortized ratably over the remaining term of the Revolving Credit Facility. ​ 84 Table of Contents Convertible Notes On February 15, 2024, the Company sold and issued in a private placement $ 72.0 million in aggregate principal amount of 5.00 % convertible senior notes due 2029 (the “Convertible Notes”), of which $ 50.0 million was from related parties (See Note 22). The Convertible Notes are unsecured, senior obligations of the Company and accrue interest at a rate of 5.00 % per annum. The Convertible Notes are carried at amortized cost and are recorded in long-term debt, net and convertible notes payable – related party, net on the Consolidated Balance Sheets. At December 31, 2024, the carrying value of the Convertible Notes was $71.6 million, of which $ 49.7 million was from related parties. We incurred a total of $ 0.5 million of financing fees in connection with the Convertible Notes, which were ratably allocated to the convertible notes payable and the convertible notes payable – related party, respectively, and are being amortized into interest expense over the remaining term of the Convertible Notes utilizing the effective interest rate method. Pursuant to the terms of the Convertible Notes, noteholders may convert their Convertible Notes at their option only in the following circumstances: (i) during the period commencing on August 15, 2024, and prior to the close of business on the trading day immediately preceding August 15, 2028, if the closing price for at least 20 trading days (whether or not consecutive) during the period of any 30 consecutive trading days in the immediately preceding calendar quarter is equal to or greater than 130 % of the conversion price; (ii) during the period commencing on August 15, 2028, and prior to the close of business on the second scheduled trading day immediately preceding February 15, 2029, at any time; and (iii) during the 35 trading days following the effective date of certain fundamental change transactions that occur prior to the close of business on the trading day immediately preceding August 15, 2028. The Company will settle conversions by paying or delivering, as applicable, at the Company’s election, cash, Common Shares, or a combination of cash and Common Shares. The Company may not issue more than 19.99 % of the issued and outstanding Common Shares immediately prior to the issuance of the Convertible Notes in respect of the conversion of the Convertible Notes. The initial conversion price of the Convertible Notes is $ 12.84 , which corresponds to an initial conversion rate of approximately 77.88 Common Shares per $ 1,000 principal amount of Convertible Notes. The conversion price and conversion rate are subject to customary adjustments. ​ 85 Table of Contents International Debt and Lending Facilities On March 21, 2023, we entered into a $ 70 million working capital trade finance facility with multiple financial institutions through our subsidiary, Falcon. The facility is uncommitted and repayable on demand, with certain of Falcon’s assets pledged as collateral against the facility. The facility was set to mature one year from inception. Borrowings under the facility bore interest at the borrower’s option at a rate equal to (a) Term SOFR, as defined in the facility, plus a margin of 4.00 % plus a liquidity premium set by the lender at the time of borrowing or (b) the Base Rate (determined by reference to the greatest of (i) the Prime Rate, as defined in the facility, at such time, (ii) one-half of 1.00% in excess of the Federal Funds Effective Rate, as defined in the facility, at such time, and (iii) Term SOFR for a one-month tenor in effect at such time plus 1.00 %). ​ On March 8, 2024, Falcon renewed its working capital trade finance facility with multiple institutions. The facility size was reduced from $ 70.0 million to $ 55.0 million and remains uncommitted and repayable on demand, with certain of Falcon’s assets pledged as collateral against the facility. The facility will mature one year from inception. Borrowings under the facility will bear interest at the borrower’s option at a rate equal to (a) Term SOFR plus a margin of 4.00 % plus a liquidity premium set by the lender at the time of borrowing or (b) the Base Rate (determined by reference to the greatest of (i) the Prime Rate, as defined in the facility, at such time, (ii) one-half of 1.00 % in excess of the Federal Funds Effective Rate, as defined in the facility, at such time, and (iii) Term SOFR for a one-month tenor in effect at such time plus 1.00 % ). ​ On August 21, 2024, Falcon amended its working capital trade finance facility, increasing the facility size from $ 55.0 million to $ 75.0 million. The interest rates and maturity date were unchanged as a result of the amendment. ​ At December 31, 2024, there was $ 50.6 million of outstanding borrowings under the facility, which is recorded in short-term debt in the Consolidated Balance Sheets. Falcon’s facility contains certain restrictive financial covenants which require Falcon to maintain certain levels of working capital, debt, and net worth. Falcon was in compliance with these financial covenants as of December 31, 2024. ​ On September 28, 2023, we entered into a $ 5.0 million unsecured working capital trade finance facility with responsAbility Climate Smart Agriculture & Food Systems Fund through our subsidiary, Falcon. The facility will mature on December 31, 2026, and requires stepped repayments of $ 0.5 million on December 31, 2024, $ 1.0 million on December 31, 2025 and $ 3.5 million on December 31, 2026. Borrowings under the facility will bear interest at the borrower’s option at a rate equal to (a) (i) the most recent applicable Term SOFR for the longest period (for which Term SOFR is available) which is less than the applicable interest period of the loan or (ii) if no such Term SOFR is available for a period which is less than the applicable interest period, SOFR for the day which is two U.S. Government Securities Business Days, as defined in the facility, before the Quotation Day, as defined in the facility; or (b) the most recent applicable Term SOFR (as of the Quotation Day) for the shortest period (for which Term SOFR is available) which exceeds the applicable interest period of that loan, in each case plus the applicable margin. At December 31, 2024, there was $ 4.5 million of outstanding borrowings under the facility, of which $ 3.5 million and $ 1.0 million is recorded in long-term debt, net and current maturities of long-term debt, respectively, on the Consolidated Balance Sheets. Falcon’s facility contains certain restrictive financial covenants which require Falcon to maintain certain levels of working capital, debt, and tangible net worth. Falcon was in compliance with these financial covenants as of December 31, 2024. ​ Westrock Coffee International, LLC, through its subsidiary Rwanda Trading Company, maintains two mortgage and inventory-backed lending facilities with a local bank in Rwanda: (a) a short-term trade finance facility with a balance of $ 4.0 million at December 31, 2024 and (b) a long-term note payable with a balance of $ 0.6 million at December 31, 2024, of which $ 0.4 million is reported in current maturities of long-term debt on the Consolidated Balance Sheets. ​ Note 13. Series A Preferred Shares The Company has 23,510,527 Westrock Series A Preferred Shares outstanding, which rank senior to the Common Shares with respect to dividend rights and/or distribution rights upon the liquidation, winding up or dissolution, as applicable, of Westrock. Each holder of Westrock Series A Preferred Shares is entitled to vote, on an as-converted basis, as a single class with the holders of Common Shares and the holders of any other class or series of capital stock of 86 Table of Contents Westrock then entitled to vote with the Common Shares on all matters submitted to a vote of the holders of Common Shares. ​ The initial liquidation preference of Westrock Series A Preferred Shares is $ 11.50 per share, plus any declared but unpaid dividends and subject