Saturday 17 October 2026 Export WSC’s income statement to Excel — free account

WillScot Holdings Corporation

WSC Industrials Rental & Leasing Services

WillScot Holdings Corporation’s revenue for fiscal 2025 (year ended December 2025) was $2.3 billion, down 4.77% from fiscal 2024. In the quarter to June 2026, revenue grew 3.92%, EPS was flat, free cash flow fell 60.9% and total debt fell 5.53%, each against the same quarter a year earlier.

15.90 0.48 −2.93%

Follow WSC

Alert me

Market cap: $3.0B
P/E: 0.0×
Fwd P/E: 25.5×
Dividend yield: 1.76%
F-score: 4/9
Altman Z: 0.70
Beneish M: −3.16
Dividend safety: 25/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
Piotroski F-Score Full definition →	—	—	6	5	6	6	7	8	4	4
P/E ratio Full definition →	0.00	0.00	0.00	0.00	24.88	57.52	28.55	18.60	209.06	0.00
P/S ratio Full definition →	0.00	1.02	1.09	1.89	3.08	5.53	4.54	3.72	2.63	1.51
Altman Z-Score Full definition →	(0.95)	(1.31)	(0.34)	0.12	0.55	1.54	1.73	1.66	1.12	0.70
Altman Z″-Score (non-manufacturers) Full definition →	(2.99)	(3.64)	(1.65)	(1.60)	(0.24)	(0.03)	0.23	0.60	0.07	(0.15)
P/FCF ratio Full definition →	0.00	0.00	0.00	100.56	24.16	30.53	29.42	15.24	19.17	7.03
Beneish M-Score Full definition →	—	(3.07)	(1.55)	(2.60)	(2.00)	(2.73)	(2.78)	(2.77)	(3.01)	(3.16)
P/Operating CF Full definition →	0.00	(9.45)	38.09	27.34	30.23	62.57	48.50	40.07	35.17	21.61
Dividend Safety Score Full definition →	—	—	—	—	—	—	—	—	—	25
P/B ratio Full definition →	0.00	0.94	1.17	3.62	1.90	4.63	6.21	6.97	6.18	4.01
Price to Tangible BV Full definition →	0.00	1.38	2.54	10.39	9.88	17.12	72.13	0.00	0.00	0.00
EV/Sales Full definition →	0.00	2.41	3.31	3.45	5.00	7.13	5.97	5.22	4.17	3.07
EV/EBITDA Full definition →	0.00	8.13	16.55	11.52	15.09	18.86	14.75	12.05	12.58	11.24
EV/Operating CF Full definition →	0.00	(788.42)	67.00	21.26	20.89	22.09	17.17	16.20	17.79	9.20
EV/FCF Full definition →	0.00	(12.06)	(25.68)	183.55	39.23	39.36	38.71	21.39	30.44	14.34
Quick Ratio Full definition →	0.43	0.67	0.80	0.78	0.79	0.69	0.74	0.82	0.75	0.67
Current Ratio Full definition →	0.80	0.82	0.95	0.91	0.94	0.93	0.93	1.01	0.95	0.86
Net Debt/EBITDA Full definition →	4.94	4.67	11.09	5.21	5.80	4.23	3.54	3.47	4.66	5.73
Debt/Assets Full definition →	38.69%	44.43%	60.91%	57.34%	44.33%	46.48%	52.79%	57.96%	61.44%	61.69%
Debt/Equity Full definition →	28.43	1.29	2.39	2.99	1.20	1.34	1.97	2.82	3.64	4.19
Asset Turnover Full definition →	0.50	0.29	0.36	0.38	0.30	0.29	0.37	0.40	0.39	0.39
Operating CF/Net income Full definition →	(1.90)	0.01	(1.47)	(1.43)	4.11	3.37	2.19	1.60	19.97	(14.38)
Capex/Depreciation Full definition →	(0.31)	(0.46)	(0.93)	(0.76)	(0.55)	(0.71)	(1.17)	(0.53)	(0.44)	(0.62)
Interest Coverage Full definition →	(0.03)	(0.49)	0.06	0.96	1.36	2.58	3.50	3.28	1.16	0.78
