WillScot Holdings Corporation (WSC)
NASDAQ: WSC · Real-Time Price · USD
24.12
-1.60 (-6.22%)
Jul 29, 2026, 4:00 PM EDT - Market closed
WillScot Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,271 | 2,281 | 2,396 | 2,365 | 2,143 | 1,673 | |
Revenue Growth | -4.12% | -4.77% | 1.31% | 10.37% | 28.07% | 31.42% |
Cost of Revenue | 1,122 | 1,118 | 1,094 | 1,031 | 1,007 | 828.28 |
Gross Profit | 1,149 | 1,164 | 1,302 | 1,334 | 1,135 | 844.7 |
Selling, General & Admin | 578.62 | 581.76 | 630.71 | 596.09 | 567.49 | 480.41 |
Depreciation & Amortization Expenses | 425.36 | 430.02 | 384.97 | 338.65 | 319.1 | 280.57 |
Other Operating Expenses | 1.59 | 304.32 | 324.39 | -8.6 | -5.87 | 2.14 |
Total Operating Expenses | 1,006 | 1,316 | 1,340 | 926.14 | 880.72 | 763.12 |
Operating Income | 158.68 | 181.45 | 263.92 | 673.46 | 511.48 | 300.38 |
Interest Expense | -226.65 | -231.51 | -227.31 | -205.04 | -146.28 | - |
Other Non-Operating Income (Expense) | - | - | -5.36 | - | - | 20.6 |
Total Non-Operating Income (Expense) | -226.65 | -231.51 | -232.68 | -205.04 | -146.28 | 20.6 |
Pretax Income | -73.33 | -55.42 | 36.6 | 468.42 | 365.2 | 151.42 |
Provision for Income Taxes | -5.41 | -2.43 | 8.48 | 126.58 | 88.86 | 36.53 |
Net Income | -67.92 | -52.99 | 28.13 | 341.84 | 276.34 | 114.9 |
Earnings From Discontinued Operations | - | - | - | 4 | 63.47 | 58.27 |
Net Income to Common | -67.92 | -52.99 | 28.13 | 345.85 | 339.81 | 173.16 |
Net Income Growth | - | - | -91.87% | 1.78% | 96.24% | 119.98% |
Shares Outstanding (Basic) | 182 | 182 | 188 | 199 | 217 | 227 |
Shares Outstanding (Diluted) | 182 | 182 | 190 | 202 | 221 | 233 |
Shares Change | -2.71% | -4.15% | -5.73% | -8.83% | -4.90% | 31.32% |
EPS (Basic) | -0.37 | -0.29 | 0.15 | 2.40 | 1.57 | 0.71 |
EPS (Diluted) | -0.38 | -0.29 | 0.15 | 2.36 | 1.53 | 0.69 |
EPS Growth | - | - | -93.64% | 54.25% | 121.74% | 176.00% |
Free Cash Flow | 376.02 | 419.97 | 262.35 | 512.03 | 257.86 | 230.91 |
Free Cash Flow Growth | 43.47% | 60.08% | -48.76% | 98.57% | 11.67% | 99.10% |
Free Cash Flow Per Share | 2.06 | 2.30 | 1.38 | 2.54 | 1.16 | 0.99 |
Dividends Per Share | 0.280 | 0.280 | - | - | - | - |
Dividend Growth | 300.00% | - | - | - | - | - |
Gross Margin | 50.60% | 51.00% | 54.34% | 56.41% | 53.00% | 50.49% |
Operating Margin | 6.99% | 7.95% | 11.02% | 28.48% | 23.87% | 17.95% |
Profit Margin | -2.99% | -2.32% | 1.17% | 14.46% | 12.90% | 6.87% |
FCF Margin | 16.56% | 18.41% | 10.95% | 21.65% | 12.03% | 13.80% |
EBITDA | 584.04 | 611.48 | 648.89 | 1,012 | 854.99 | 618.58 |
EBITDA Margin | 25.72% | 26.80% | 27.09% | 42.80% | 39.90% | 36.97% |
EBIT | 158.68 | 181.45 | 263.92 | 673.46 | 511.48 | 300.38 |
EBIT Margin | 6.99% | 7.95% | 11.02% | 28.48% | 23.87% | 17.95% |
Effective Tax Rate | 7.37% | 4.39% | 23.15% | 27.02% | 24.33% | 24.12% |