to accretion under certain circumstances. In the event of our liquidation, dissolution or winding up, holders of Westrock Series A Preferred Shares are entitled to receive, per Westrock Series A Preferred Share, the greater of (a) the liquidation preference and (b) the amount such holder would have received had they converted their Westrock Series A Preferred Shares into Common Shares immediately prior to such liquidation event. ​ Holders of Westrock Series A Preferred Shares may voluntarily convert their Westrock Series A Preferred Shares into a whole number of Common Shares at any time at a rate equal to the quotient of (a) the liquidation preference as of the applicable conversion date, divided by (b) the conversion price as of the applicable conversion date, which is currently $ 11.50 per Westrock Series A Preferred Share, plus cash in lieu of fractional shares. The initial conversion price of $ 11.50 per Westrock Series A Preferred Share is subject to customary adjustments for the issuance of Common Shares as a dividend or distribution to the holders of Common Shares, a subdivision or combination of the Common Shares, reclassification of the Common Shares into a greater or lesser number of Common Shares, certain tender or exchange offers for the Common Shares, and issuances of Common Shares below a specified price. ​ During the year ended December 31, 2024, the Company issued 1,395 Common Shares upon the conversion of 1,395 Westrock Series A Preferred Shares, receiving no proceeds upon the issuance of the Common Shares. ​ After February 26, 2028 (i.e., the five and a half year anniversary of the Closing), any holder of Westrock Series A Preferred Shares may require Westrock to redeem all or any whole number of such holder’s Westrock Series A Preferred Shares in cash, subject to applicable law and the terms of any credit agreement or similar arrangement pursuant to which a third-party lender provides debt financing to Westrock or its subsidiaries, at a redemption price per share equal to the greater of (a) the liquidation preference and (b) the product of (i) the number of Common Shares that would have been obtained from converting one Westrock Series A Preferred Share on the redemption notice date and (ii) the simple average of the daily volume weighted average price per Common Share for the ten trading days ending on and including the trading day immediately preceding the redemption notice date. Assuming that the liquidation preference of the Series A Preferred Shares remains $ 11.50 per share and all 23,510,527 Series A Preferred Shares outstanding at December 31, 2024 remain outstanding after February 26, 2028, we estimate an aggregate redemption payment of at least approximately $ 270.4 million. ​ At any time after February 26, 2028 (i.e., the five and a half year anniversary of the date of Closing), Westrock may redeem, ratably, in whole or, from time to time in part, the Westrock Series A Preferred Shares of any holder then outstanding at the redemption price in cash, equal to the greater of (i) the liquidation preference and (ii) the product of (x) the number of Common Shares that would have been obtained from converting one Westrock Series A Preferred Share on the date of the exercise of such call is notified by Westrock (including fractional shares for this purpose) and (y) the simple average of the daily volume weighted average price per Common Share for the ten trading days ending on and including the trading day immediately preceding the date of the exercise of such call by Westrock. The redemption price for the Westrock Series A Preferred Shares held by controlled affiliates of Brown Brothers Harriman & Co. (“BBH Investors”) may not be less than the $ 18.50 per Westrock Series A Preferred Share (subject to adjustments); provided that, Westrock may redeem such shares in such a case if it pays an incremental price per share on the redemption date to the BBH Investors equal to the difference between $ 18.50 (subject to adjustments) and the redemption price otherwise. Upon issuance, the Westrock Series A Preferred Shares were recorded on our Consolidated Balance Sheets at fair value. Subsequently, the Company will accrete changes in the redemption value from the date of issuance to the earliest redemption date (i.e., the five and a half year anniversary of the date of Closing) using the effective interest rate method. The accretion will be recorded as a deemed dividend, which adjusts retained earnings (or in the absence of retained earnings, additional paid-in capital) and earnings attributable to common shareholders in computing basic and diluted earnings per share. However, at no time will the Westrock Series A Preferred Shares be reported at a value less than its initial carrying value. For the years ended December 31, 2024 and 2023, the Company recorded $ 0.3 million of amortization and $ 0.2 million of accretion, respectively, with respect to the Westrock Series A Preferred Shares. ​ 87 Table of Contents Note 14. Derivatives We record all derivatives, whether designated in a hedging relationship or not, at fair value on the Consolidated Balance Sheets. We use various types of derivative instruments including, but not limited to, forward contracts, futures contracts, and options contracts for certain commodities. Forward and futures contracts are agreements to buy or sell a quantity of a commodity at a predetermined future date, and at a predetermined rate or price. Forward contracts are traded over the counter whereas futures contracts are traded on an exchange. Option contracts are agreements to facilitate a potential transaction involving the commodity at a preset price and date. The accounting for gains and losses that result from changes in the fair values of derivative instruments depends on whether the derivatives have been designated and qualify as hedging instruments and the types of hedging relationships. Derivatives can be designated as fair value hedges, cash flow hedges or hedges of net investments in foreign operations. The changes in the fair values of derivatives that have not been designated and for which hedge accounting is not applied, are recorded in the same line item in our Consolidated Statements of Operations as the changes in the fair value of the hedged items attributable to the risk being hedged. The changes in fair values of derivatives that have been designated and qualify as cash flow hedges are recorded in accumulated other comprehensive income (loss) (“AOCI”) and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. For derivatives that will be accounted for as hedging instruments, we formally designate and document, at inception, the financial instrument as a hedge of a specific underlying exposure, the risk management objective and the strategy for undertaking the hedge transaction. In addition, we formally assess both at the inception and at least quarterly thereafter, whether the financial instruments used in hedging transactions are highly effective at offsetting changes in either the fair values or cash flows of the related underlying exposures. We use cash flow hedges to minimize the variability in cash flows of assets or liabilities or forecasted transactions caused by fluctuations in commodity prices. The changes in fair values of hedges that are determined to be ineffective are immediately reclassified from AOCI into earnings. We did not discontinue any cash flow hedging relationships during the years ended December 31, 2024, 2023 or 2022. Within our Beverage Solutions segment, we have entered into coffee futures contracts to hedge our exposure to price fluctuations on green coffee associated with certain price-to-be-fixed purchase contracts, which generally range from three to twelve months in length. These derivative instruments have been designated as cash flow hedges. The objective of this hedging program is to reduce the variability of cash flows associated with future purchases of green coffee. The notional amount for the coffee futures contracts that were designated and qualified