Willis Lease Finance Corporation
NASDAQ:WLFC · NASDAQ Global Market
+$5.17 today
Vol 0.20M · Avg 0.10M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WLFC · Revenue to Net Income
Key Ratios
Analysis
$763.5M of revenue converted into $122.0M of net income for the selected period. Gross margin is 72.8% and net margin is 15.9%, showing how much revenue survives after costs and taxes. EPS is $16.46, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $675.8M +18.7% | $569.2M +36.0% | $418.6M +34.2% | $311.9M +13.8% | $274.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $231.7M +65.8% | $139.8M +9.8% | $127.3M +16.7% | $109.1M +3.5% | $105.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $444.1M +3.4% | $429.4M +47.4% | $291.3M +43.6% | $202.8M +20.2% | $168.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 65.7% -9.7pp | 75.4% +5.9pp | 69.6% +4.6pp | 65.0% +3.5pp | 61.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $194.7M +32.7% | $146.8M +26.8% | $115.7M +25.1% | $92.5M +22.8% | $75.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $226.1M -20.7% | $285.0M +25.5% | $227.0M +17.7% | $193.0M +20.3% | $160.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $111.6M +17.2% | $95.2M +4.7% | $90.9M +3.0% | $88.3M -2.5% | $90.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $410.0M +16.3% | $352.6M +48.9% | $236.8M +43.7% | $164.8M -1.7% | $167.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 60.7% -1.3pp | 61.9% +5.4pp | 56.6% +3.8pp | 52.8% -8.3pp | 61.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $218.0M +51.0% | $144.4M +124.8% | $64.2M +551.7% | $9.9M +18.2% | $8.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 32.3% +6.9pp | 25.4% +10.0pp | 15.3% +12.2pp | 3.2% +0.1pp | 3.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $137.9M +31.6% | $104.8M +33.0% | $78.8M +18.1% | $66.7M -1.8% | $68.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$57.4M -795.6% | $8.2M +183.6% | $2.9M +4790.3% | -$62.0K -107.7% | $800.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $160.6M +5.2% | $152.6M +127.4% | $67.1M +585.5% | $9.8M +7.1% | $9.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.8% -3.1pp | 26.8% +10.8pp | 16.0% +12.9pp | 3.1% -0.2pp | 3.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $46.8M +6.4% | $44.0M +88.6% | $23.3M +436.3% | $4.4M -24.8% | $5.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $113.8M +4.7% | $108.6M +148.1% | $43.8M +704.9% | $5.4M +62.3% | $3.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 16.8% -2.2pp | 19.1% +8.6pp | 10.5% +8.7pp | 1.7% +0.5pp | 1.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $16 +0.2% | $16 +149.5% | $6 +1728.6% | $0 +11969.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $15 +0.3% | $15 +146.2% | $6 +1787.9% | $0 +11685.7% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $6.8M +3.3% | $6.5M +3.7% | $6.3M +3.9% | $6.1M -0.7% | $6.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $7.0M +3.2% | $6.8M +5.0% | $6.5M +2.9% | $6.3M -0.8% | $6.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Vestis Corporation
NYSE:VSTS
$1.70B
Frontier Group Holdings, Inc.
NASDAQ:ULCC
$1.64B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.58B
PROG Holdings, Inc.
NYSE:PRG
$1.54B
Global Ship Lease, Inc.
NYSE:GSL
$1.36B
Great Lakes Dredge & Dock Corporation
GLDD
$1.14B
Aebi Schmidt Holding AG
NASDAQ:AEBI
$955.65M
Energy Recovery, Inc.
NASDAQ:ERII
$485.81M
Wheels Up Experience Inc.
NYSE:UP
$290.01M
Alta Equipment Group Inc.
NYSE:ALTG
$253.94M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WLFC generate?
Willis Lease Finance Corporation (WLFC) reported $675.84M of revenue in fiscal 2025.
Is WLFC profitable?
Willis Lease Finance Corporation (WLFC) reported $113.76M of net income, with a net margin of 16.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.