WillScot Holdings Corporation (WSC)
NASDAQ: WSC · Real-Time Price · USD
19.76
-0.08 (-0.40%)
Nov 13, 2026, 2:10 PM EST - Market open
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 | Sep '26 Sep 30, 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 |
| 2,328 | 2,281 | 2,396 | 2,365 | 2,143 | 1,673 | |
Revenue Growth | 0.44% | -4.77% | 1.31% | 10.37% | 28.07% | 31.42% |
Cost of Revenue | 1,105 | 1,077 | 1,094 | 1,031 | 1,007 | 828.28 |
Gross Profit | 1,223 | 1,205 | 1,302 | 1,334 | 1,135 | 844.7 |
Selling, General & Admin | 602.76 | 573.56 | 580.13 | 596.09 | 552.01 | 452 |
Other Operating Expenses | 27.07 | 30.15 | 29.79 | 17.37 | 24.52 | 27.89 |
Operating Expenses | 723.27 | 699.76 | 692.75 | 686.38 | 638.91 | 541.66 |
Operating Income | 500.01 | 504.83 | 609.09 | 647.49 | 496.57 | 303.04 |
Interest Expense | -215.88 | -231.51 | -227.31 | -205.04 | -146.28 | -116.36 |
Currency Exchange Gain (Loss) | -0.42 | -0.21 | -0.59 | -6.75 | -0.89 | -0.43 |
Other Non Operating Income (Expenses) | - | - | - | - | - | -26.6 |
EBT Excluding Unusual Items | 283.71 | 273.11 | 381.19 | 435.7 | 349.41 | 159.66 |
Merger & Restructuring Charges | -328.15 | -310.38 | -239.13 | - | -15.4 | -28.41 |
Gain (Loss) on Sale of Assets | 26.27 | 28.22 | 27.09 | 32.72 | 31.2 | 26.18 |
Asset Writedown | -41 | -41 | -132.54 | - | - | - |
Other Unusual Items | -7.14 | -5.36 | - | - | - | -6 |
Pretax Income | -66.31 | -55.42 | 36.6 | 468.42 | 365.2 | 151.42 |
Income Tax Expense | -5.66 | -2.43 | 8.48 | 126.58 | 88.86 | 36.53 |
Earnings From Continuing Operations | -60.65 | -52.99 | 28.13 | 341.84 | 276.34 | 114.9 |
Earnings From Discontinued Operations | - | - | - | 134.61 | 63.2 | 45.25 |
Net Income to Company | -60.65 | -52.99 | 28.13 | 476.46 | 339.54 | 160.14 |
Net Income | -60.65 | -52.99 | 28.13 | 476.46 | 339.54 | 160.14 |
Net Income to Common | -60.65 | -52.99 | 28.13 | 476.46 | 339.54 | 160.14 |
Net Income Growth | - | - | -94.10% | 40.32% | 112.02% | 116.04% |
Shares Outstanding (Basic) | 181 | 182 | 188 | 199 | 217 | 227 |
Shares Outstanding (Diluted) | 181 | 182 | 190 | 202 | 221 | 233 |
Shares Change | -2.66% | -4.15% | -5.73% | -8.83% | -4.90% | 31.32% |
EPS (Basic) | -0.33 | -0.29 | 0.15 | 2.40 | 1.57 | 0.71 |
EPS (Diluted) | -0.33 | -0.29 | 0.15 | 2.36 | 1.54 | 0.68 |
EPS Growth | - | - | -93.66% | 53.50% | 124.36% | 178.23% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 318.89 | 485.84 | 326.35 | 563.32 | 328.56 | 286.12 |
Free Cash Flow Per Share | 1.76 | 2.66 | 1.72 | 2.79 | 1.48 | 1.23 |
Dividend Per Share | 0.280 | 0.280 | - | - | - | - |
Dividend Growth | 33.33% | - | - | - | - | - |
Gross Margin | 52.54% | 52.80% | 54.34% | 56.41% | 53.00% | 50.49% |
Operating Margin | 21.48% | 22.13% | 25.42% | 27.38% | 23.18% | 18.11% |
Profit Margin | -2.60% | -2.32% | 1.17% | 20.15% | 15.85% | 9.57% |
Free Cash Flow Margin | 13.70% | 21.30% | 13.62% | 23.82% | 15.33% | 17.10% |
EBITDA | 593.46 | 600.88 | 691.92 | 720.41 | 558.95 | 367.45 |
EBITDA Margin | 25.49% | 26.34% | 28.88% | 30.46% | 26.09% | 21.96% |
D&A For EBITDA | 93.44 | 96.05 | 82.83 | 72.92 | 62.38 | 64.41 |
EBIT | 500.01 | 504.83 | 609.09 | 647.49 | 496.57 | 303.04 |
EBIT Margin | 21.48% | 22.13% | 25.42% | 27.38% | 23.18% | 18.11% |
Effective Tax Rate | - | - | 23.15% | 27.02% | 24.33% | 24.12% |
Revenue as Reported | 2,328 | 2,281 | 2,396 | 2,365 | 2,143 | 1,673 |
Advertising Expenses | - | 16.1 | 15.9 | 10.5 | 8.5 | 7.6 |