for our commodity cash flow hedging program was 11.0 million pounds and 11.5 million pounds as of December 31, 2024 and 2023, respectively. During the years ended December 31, 2024 and 2023, the Company purchased coffee futures contracts and coffee options contracts under our cash flow hedging program with aggregate notional amount of 90.0 million pounds and 63.4 million pounds, respectively. Approximately $ 15.8 million of net realized gains, $ 6.4 million of net realized losses and $ 13.1 million of net realized gains, representing the effective portion of the cash-flow hedge, were subsequently reclassified from AOCI to earnings and recognized in cost of sales in the Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022, respectively. As of December 31, 2024, the estimated amount of net gains reported in AOCI that is expected to be reclassified to the Consolidated Statements of Operations within the next twelve months is $ 19.8 million. Within our Sustainable Sourcing & Traceability segment, the Company’s forward sales and forward purchase contracts are for physical delivery of green coffee in a future period. While the Company considers these contracts to be effective economic hedges, the Company does not designate or account for forward sales or forward purchase contracts as hedges as defined under current accounting standards. See Note 5 for a description of the treatment of realized and unrealized gains and losses on forward sales and forward purchase contracts. 88 Table of Contents The fair value of our derivative assets and liabilities included in the Consolidated Balance Sheets are set forth below: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) Balance Sheet Location December 31, 2024 December 31, 2023 Derivative assets designated as cash flow hedging instruments: ​ ​ ​ ​ ​ ​ ​ ​ Coffee futures contracts (1) ​ Derivative assets ​ $ 3,815 ​ $ 3,355 Options contracts ​ Derivative assets ​ ​ 228 ​ ​ — Total ​ ​ ​ $ 4,043 ​ $ 3,355 ​ ​ ​ ​ ​ ​ ​ ​ ​ Derivative assets not designated as cash flow hedging instruments: ​ ​ ​ ​ ​ ​ ​ ​ Forward purchase and sales contracts ​ Derivative assets ​ $ 15,703 ​ $ 10,303 Total ​ ​ ​ ​ 15,703 ​ ​ 10,303 Total derivative assets ​ ​ ​ $ 19,746 ​ $ 13,658 ​ ​ ​ ​ ​ ​ ​ ​ ​ Derivative liabilities not designated as cash flow hedging instruments: ​ ​ ​ ​ ​ ​ ​ ​ Forward purchase and sales contracts ​ Derivative liabilities ​ $ 11,966 ​ $ 3,731 Total derivative liabilities ​ ​ ​ $ 11,966 ​ $ 3,731 1 - The fair value of coffee futures excludes amounts related to margin accounts. The following table presents the pre-tax net gains and losses for our derivative instruments for the years ended December 31, 2024, 2023 and 2022: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, ​ (Thousands) Statement of Operations Location 2024 2023 2022 Derivative assets designated as cash flow hedging instruments: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Net realized gains (losses) on coffee derivatives ​ Costs of sales ​ $ 15,780 ​ $ ( 6,377 ) ​ $ 13,094 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Derivative assets and liabilities not designated as cash flow hedging instruments: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Net unrealized gains (losses) on forward sales and purchase contracts ​ Costs of sales ​ $ ( 2,077 ) ​ $ ( 4,064 ) ​ $ 8,828 ​ ​ ​ Note 15. Fair Value Measurements ASC 820, Fair Value Measurements , defines fair value at the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Additionally, the inputs used to measure fair value are prioritized based on a three-level hierarchy. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The Company groups its assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded, and the reliability of the assumptions used to determine fair value. These levels are: ● Level 1—Valuation is based upon quoted prices for identical instruments traded in active markets. ● Level 2—Valuation is based upon inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (i.e. interest rate and yield curves observable at commonly quoted intervals, default rates, etc.). Observable inputs include quoted prices for similar instruments in active and non-active markets. Level 2 includes those financial instruments that are valued with industry standard 89 Table of Contents valuation models that incorporate inputs that are observable in the marketplace throughout the full term of the instrument or can otherwise be derived from or supported by observable market data in the marketplace. Level 2 inputs may also include insignificant adjustments to market observable inputs. ● Level 3—Valuation is based upon one or more unobservable inputs that are significant in establishing a fair value estimate. These unobservable inputs are used to the extent relevant observable inputs are not available and are developed based on the best information available. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. The following table summarizes the fair value of financial instruments at December 31, 2024: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ December 31, 2024 (Thousands) ​ Level 1 ​ Level 2 ​ Level 3 ​ Total Assets: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Green coffee associated with forward contracts ​ $ — ​ $ 47,644 ​ $ — ​ $ 47,644 Coffee futures contracts ​ ​ 3,815 ​ ​ — ​ ​ — ​ ​ 3,815 Options contracts ​ ​ 228 ​ ​ — ​ ​ — ​ ​ 228 Forward purchase and sales contracts ​ ​ — ​ ​ 15,703 ​ ​ — ​ ​ 15,703 Total ​ $ 4,043 ​ $ 63,347 ​ $ — ​ $ 67,390 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Liabilities: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Forward purchase and sales contracts ​ ​ — ​ ​ 11,966 ​ ​ — ​ ​ 11,966 Total ​ $ — ​ $ 11,966 ​ $ — ​ $ 11,966 ​ The following table presents the change in the fair value of Level 3 Westrock Private Warrants liabilities during the year ended December 31, 2024: ​ ​ ​ ​ ​ ​ ​ Westrock (Thousands) Private Warrants Fair value as of December 31, 2023 ​ $ 5,430 Change in fair value ​ ​ ( 1,511 ) Warrant exchange ​ ​ ( 3,919 ) Fair value as of December 31, 2024 ​ $ — ​ The following table summarizes the fair value of financial instruments at December 31, 2023: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ December 31, 2023 (Thousands) ​ Level 1 ​ Level 2 ​ Level 3 ​ Total Assets: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Green coffee associated with forward contracts ​ $ — ​ $ 33,447 ​ $ — ​ $ 33,447 Coffee futures contracts ​ ​ 3,355 ​ ​ — ​ ​ — ​ ​ 3,355 Forward purchase and sales contracts ​ ​ — ​ ​ 10,303 ​ ​ — ​ ​ 10,303 Total ​ $ 3,355 ​ $ 43,750 ​ $ — ​ $ 47,105 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Liabilities: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Forward purchase and sales contracts ​ ​ — ​ ​ 3,731 ​ ​ — ​ ​ 3,731 Westrock Public Warrants ​ ​ 39,371 ​ ​ — ​ ​ — ​ ​ 39,371 Westrock Private Warrants ​ ​ — ​ ​ — ​ ​ 5,430 ​ ​ 5,430 Total ​ $ 39,371 ​ $ 3,731 ​ $ 5,430 ​ $ 48,532 ​ ​ 90 Table of Contents The following table presents the change in the fair value of Level 3 Westrock Private Warrants liabilities during the year ended December 31, 2023: ​ ​ ​ ​ ​ ​ ​ Westrock (Thousands) ​ Private Warrants Fair value as of December 31, 2022 ​ $ 28,342 Transfer out of level 3 ​ ​ ( 18,916 ) Change in fair value ​ ​ ( 3,996 ) Fair value as of December 31, 2023 ​ $ 5,430 ​ Financial instruments consist primarily of cash, accounts receivable, accounts payable, a supply chain finance program, convertible notes payable, short-term debt and long-term debt. The carrying amount of cash, accounts receivable, accounts payable, short-term debt and the supply chain finance program was estimated by management to approximate fair value due to the relatively short period of time to maturity for those instruments. The Term Loan Facility, Delayed Draw Term Loan Facility and Revolving Credit Facility are carried on the Consolidated Balance Sheets at amortized cost and are estimated by management to approximate fair value as of December 31, 2024, as the interest rate on these facilities