stockrow
Friday 6 November 2026
Export EQPT’s income statement to Excel — free account
EquipmentShare.com Inc.
EQPT Industrials Rental & Leasing Services
EquipmentShare.com Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.4 billion, up 16.3% from fiscal 2024.
- Revenue
- +102.4%
- EPS
- +109.1%
- Free cash flow
- −17.0%
Quarter to June 2026, against a year earlier
13.80
1.28
−8.49%
Follow EQPT
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 2,557 | 3,764 | 4,379 | 5,157 | +30.9% | 5,781 | 6,776 | 7,938 | +21.9% | |
| Gross margin, % | — | — | — | — | — | — | — | 29.68 | 25.13 | 28.29 | 49.70 | (1.4) pt | ||||||
| EBT | — | — | — | — | — | — | — | 21 | 6 | 54 | 1,547 | +60.4% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 0.82 | 0.16 | 1.23 | 30.00 | +0.4 pt | ||||||
| Net income | — | — | — | — | — | — | — | 17 | 3 | 40 | 46 | +53.4% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 34.09 | 48.88 | 56.14 | 20.38 | +28.3% | |||||
| Earnings | — | — | — | — | — | — | — | (0.20) | (0.48) | 0.01 | 0.90 | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 3.72 | 3.66 | 3.38 | 0.18 | (4.6%) | ||||||
| Capex | — | — | — | — | — | — | — | (8.05) | (5.12) | (11.60) | (6.90) | +20.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (4.33) | (1.45) | (8.22) | (6.72) | +37.7% | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 7.13 | 6.77 | 4.79 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 75 | 77 | 78 | 155 | +2.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 351.81 | 351.81 | 351.81 | 15.37 | 351.8 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.68 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | 26.25 | 26.25 | 26.25 | 2.88 | 26.2 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 1.33 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | (4.69) | (4.69) | (4.69) | (4.05) | (4.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 279 | 282 | 264 | 46 | (2.7%) | |||||
| Capex | — | — | — | — | — | — | — | (604) | (394) | (905) | (1,745) | +22.4% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (325) | (112) | (641) | (1,699) | +40.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 749 | 850 | 1,296 | +13.5% | |||||
| Net debt | — | — | — | — | — | — | — | — | 2,211 | 3,135 | 3,391 | +41.8% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 549 | 528 | 1,212 | (3.8%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (1.54) | 0.02 | 1.49 | 0.0 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 4.94 | 5.07 | 23.50 | +5.1 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.92 | 0.00 | +0.9 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 7,700 | 8,206 | — | +6.6% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.49 | 0.53 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
EquipmentShare.com Inc. vs peers in Rental & Leasing Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GATX GATX Corporation | $6.5B | 17.4× | 17.8× | +36.13% (above 0%: growing) | +30.22% (above 0%: growing) | +145.40% (above 0%: growing) | 74.97% | 32.17% | Compare |
| HRI Herc Holdings Inc. | $5.0B | 40.8× | 25.2× | +4.60% (above 0%: growing) | +245.98% (above 0%: growing) | −330.00% (below 0%: shrinking) | 55.35% | 18.18% | Compare |
| CAR Avis Budget Group, Inc. | $4.3B | — (loss-making) | 83.1× | −2.36% (below 0%: shrinking) | −44.84% (below 0%: shrinking) | −11.76% (below 0%: shrinking) | 52.82% | 19.79% | Compare |
| EQPT EquipmentShare.com Inc. | $3.5B | 15.4× | 39.0× | +102.37% (above 0%: growing) | n/m | −17.02% (below 0%: shrinking) | 28.36% | 6.49% | |
| WSC WillScot Holdings Corporation | $3.2B | — (loss-making) | 17.6× | +6.09% (above 0%: growing) | +16.67% (above 0%: growing) | +61.99% (above 0%: growing) | 63.18% | 20.99% | Compare |
| MGRC McGrath RentCorp | $3.1B | 19.6× | 18.6× | +7.08% (above 0%: growing) | +16.23% (above 0%: growing) | −132.83% (below 0%: shrinking) | 47.66% | 26.93% | Compare |
| CTOS Custom Truck One Source, Inc. | $2.1B | 71.6× | 82.8× | +2.73% (above 0%: growing) | n/m | +540.01% (above 0%: growing) | 22.87% | 7.69% | Compare |
| VSTS Vestis Corporation | $1.9B | — (loss-making) | 93.4× | −1.80% (below 0%: shrinking) | n/m | +478.29% (above 0%: growing) | 28.02% | 5.63% | Compare |
| PRG Aaron's Holdings Company, Inc. | $1.5B | 10.3× | 9.1× | +25.63% (above 0%: growing) | +13.23% (above 0%: growing) | −2.74% (below 0%: shrinking) | 89.55% | 9.09% | Compare |
| Median of peers | $3.2B | 19.6× | 21.9× | +5.35% | +16.45% | +29.63% | 54.09% | 18.99% |
Pay and ownership Proxy statement filed 21 April 2026
Ownership
Directors and executive officers, together
87.80% of the votes
Jabbok Schlacks
43.90% of the votes
William J. Schlacks IV
43.90% of the votes
Romulus Capital III L.P.
5.70% of the votes
Anchorage Capital Group, L.L.C.
1.80% of the votes
Insight Venture Partners IX, L.P.
1.40% of the votes
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement
EquipmentShare.com Inc. (EQPT) Latest News
22 Oct
19 Oct
18 Oct
9 Oct
1 Oct
29 Sep
13 Aug
14 Jul
16 Jun
13 May
4 May
EQPT metrics, ten years each
- Revenue
- Net income
- EPS (diluted)
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- EV/FCF
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Shares outstanding
- Book value per share