WillScot Holdings Corporation
IndustrialsNASDAQ:WSC · NASDAQ Capital Market
+$0.72 today
Vol 1.31M · Avg 2.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.3B of revenue converted into -$67.9M of net income for the selected period. Gross margin is 48.4% and net margin is -3.0%, showing how much revenue survives after costs and taxes. EPS is $-0.38, 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 | $2.3B -4.8% | $2.4B +1.3% | $2.4B +10.4% | $2.1B +28.1% | $1.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B +11.0% | $1.1B +6.1% | $1.0B +2.4% | $1.0B +21.6% | $828.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B -18.0% | $1.3B -2.4% | $1.3B +17.5% | $1.1B +34.4% | $844.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 46.8% -7.5pp | 54.3% -2.1pp | 56.4% +3.4pp | 53.0% +2.5pp | 50.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $581.8M -7.8% | $630.7M +5.8% | $596.1M +5.0% | $567.5M +18.1% | $480.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $578.7M -44.2% | $1.0B +57.2% | $660.4M +5.8% | $624.0M +14.6% | $544.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $430.0M +11.7% | $385.0M +13.7% | $338.7M -1.4% | $343.5M +8.0% | $318.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $597.3M -8.0% | $648.9M -35.9% | $1.0B +18.4% | $855.0M +45.9% | $586.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.2% -0.9pp | 27.1% -15.7pp | 42.8% +2.9pp | 39.9% +4.9pp | 35.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $488.9M +85.2% | $263.9M -60.8% | $673.5M +31.7% | $511.5M +70.3% | $300.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 21.4% +10.4pp | 11.0% -17.5pp | 28.5% +4.6pp | 23.9% +5.9pp | 18.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $222.7M -2.0% | $227.3M +10.9% | $205.0M +40.2% | $146.3M +25.7% | $116.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$544.3M -139.5% | -$227.3M -10.9% | -$205.0M -40.2% | -$146.3M +1.8% | -$149.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$55.4M -251.4% | $36.6M -92.2% | $468.4M +28.3% | $365.2M +141.2% | $151.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -2.4% -4.0pp | 1.5% -18.3pp | 19.8% +2.8pp | 17.0% +8.0pp | 9.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$2.4M -128.7% | $8.5M -93.3% | $126.6M +42.4% | $88.9M +143.3% | $36.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$53.0M -288.4% | $28.1M -94.1% | $476.5M +40.3% | $339.5M +112.0% | $160.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.3% -3.5pp | 1.2% -19.0pp | 20.1% +4.3pp | 15.8% +6.3pp | 9.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -293.3% | $0 -93.8% | $2 +71.4% | $1 +97.2% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -293.3% | $0 -93.6% | $2 +72.3% | $1 +98.6% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $182.4M -3.0% | $188.1M -5.3% | $198.6M -8.4% | $216.8M -4.3% | $226.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $182.4M -4.2% | $190.3M -5.7% | $201.8M -8.8% | $221.4M -4.9% | $232.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Argan, Inc.
NYSE:AGX
$9.00B
MYR Group Inc.
NASDAQ:MYRG
$6.94B
Schneider National, Inc.
NYSE:SNDR
$6.73B
Avis Budget Group, Inc.
NASDAQ:CAR
$6.61B
MDU Resources Group, Inc.
NYSE:MDU
$4.41B
Atmus Filtration Technologies Inc.
NYSE:ATMU
$4.07B
Mueller Water Products, Inc.
NYSE:MWA
$4.04B
SkyWest, Inc.
NASDAQ:SKYW
$3.64B
McGrath RentCorp
NASDAQ:MGRC
$2.83B
Exponent, Inc.
NASDAQ:EXPO
$2.77B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WSC generate?
WillScot Holdings Corporation (WSC) reported $2.28B of revenue in fiscal 2025.
Is WSC profitable?
WillScot Holdings Corporation (WSC) reported -$52,990,000.00 of net income, with a net margin of -2.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.