is adjusted for changes in the market rates. The fair value of the Term Loan Facility, Delayed Draw Term Loan Facility and Revolving Credit Facility was determined based on Level 2 inputs under the fair value hierarchy. Coffee futures contracts and coffee options are valued based on quoted market prices. The estimated fair value for green coffee inventories associated with forward contracts and forward sales and purchase contracts are based on exchange-quoted prices, adjusted for differences in origin, quantity, quality, and future delivery period, as the exchange quoted prices represent standardized terms for the commodity. These adjustments are generally determined using broker or dealer quotes or based upon observable market transactions. As a result, green coffee associated with forward contracts and forward sales and purchase contracts are classified within Level 2 of the fair value hierarchy. The Convertible Notes are carried on the Consolidated Balance Sheets at amortized cost. The estimated fair value of the Convertible Notes was $ 59.6 million as of December 31, 2024, and was determined using a binomial lattice , which is considered to be a Level 3 fair value measurement. The primary unobservable inputs at December 31, 2024 include the expected volatility and assumed debt yield of 45.0 % and 15.3 %, respectively. Westrock Public Warrants are valued based on their quoted market price of $ 2.30 per warrant as of December 31, 2023. As of December 31, 2023, the Westrock Private Warrants price of $ 2.68 per warrant was valued using a binomial lattice valuation model, which is considered to be a Level 3 fair value measurement. The primary unobservable inputs were as follows: ​ ​ ​ ​ ​ ​ ​ December 31, 2023 Stock price ​ $ 10.21 ​ Exercise price ​ ​ 11.50 ​ Expected term (years) ​ ​ 5.00 ​ Expected volatility ​ ​ 33.80 % ​ Risk-free rate of return ​ ​ 3.91 % ​ Dividend yield ​ ​ 0.00 % ​ ​ The most significant of these primary unobservable inputs utilized in determining the fair value of the Westrock Private Warrants is the expected volatility of the stock price, which is determined by use of an option pricing model. Non-financial assets and liabilities, including property, plant and equipment, goodwill, and intangible assets are measured at fair value on a non-recurring basis. No events occurred during the years ended December 31, 2024 and 2023 requiring these non-financial assets and liabilities to be subsequently recognized at fair value, with the exception of the $ 5.7 million of impairment charges for the year ended December 31, 2024 related to the restructuring activities discussed in Note 3. The equipment is no longer in use and was determined to have no salvage value. 91 Table of Contents At December 31, 2024, the Company had an equity investment with a carrying value of approximately $ 1.0 million, for which there is no readily determinable fair value. This investment is recorded at cost within other long-term assets on the Consolidated Balance Sheets. As of December 31, 2024, there have been no adjustments, upward or downward , to the carrying value. ​ Note 16. Equity-Based Compensation The Company has implemented equity compensation programs, which are designed to attract and retain key employees while also aligning employees’ interests with the interests of our shareholders. Compensation expense for all equity-based compensation awards is based on the grant date fair value estimate. As equity-based compensation expense recognized is based on awards ultimately expected to vest, such expense is reduced for forfeitures estimated at the date of grant based on our historical experience and future expectations. Income tax benefits related to the tax deductions for share-based awards are recognized only upon settlement of the related share-based awards. Stock Options In August 2022, in connection with the Transaction, unit option awards issued under the Company’s 2020 Unit Option Incentive Plan, as amended (the “2020 Option Plan”), were equitably converted in accordance with the terms of the 2020 Option Plan and the Transaction Agreement. Each outstanding option to purchase units of Westrock Coffee Holdings, LLC, whether vested or unvested, was converted into an option to purchase Common Shares based on an exchange ratio (the “Exchange Ratio”) defined in the Transaction Agreement. The per unit exercise price of unit options was converted to a per share exercise price based on the Exchange Ratio, and with respect to performance-based options, such options converted into performance-based options to purchase Common Shares that vest once the simple average of the daily volume weighted average price per share of Common Shares for 10 trading days in any consecutive 30-day period is $ 18.50 per share. These changes were deemed to be Type I modifications under ASC 718, Compensation – Stock Compensation; however, these modifications did not result in any additional compensation expense to be recognized by the Company. As of August 26, 2022, the effective date of the Company’s 2022 Equity Incentive Plan (the “2022 Equity Plan”), no additional awards will be granted under the 2020 Option Plan. The fair value of the Westrock common units underlying the options granted under the 2020 Option Plan had been determined by the Westrock board of directors, with input from management and corroboration from contemporaneous, independent third-party valuations. Given the absence of a public trading market for the Westrock common units when the options were granted under the 2020 Option Plan, and in accordance with the American Institute of Certified Public Accountants Accounting and Valuation Guide: Valuation of Privately Held Company Equity Securities Issued as Compensation (the “AICPA Practice Guide”), the Westrock board exercised reasonable judgment and considered a number of objective and subjective factors to determine the best estimate of the fair value of the Westrock common units at each grant date, including obtaining independent third-party valuations. ​ Independent third-party valuations that we utilized to estimate the fair value of the Westrock common units underlying the unit options under the 2020 Option Plan included a combination of an income approach, based on the present value of estimated future cash flows, and a market approach based on market data of comparable businesses and acquisition multiples paid in recent transactions. The discounted cash flow model reflected our assumptions regarding revenue growth rates, cost structure, economic and market trends, and other expectations around the anticipated operating results of our business. We discounted the estimated cash flows for the entity using rates that represented a market participant’s weighted average cost of capital commensurate with the underlying business operations. The market approach developed an indication of fair value by calculating average market pricing multiples of revenues and EBITDA for selected peer publicly traded companies, as well as multiples for relevant transactions that have taken place. We evaluated the weighting applied to each valuation methodology in the determination of the concluded fair value. ​ During the year ended December 31, 2022 we granted 0.3 million options to employees. One-half of the options granted vest over four years of continuous service by the employee, and one-half of the options vest once the simple average of the daily volume weighted average price per share of Common Shares for 10 trading days in any consecutive 30-day 92 Table of Contents period is $ 18.50 per share (“Performance Options”), provided that the recipient is either still working for the Company at the date of such realization event or that the performance goals are achieved within one year following a qualified termination of the recipient’s employment. All option grants have an exercise price of $ 9.54 and generally have a ten-year term prior to expiration. The fair value of the option grants is amortized to expense over the vesting period, which is generally four years . ​ The Company recognizes expense related to the options using graded vesting attribution and recognized approximately $ 0.1 million, $ 0.4 million and $ 0.6 million of expense for the years ended December 31, 2024, 2023 and 2022, respectively, which is included in selling, general and administrative expense on our Consolidated Statements of Operations. The total compensation cost of unvested options, not yet recognized, is approximately $ 0.1 million, which is to be recognized over the next two years . ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted-Average ​ ​ ​ ​ Weighted-Average ​ Remaining ​ Options Exercise Price Contractual Term Options outstanding at December 31, 2023 ​ 2,805,676 ​ $ 9.54 ​ 6.8 years Options granted ​ — ​ ​ — ​ ​ Options forfeited ​ ( 254,559 ) ​ ​ 9.54 ​ ​ Options exercised ​ ( 1,311 ) ​ ​ 9.54 ​ ​ Outstanding at December 31, 2024 ​ 2,549,806 ​ ​ 9.54 ​ 5.7 years ​ ​ ​ ​ ​ ​ ​ ​ Exercisable at December 31, 2024 ​ 1,120,404 ​ ​ 9.54 ​ 5.7 years ​ Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the weighted-average exercise price. For stock options where the weighted-average exercise price exceeds the current market price of the underlying stock, the intrinsic value is zero. The intrinsic value of options outstanding as of December 31, 2024 was zero , calculated using $ 6.42 per share, which was the closing price of our common stock on December 31, 2024, the last trading day of 2024. Restricted Stock On February 28, 2020, the Company granted restricted Common Units to three key executives. In August 2022, in connection with the Transaction, each restricted Common Unit was converted into 0.1049203474320 restricted Common Shares (“RCSs”). Such RCSs carry the same rights and limitations as the Common Shares under the organizational documents of the Company, except that the RCSs are subject to vesting and forfeiture. The RCSs vest in three installments on each anniversary of the grant date, vesting in full on February 28, 2023. During the year ended December 31, 2023, the Company issued 310,670 Common Shares upon vesting of RCSs, for which no proceeds were recorded. RCS expense is based on the fair value of the common units on the date of grant and is amortized over the vesting period, which is generally three years . The value of the RCSs was calculated using a combination of historic equity and implied asset volatility of 40 %, a risk-free rate of 1.14 %, and a marketability discount of 30 %. The Company recognized approximately $ 0.1 million in expense for the RCSs in the year ended December 31, 2023, which is included in selling, general and administrative expense on our Consolidated Statements of Operations. Restricted Stock Unit Awards During the years ended December 31, 2024 and 2023, the Company granted 1.4 million and 1.4 million restricted stock units (“RSUs”), respectively, under the 2022 Equity Plan. The RSUs had a grant date fair value of $ 13.7 million and $ 15.8 million, respectively, which was calculated using the closing price of the Common Shares on the applicable date of grant. The RSUs are amortized on a straight-line basis to expense over the vesting period. For RSUs issued during 2024, the vesting period is four years , and for RSUs issued prior to 2024, the vesting period is three years . During the years ended December 31, 2024 and 2023, the Company recognized approximately $ 11.6 million and $ 8.3 million, 93 Table of Contents respectively, in expense for the RSUs. As of December 31, 2024, there were 2.7 million shares available for future issuance under the 2022 Equity Plan. The following table sets forth the RSU activity under the 2022 Equity Plan for the year ended December 31, 2024. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted-Average ​ ​ ​ ​ Fair Value at ​ ​ Units ​ Grant Date Outstanding at December 31, 2023 ​ 1,989,782 ​ $ 11.51 Granted ​ 1,434,143 ​ ​ 9.55 Forfeited ​ ( 178,331 ) ​ ​ 10.52 Vested ​ ( 801,366 ) ​ ​ 11.47 Outstanding at December 31, 2024 ​ 2,444,228 ​ $ 10.44 ​ During the year ended December 31, 2024, the Company issued 568,048 Common Shares upon the vesting of RSUs, for which no proceeds were recorded. The aggregate intrinsic value of RSUs vested for the year ended December 31, 2024 was $ 7.3 million, calculated using the closing price of our common stock on the vesting date. ​ 94 Table of Contents Note 17. Accumulated Other Comprehensive Income (Loss) Comprehensive income (loss) includes all changes in equity during the period, except those resulting from transactions with our shareholders. Comprehensive income (loss) is comprised of net earnings and other comprehensive income (loss). Accumulated other comprehensive income (loss) reported on our Consolidated Balance Sheets consists of foreign currency translation adjustments and other items and the unrealized gains and losses, net of applicable taxes, on derivative instruments that have been designated and qualify as cash flow hedges. Changes in accumulated other comprehensive income (loss), net of tax by component is as follows for the years ended December 31, 2024, 2023 and 2022: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Unrealized gain (loss) on derivative instruments: ​ ​ ​ ​ ​ ​ ​ ​ ​ Balance at beginning of period ​ $ 3,362 ​ $ ( 6,355 ) ​ $ 11,759 Other comprehensive income (loss) before reclassifications ​ ​ 32,238 ​ ​ 6,570 ​ ​ ( 10,978 ) Amounts reclassified from accumulated comprehensive income ​ ​ ( 15,780 ) ​ ​ 6,377 ​ ​ ( 13,094 ) Tax effect ​ ​ ( 957 ) ​ ​ ( 3,230 ) ​ ​ 5,958 Net accumulated other comprehensive income ​ ​ 18,863 ​ ​ 3,362 ​ ​ ( 6,355 ) Less: Other comprehensive income attributable to non-controlling interests ​ ​ — ​ ​ — ​ ​ — Balance at end of period ​ ​ 18,863 ​ ​ 3,362 ​ ​ ( 6,355 ) Foreign currency translation adjustment ​ ​ ​ ​ ​ ​ ​ ​ ​ Balance at beginning of period ​ ​ 456 ​ ​ 252 ​ ​ 259 Other comprehensive income (loss) before reclassifications ​ ​ 265 ​ ​ 204 ​ ​ ( 7 ) Amounts reclassified from accumulated comprehensive income ​ ​ — ​ ​ — ​ ​ — Tax effect ​ ​ — ​ ​ — ​ ​ — Net accumulated other comprehensive income ​ ​ 721 ​ ​ 456 ​ ​ 252 Less: Other comprehensive income attributable to non-controlling interests ​ ​ — ​ ​ — ​ ​ — Balance at end of period ​ ​ 721 ​ ​ 456 ​ ​ 252 Accumulated other comprehensive income (loss) at end of period ​ $ 19,584 ​ $ 3,818 ​ $ ( 6,103 ) ​ ​ ​ 95 Table of Contents Note 18. Income Taxes U.S. and international components of income (loss) before income taxes is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 U.S. ​ $ ( 77,808 ) ​ $ ( 34,695 ) ​ $ ( 51,607 ) International ​ ​ 1,430 ​ ​ ( 6,130 ) ​ ​ ( 3,743 ) Loss before income taxes and equity in earnings from unconsolidated entities ​ $ ( 76,378 ) ​ $ ( 40,825 ) ​ $ ( 55,350 ) ​ Income tax expense (benefit) consisted of the following: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Current expense (benefit) ​ ​ ​ ​ ​ ​ ​ ​ ​ Federal ​ $ — ​ $ — ​ $ — State ​ ​ 447 ​ ​ 266 ​ ​ 529 Foreign ​ ​ ( 6 ) ​ ​ ( 112 ) ​ ​ 1,619 Total current ​ ​ 441 ​ ​ 154 ​ ​ 2,148 Deferred expense (benefit) ​ ​ ​ ​ ​ ​ ​ ​ ​ Federal ​ ​ 1,244 ​ ​ ( 7,365 ) ​ ​ 173 State ​ ​ ( 27 ) ​ ​ 236 ​ ​ 81 Foreign ​ ​ 2,070 ​ ​ 617 ​ ​ ( 2,291 ) Total deferred ​ ​ 3,287 ​ ​ ( 6,512 ) ​ ​ ( 2,037 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Income tax expense (benefit) ​ $ 3,728 ​ $ ( 6,358 ) ​ $ 111 ​ A reconciliation of income tax expense (benefit) to the federal statutory rate is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Income tax expense (benefit) at U.S. statutory income tax rate ​ $ ( 16,039 ) ​ $ ( 8,573 ) ​ $ ( 11,624 ) State income tax expense (benefit), net of federal benefit ​ ​ ( 2,197 ) ​ ​ ( 862 ) ​ ​ ( 1,507 ) Foreign rate differential ​ ​ 101 ​ ​ ( 260 ) ​ ​ ( 15 ) Change in fair value of warrants ​ ​ ( 1,473 ) ​ ​ ( 2,144 ) ​ ​ 6,232 Global intangible low-taxed income ("GILTI") inclusion ​ ​ 1,021 ​ ​ — ​ ​ — Stock compensation (windfall)/shortfall ​ ​ 390 ​ ​ ( 838 ) ​ ​ ( 195 ) Corporate interest restriction ​ ​ 617 ​ ​ 677 ​ ​ 291 Excess compensation (§162(m)) ​ ​ 36 ​ ​ 717 ​ ​ 182 Other permanent differences ​ ​ 272 ​ ​ 161 ​ ​ 146 Change in valuation allowance ​ ​ 20,788 ​ ​ 4,414 ​ ​ 7,319 Provision to return adjustments ​ ​ — ​ ​ — ​ ​ ( 320 ) Effect of change in foreign tax rates ​ ​ — ​ ​ — ​ ​ ( 552 ) Other ​ ​ 212 ​ ​ 350 ​ ​ 154 Income tax expense (benefit) ​ $ 3,728 ​ $ ( 6,358 ) ​ $ 111 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Effective tax rate ​ ​ ( 4.9 )% ​ ​ 15.6 % ​ ​ ( 0.2 )% ​ 96 Table of Contents Deferred income tax assets and liabilities were recognized on temporary differences between the financial and tax basis of existing assets and liabilities as follows: ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Deferred tax assets ​ ​ ​ ​ ​ ​ Liabilities and reserves ​ $ 2,058 ​ $ 2,158 Interest limitation ​ ​ 20,633 ​ ​ 18,217 Net operating losses ​ ​ 65,630 ​ ​ 21,804 Transaction expenses ​ ​ 165 ​ ​ 186 Inventories ​ ​ — ​ ​ 1,146 Stock compensation ​ ​ 1,753 ​ ​ 1,205 Operating lease liabilities ​ ​ 15,709 ​ ​ 16,223 Other ​ ​ 1,438 ​ ​ 2,131 Total ​ ​ 107,386 ​ ​ 63,070 Valuation allowance ​ ​ ( 30,542 ) ​ ​ ( 12,878 ) Total deferred tax assets, net ​ $ 76,844 ​ $ 50,192 Deferred tax liabilities ​ ​ ​ ​ ​ ​ Property, plant and equipment ​ $ ( 42,659 ) ​ $ ( 15,649 ) Intangible assets ​ ​ ( 25,061 ) ​ ​ ( 26,392 ) Derivatives ​ ​ ( 7,071 ) ​ ​ ( 2,214 ) Right-of-use assets ​ ​ ( 15,267 ) ​ ​ ( 16,041 ) Inventories ​ ​ ( 1,278 ) ​ ​ — Other ​ ​ ( 462 ) ​ ​ ( 743 ) Total ​ ​ ( 91,798 ) ​ ​ ( 61,039 ) Net deferred tax liability ​ $ ( 14,954 ) ​ $ ( 10,847 ) ​ We establish a valuation allowance to reduce deferred tax assets if, based on the weight of the available evidence, both positive and negative, for each respective tax jurisdiction, it is more likely than not that some portion or all of the deferred tax assets will not be realized. A valuation allowance related to domestic deferred tax assets of $ 26.7 million was recorded as of December 31, 2024, of which $ 21.0 million and $ 5.7 million were against the Company’s federal and state net operating loss carryforwards, respectively. A valuation allowance related to domestic deferred tax assets of $ 9.9 million was recorded as of December 31, 2023, of which $ 7.6 million was against a portion of the Company’s Section 163(j) interest limitation carryforward, and the remainder was against certain state net operating losses. A valuation allowance related to foreign deferred tax assets of $ 3.8 million and $ 3.0 million was recorded against certain foreign net operating losses as of December 31, 2024 and 2023, respectively. The amount of deferred tax assets considered realizable could be adjusted in the near term, resulting in an increase to the valuation allowance, if estimates of future taxable income during the carryforward period are reduced. Activity in the valuation allowance is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 December 31, 2022 Beginning balance ​ $ 12,878 ​ $ 8,464 ​ $ 1,145 Additions ​ ​ 17,664 ​ ​ 4,414 ​ ​ 7,319 Ending Balance ​ $ 30,542 ​ $ 12,878 ​ $ 8,464 ​ During the year ended December 31, 2024, the valuation allowance increased $ 17.7 million, which was comprised of additional income tax expense of $ 20.8 million that is reflected as a component of the effective tax rate against continuing operations, partially offset by an income tax benefit of $ 3.1 million, which is reflected as a component of other comprehensive income. ​ 97 Table of Contents As of December 31, 2024, the Company had federal net operating loss carryforwards of approximately $ 283.1 million which do not expire. As of December 31, 2024, the Company had post-apportionment state net operating loss carryforwards of approximately $ 153.3 million which begin to expire in 2030. As of December 31, 2024, the Company had foreign net operating loss carryforwards of approximately $ 15.9 million which begin to expire in 2025. As of December 31, 2024 and 2023, the Company’s reserve for uncertain tax positions was $ 5.0 million and $ 4.0 million, respectively. It is reasonably possible the Company’s reserve for uncertain tax positions could increase or decrease in the next 12 months. However, it is not practical to estimate the change, which may be influenced by several factors. Of the total reserve for uncertain tax positions as of December 31, 2024 and 2023, only $ 0.1 million and $ 0.1 million, respectively, would impact the effective tax rate if released. As indicated in Note 3, the Company re-revaluates uncertain tax positions on a quarterly basis. The Company recognizes potential interest and penalties relating to unrecognized tax positions as a component of income tax expense (benefit). A reconciliation of the beginning and ending balances of the reserve for uncertain tax positions is as follows: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 December 31, 2022 Beginning balance ​ $ 3,990 ​ $ 96 ​ $ 96 Additions for tax positions in prior period ​ ​ — ​ ​ 2,473 ​ ​ — Additions for tax positions in current period ​ ​ 1,009 ​ ​ 1,421 ​ ​ — Ending Balance ​ $ 4,999 ​ $ 3,990 ​ $ 96 ​ As of December 31, 2024, undistributed earnings of certain foreign subsidiaries of approximately $ 9.9 million are intended to be permanently reinvested outside the U.S. Accordingly, no provision for foreign withholding tax, foreign exchange gains/losses or state income taxes associated with a distribution of these earnings has been made. The amount of the unrecognized deferred tax liability on these unremitted earnings is not material. ​ We are subject to taxation in the United States and various states and foreign jurisdictions, including the United Kingdom. As of December 31, 2024, we have no tax years under examination by the IRS, and there are currently no state or foreign income tax examinations in process. The Company is subject to United States federal income tax examinations for years after 2020 and to state and foreign income tax examinations for years after 2020. ​ Note 19. Earnings Per Share Westrock Series A Preferred Shares and our RSUs issued under our 2022 Equity Plan are considered participating securities as they receive non-forfeitable rights to dividends at the same rate as Common Shares. As participating securities, we include these instruments in the computation of earnings per share under the two-class method described in ASC 260 Earnings per Share (“ASC 260”) . The dilutive effect of Westrock Series A Preferred Shares and the Convertible Notes is calculated using the if-converted method, which assumes an add-back of any accretion on preferred shares and interest expense associated with the Convertible Notes to net income attributable to shareholders as if the securities were converted to Common Shares at the beginning of the reporting period (or at the time of issuance, if later), and the resulting Common Shares being included in the number of weighted-average units outstanding. The dilutive effect of time-based option awards and RSUs is calculated using the treasury stock method, while performance-based awards are treated as contingently issuable. ​ 98 Table of Contents The following potentially dilutive securities were excluded from the computation of diluted shares for the periods indicated because their inclusion would have an anti-dilutive effect on dilutive earnings (loss) per common share. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Warrants ​ ​ 14,298 ​ ​ 19,149 ​ ​ 19,373 Restricted stock units ​ ​ 2,536 ​ ​ 1,917 ​ ​ 1,602 Options ​ ​ 1,299 ​ ​ 1,445 ​ ​ 3,217 If-converted securities ​ ​ 30,514 ​ ​ 23,551 ​ ​ 23,588 ​ The following table sets forth the computation of basic and diluted earnings per share under the two-class method for the periods indicated. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands, except per share data) 2024 2023 2022 Basic Earnings per Common Share ​ ​ ​ ​ ​ ​ ​ ​ ​ Numerator: ​ ​ ​ ​ ​ ​ ​ ​ ​ Net income (loss) attributable to common shareholders ​ $ ( 79,949 ) ​ $ ( 34,743 ) ​ $ ( 77,633 ) Denominator: ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted-average common shares outstanding - basic ​ ​ 89,795 ​ ​ 80,684 ​ ​ 48,444 Basic earnings (loss) per common share ​ $ ( 0.89 ) ​ $ ( 0.43 ) ​ $ ( 1.60 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Diluted Earnings per Common Share ​ ​ ​ ​ ​ ​ ​ ​ ​ Numerator: ​ ​ ​ ​ ​ ​ ​ ​ ​ Net income (loss) attributable to common shareholders - basic ​ $ ( 79,949 ) ​ $ ( 34,743 ) ​ $ ( 77,633 ) Effect of participating securities ​ ​ — ​ ​ — ​ ​ — Net income (loss) attributable to common shareholders - diluted ​ $ ( 79,949 ) ​ $ ( 34,743 ) ​ $ ( 77,633 ) Denominator: ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted-average common shares outstanding - basic ​ ​ 89,795 ​ ​ 80,684 ​ ​ 48,444 Effect of dilutive participating securities ​ ​ — ​ ​ — ​ ​ — Effect of dilutive non-participating securities ​ ​ — ​ ​ — ​ ​ — Weighted-average common shares outstanding - diluted ​ ​ 89,795 ​ ​ 80,684 ​ ​ 48,444 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Dilutive (loss) earnings per common share ​ $ ( 0.89 ) ​ $ ( 0.43 ) ​ $ ( 1.60 ) ​ ​ Note 20. Segment Information Our two operating segments, Beverage Solutions and Sustainable Sourcing & Traceability, are evaluated using Segment Adjusted EBITDA, which is a segment performance measure. We define Segment Adjusted EBITDA as net (loss) income determined in accordance with GAAP, before interest expense, provision for income taxes, depreciation and amortization, equity-based compensation expense and the impact, which may be recurring in nature, of transaction, restructuring and integrations 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, certain recurring operating costs related to the scale-up of operations of the Conway extract and ready-to-drink facility, 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). The Company’s Chief Executive Officer, it’s chief operating decision maker (“CODM”), reviews Segment Adjusted EBITDA for the purpose of making operating decisions, assessing financial performance, and deciding how to allocate resources. Segment Adjusted EBITDA is used by the CODM to review operating trends and to monitor budget-to-actual variances in order to make key operating decisions. ​ 99 Table of Contents Selected financial data, including a reconciliation of total reportable segments’ Segment Adjusted EBITDA to loss before income taxes and equity in earnings from unconsolidated entities, is presented below for the periods indicated: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, 2024 ​ ​ ​ Sustainable ​ ​ ​ Beverage ​ Sourcing & ​ ​ (Thousands) ​ Solutions ​ Traceability ​ Total Net sales (1) ​ $ 659,383 ​ $ 191,343 ​ $ 850,726 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Segment Adjusted EBITDA ​ ​ 53,639 ​ ​ 6,366 ​ ​ 60,005 Less: ​ ​ ​ ​ ​ ​ ​ ​ ​ Interest expense ​ ​ ​ ​ ​ ​ ​ ​ 33,856 Depreciation and amortization ​ ​ ​ ​ ​ ​ ​ ​ 34,745 Transaction, restructuring and integration expense ​ ​ ​ ​ ​ ​ ​ ​ 13,797 Change in fair value of warrant liabilities ​ ​ ​ ​ ​ ​ ​ ​ ( 7,015 ) Equity-based compensation ​ ​ ​ ​ ​ ​ ​ ​ 11,608 Impairment charges ​ ​ ​ ​ ​ ​ ​ ​ 5,686 Conway extract and ready-to-drink facility pre-production costs ​ ​ ​ ​ ​ ​ ​ ​ 35,544 Conway extract and ready-to-drink facility scale up operating costs ​ ​ ​ ​ ​ ​ ​ ​ 12,825 Mark-to-market adjustments ​ ​ ​ ​ ​ ​ ​ ​ ( 4,622 ) (Gain) loss on disposal of property, plant and equipment ​ ​ ​ ​ ​ ​ ​ ​ ( 1,722 ) Other ​ ​ ​ ​ ​ ​ ​ ​ 1,681 Loss before income taxes and equity in earnings from unconsolidated entities ​ ​ ​ ​ ​ ​ ​ $ ( 76,378 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Capital expenditures ​ $ 159,391 ​ $ 234 ​ $ 159,625 Total assets ​ ​ 1,004,126 ​ ​ 97,654 ​ ​ 1,101,780 ​ ​ (1) Excludes $ 11.1 million of intersegment revenues that represent sales of green coffee from our SS&T segment to our Beverage Solutions segment. ​ 100 Table of Contents ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, 2023 ​ ​ ​ Sustainable ​ ​ ​ Beverage ​ Sourcing & ​ ​ (Thousands) ​ Solutions ​ Traceability ​ Total Net sales (1) ​ $ 722,865 ​ $ 141,849 ​ $ 864,714 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Segment Adjusted EBITDA ​ ​ 41,624 ​ ​ 3,457 ​ ​ 45,081 Less: ​ ​ ​ ​ ​ ​ ​ ​ ​ Interest expense ​ ​ ​ ​ ​ ​ ​ ​ 29,157 Depreciation and amortization ​ ​ ​ ​ ​ ​ ​ ​ 26,584 Transaction, restructuring and integration expense ​ ​ ​ ​ ​ ​ ​ ​ 14,557 Change in fair value of warrant liabilities ​ ​ ​ ​ ​ ​ ​ ​ ( 10,207 ) Management and consulting fees (S&D acquisition) ​ ​ ​ ​ ​ ​ ​ ​ 556 Equity-based compensation ​ ​ ​ ​ ​ ​ ​ ​ 8,708 Conway extract and ready-to-drink facility pre-production costs ​ ​ ​ ​ ​ ​ ​ ​ 11,698 Mark-to-market adjustments ​ ​ ​ ​ ​ ​ ​ ​ ( 104 ) (Gain) loss on disposal of property, plant and equipment ​ ​ ​ ​ ​ ​ ​ ​ 1,153 Other ​ ​ ​ ​ ​ ​ ​ ​ 3,804 Loss before income taxes and equity in earnings from unconsolidated entities ​ ​ ​ ​ ​ ​ ​ $ ( 40,825 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Capital expenditures ​ $ 164,474 ​ $ 137 ​ $ 164,611 Total assets ​ ​ 891,170 ​ ​ 80,344 ​ ​ 971,514 ​ ​ (1) Excludes $ 5.1 million of intersegment revenues that represent sales of green coffee from our SS&T segment to our Beverage Solutions segment. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, 2022 ​ ​ ​ Sustainable ​ ​ ​ Beverage ​ Sourcing & ​ ​ (Thousands) ​ Solutions ​ Traceability ​ Total Net sales (1) ​ $ 685,303 ​ $ 182,569 ​ $ 867,872 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Segment Adjusted EBITDA ​ ​ 53,951 ​ ​ 6,102 ​ ​ 60,053 Less: ​ ​ ​ ​ ​ ​ ​ ​ ​ Interest expense ​ ​ ​ ​ ​ ​ ​ ​ 35,497 Depreciation and amortization ​ ​ ​ ​ ​ ​ ​ ​ 24,210 Transaction, restructuring and integration expense ​ ​ ​ ​ ​ ​ ​ ​ 13,169 Change in fair value of warrant liabilities ​ ​ ​ ​ ​ ​ ​ ​ 29,675 Management and consulting fees (S&D acquisition) ​ ​ ​ ​ ​ ​ ​ ​ 3,868 Equity-based compensation ​ ​ ​ ​ ​ ​ ​ ​ 2,631 Mark-to-market adjustments ​ ​ ​ ​ ​ ​ ​ ​ 3,502 (Gain) loss on disposal of property, plant and equipment ​ ​ ​ ​ ​ ​ ​ ​ 935 Other ​ ​ ​ ​ ​ ​ ​ ​ 1,916 Loss before income taxes and equity in earnings from unconsolidated entities ​ ​ ​ ​ ​ ​ ​ $ ( 55,350 ) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Capital expenditures ​ $ 63,158 ​ $ 103 ​ $ 63,261 Total assets ​ ​ 658,814 ​ ​ 87,399 ​ ​ 746,213 ​ ​ (1) Excludes $ 25.0 million of intersegment revenues that represent sales of green coffee from our SS&T segment to our Beverage Solutions segment. ​ Approximately 100 % of our long-lived assets were located in the United States as of December 31, 2024. ​ 101 Table of Contents Significant segment expense for our reportable segments is presented below for the periods indicated: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year ended December 31, 2024 ​ ​ ​ Sustainable ​ ​ Beverage ​ Sourcing & (Thousands) ​ Solutions ​ Traceability Net Sales ​ $ 659,383 ​ $ 191,343 Less: ​ ​ ​ ​ ​ ​ Cost of sales ​ ​ 502,194 ​ ​ 174,274 Employee related (1) ​ ​ 45,227 ​ ​ 7,363 Information technology ​ ​ 5,692 ​ ​ n/a Advertising & marketing ​ ​ 3,949 ​ ​ n/a Professional fees ​ ​ 10,698 ​ ​ n/a Corporate insurance ​ ​ 7,197 ​ ​ n/a Freight ​ ​ 14,492 ​ ​ n/a Other segment expense (2) ​ ​ 16,295 ​ ​ 3,340 Segment Adjusted EBITDA ​ $ 53,639 ​ $ 6,366 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year ended December 31, 2023 ​ ​ ​ Sustainable ​ ​ Beverage ​ Sourcing & (Thousands) ​ Solutions ​ Traceability Net Sales ​ $ 722,865 ​ $ 141,849 Less: ​ ​ ​ ​ ​ ​ Cost of sales ​ ​ 582,528 ​ ​ 127,994 Employee related (1) ​ ​ 36,296 ​ ​ 6,285 Information technology ​ ​ 4,351 ​ ​ n/a Advertising & marketing ​ ​ 5,562 ​ ​ n/a Professional fees ​ ​ 8,413 ​ ​ n/a Corporate insurance ​ ​ 5,020 ​ ​ n/a Freight ​ ​ 17,846 ​ ​ n/a Other segment expense (2) ​ ​ 21,225 ​ ​ 4,113 Segment Adjusted EBITDA ​ $ 41,624 ​ $ 3,457 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year ended December 31, 2022 ​ ​ ​ Sustainable ​ ​ Beverage ​ Sourcing & (Thousands) ​ Solutions ​ Traceability Net Sales ​ $ 685,303 ​ $ 182,569 Less: ​ ​ ​ ​ ​ ​ Cost of sales ​ ​ 533,331 ​ ​ 166,994 Employee related (1) ​ ​ 36,927 ​ ​ 6,215 Information technology ​ ​ 3,065 ​ ​ n/a Advertising & marketing ​ ​ 4,957 ​ ​ n/a Professional fees ​ ​ 8,015 ​ ​ n/a Corporate insurance ​ ​ 4,244 ​ ​ n/a Freight ​ ​ 21,432 ​ ​ n/a Other segment expense (2) ​ ​ 19,381 ​ ​ 3,258 Segment Adjusted EBITDA ​ $ 53,951 ​ $ 6,102 ​ 1 - Employee related costs are costs reported within selling, general and administrative expense in our Consolidated Statements of Operations, and include employee salaries, related taxes and benefits, short-term cash incentive compensation and travel and entertainment expenses. 2 – Other segment expense includes equipment and real estate rent, equipment parts, supplies and service expenses and other overhead expenses. 102 Table of Contents Note 21. Commitments and Contingencies We are subject to various claims and legal proceedings with respect to matters such as governmental regulations, and other actions arising out of the normal course of business. Management believes that the resolution of these matters will not have a material adverse effect on our financial position, results of operations, or cash flow. We have future purchase obligations of $ 427.6 million as of December 31, 2024 that consist of commitments for the purchase of inventory over the next 12 months. These obligations represent the minimum contractual obligations expected under the normal course of business. ​ In addition, at December 31, 2024 we had an obligation to repurchase $ 0.6 million of inventory associated with repurchase agreements in which the Company’s Sustainable Sourcing & Traceability segment has sold inventory to a third party and from whom the Company’s Beverage Solutions segment has an obligation to repurchase. The liability for these obligations is recorded within accrued expenses and other current liabilities on the Company’s Consolidated Balance Sheet. ​ Note 22. Related Party Transactions Prior to the Conversion, the Company had subordinated debt issued to Wooster Capital, LLC, which is owned and controlled by our co-founder and Chairman, Joe T. Ford, and the estate of Jo Ellen Ford, who have or had ownership in the Company. Brown Brothers Harriman & Co. is a holder of Common Shares and Westrock Series A Preferred Shares and, prior to the Conversion, was a holder of Westrock Series A and Series B Preferred Units. Furthermore, during 2022, Brown Brothers Harriman & Co. participated in Falcon’s working capital trade finance facility. As such, these persons and entities are deemed related parties. In February 2024, the Company sold and issued Convertible Notes to Westrock Group, LLC (an affiliate of Scott Ford, the Company’s Chief Executive Officer and a member of the board of directors of the Company, “Westrock Group”), Wooster Capital, LLC (an affiliate of Joe Ford, chairman of the board of directors) and HF Direct Investments Pool, LLC (a holder of more than 10 % of the outstanding Common Shares), each a related party. The Consolidated Financial Statements reflect the following transactions with related parties: ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Accrued expenses and other current liabilities ​ ​ ​ ​ ​ ​ Westrock Group ​ $ 383 ​ $ 159 Wooster Capital ​ ​ 96 ​ ​ — HF Direct Investment Pool, LLC ​ ​ 479 ​ ​ — Total ​ $ 958 ​ $ 159 ​ ​ ​ ​ ​ ​ ​ ​ (Thousands) December 31, 2024 December 31, 2023 Convertible notes payable - related party, net: ​ ​ ​ ​ ​ ​ Westrock Group ​ $ 20,000 ​ $ — Wooster Capital ​ ​ 5,000 ​ ​ — HF Direct Investment Pool, LLC ​ ​ 25,000 ​ ​ — Total ​ ​ 50,000 ​ ​ — Unamortized debt costs ​ ​ ( 294 ) ​ ​ — Total ​ $ 49,706 ​ $ — ​ 103 Table of Contents ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Year Ended December 31, (Thousands) 2024 2023 2022 Interest expense: ​ ​ ​ ​ ​ ​ ​ ​ ​ Westrock Group ​ $ 889 ​ $ — ​ $ — Wooster Capital ​ ​ 222 ​ ​ — ​ ​ 503 HF Direct Investment Pool, LLC ​ ​ 1,111 ​ ​ — ​ ​ — Brown Brothers Harriman ​ ​ — ​ ​ — ​ ​ 541 Jo Ellen Ford ​ ​ — ​ ​ — ​ ​ 139 Total ​ $ 2,222 ​ $ — ​ $ 1,183 ​ In connection with the acquisition of S&D Coffee, Inc. in February 2020, the Company entered into a Management Services Agreement with Westrock Group, whose controlling manager and controlling member, Greenbrier Holdings, LLC, is owned and controlled by our co-founder and Chief Executive Officer Scott Ford. Under the terms of the agreement, which expired in February 2023, Westrock Group was paid $ 10.0 million in return for financial, managerial, operational, and strategic services. The associated expense is recorded within selling, general and administrative expense in our Consolidated Statements of Operations. The Company recognized no such expenses during the year ended December 31, 2024. For the years ended December 31, 2023 and 2022, the Company recognized $ 0.6 million and $ 3.3 million, respectively, of such expenses. In addition, the Company reimburses Westrock Group for the usage of a corporate aircraft, and its portion of shared administrative expense. For the years ended December 31, 2024, 2023 and 2022, the Company incurred expenses of $ 0.9 million, $ 1.5 million and $ 0.9 million, respectively, for such items, which are recorded in selling, general and administrative expense on our Consolidated Statements of Operations. At December 31, 2024, we had $ 0.1 million payable to Westrock Group. ​ Note 23. Subsequent Events On January 15, 2025, the Company, entered into an Incremental Assumption Agreement and Amendment No. 4 (the “Fourth Amendment”) to the Credit Agreement. ​ The Fourth Amendment expanded the syndicate to include member banks from the Farm Credit System and increased the amount of revolving facility commitments (the “Existing Revolving Facility Commitments”, and any loans thereunder, the “Existing Revolving Loans”) available to the Borrower under the Credit Agreement by $ 25.0 million (the “Incremental Revolving Facility Commitments” and any loans thereunder, the “Incremental Revolving Loans”). The amount of revolving facility commitments available to the Borrower under the Credit Agreement, as amended, is $ 200.0 million. The Incremental Revolving Facility Commitments and the Incremental Revolving Loans are subject to the same interest rates, commitment fees, maturity dates and other terms as the Existing Revolving Facility Commitments and the Existing Revolving Loans. ​ The proceeds from any Incremental Revolving Loans will be used by the Company to fund the previously announced installation of a second ready-to-drink can line at the Company’s extract and ready-to-drink manufacturing facility in Conway, Arkansas, and for general corporate purposes. ​ The Fourth 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) 6.00 x for the test period ending June 30, 2025, (b) 5.50 x for the test period ending September 30, 2025, and (c) 5.25 x for the test period ending December 31, 2025. In addition, the minimum liquidity covenant will not apply after the Covenant Relief Period ends. As of the date of this Annual Report on Form 10-K, the Company was in compliance with its financial covenants. ​ On March 7, 2025, Falcon renewed its working capital trade finance facility with multiple institutions. The facility size was increased from $ 75.0 million to $ 85.0 million and remains uncommitted and repayable on demand, with certain of Falcon’s assets pledged as collateral against the facility. The facility will mature one year from inception. Borrowings under the facility will bear interest at the borrower’s option at a rate equal to (a) Term SOFR plus a margin of 4.00 % plus a liquidity premium set by the lender at the time of borrowing or (b) the Base Rate (determined by reference to the greatest of (i) the Prime Rate, as defined in the facility, at such time, (ii) one-half of 1.00 % in excess of the Federal 104 Table of Contents Funds Effective Rate, as defined in the facility, at such time, and (iii) Term SOFR for a one-month tenor in effect at such time plus 1.00 %). ​ Item 9. Changes In and Disagreements With Accountants on Accounting and Financial Disclosure ​ None. ​