ROE Full definition →	(13.48%)	(58.19%)	(4.25%)	(19.21%)	5.66%	7.89%	19.06%	33.71%	2.47%	(5.65%)
ROA Full definition →	(3.64%)	(9.50%)	(1.21%)	(4.27%)	1.75%	2.82%	5.85%	7.96%	0.46%	(0.89%)
ROIC Full definition →	(0.29%)	(3.31%)	0.17%	3.32%	2.24%	4.02%	6.90%	8.76%	3.50%	2.56%
Return on Tangible Assets Full definition →	(3.58%)	(13.48%)	(1.20%)	(5.85%)	2.31%	5.34%	10.16%	12.78%	0.76%	(1.56%)
Average Days of Receivables Full definition →	61.12	77.61	100.31	84.96	94.89	76.64	69.80	69.63	65.57	63.15
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	32.60%	36.41%	31.25%	25.48%	26.58%	28.72%	26.49%	25.21%	26.33%	25.50%
Intangible Assets out of Total Assets Full definition →	0.11	0.11	0.14	0.12	0.30	0.25	0.25	0.26	0.24	0.25
Share Based Compensation of Revenue Full definition →	0.00%	0.67%	0.46%	0.63%	0.78%	1.57%	1.38%	1.46%	1.50%	1.68%
Graham Net Nets Full definition →	0.00	(1.75)	(2.18)	(1.02)	(0.79)	(0.36)	(0.38)	(0.49)	(0.71)	(1.29)
Graham Number Full definition →	0.00	0.00	0.00	0.00	15.99	11.87	15.97	18.44	4.42	0.00
Earnings Yield Full definition →	(21.52%)	(40.00%)	(3.21%)	(6.04%)	4.02%	1.74%	3.50%	5.38%	0.48%	(1.59%)
Free Cash Flow Yield Full definition →	0.00%	(19.52%)	(11.80%)	0.99%	4.14%	3.28%	3.40%	6.56%	5.22%	14.23%
Revenue per Share Full definition →	29.33	22.57	8.62	9.79	7.52	7.39	9.88	11.91	12.74	12.51
Operating CF per Share Full definition →	4.04	(0.07)	0.43	1.59	1.80	2.38	3.43	3.83	2.99	4.18
Capex per Share Full definition →	(2.92)	(4.44)	(1.54)	(1.40)	(0.84)	(1.05)	(1.91)	(0.93)	(1.24)	(1.50)
Free Cash Flow per Share Full definition →	1.12	(4.51)	(1.11)	0.18	0.96	1.34	1.52	2.90	1.74	2.68
Cash per Share Full definition →	0.16	0.46	0.10	0.03	0.15	0.03	0.03	0.06	0.05	0.08
Shareholders Equity per Share Full definition →	1.59	24.52	8.05	5.11	12.20	8.82	7.22	6.35	5.42	4.69
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	1.59	24.52	8.05	5.11	12.20	8.82	7.22	6.35	5.42	4.69
Free Cash Flow Full definition →	16.30	(89.08)	(96.91)	19.98	162.28	303.03	330.33	576.59	328.22	488.78
Working Capital Full definition →	(35.15)	(27.95)	(12.68)	(27.82)	(27.10)	(34.60)	(40.90)	7.08	(27.50)	(86.05)
Capital Expenditures Full definition →	(42.43)	(87.71)	(134.06)	(152.58)	(142.53)	(236.87)	(414.32)	(184.65)	(233.43)	(273.20)
Net Current Asset Value Full definition →	(1,538.81)	(798.41)	(1,793.94)	(2,049.86)	(3,086.76)	(3,293.80)	(3,741.31)	(4,307.57)	(4,458.81)	(4,434.86)
EV/EBIT Full definition →	0.00	0.00	397.55	31.21	39.35	39.71	25.00	18.32	37.86	38.62
Capex to Sales Full definition →	0.10	0.20	0.18	0.14	0.11	0.14	0.19	0.08	0.10	0.12
Price to Operating Income Full definition →	0.00	0.00	131.21	17.10	24.24	30.80	19.00	13.05	23.84	18.93
Other line items
Depreciation/Fixed assets Full definition →	0.15	0.17	0.07	0.10	0.08	0.11	0.11	0.09	0.14	0.13
Cash ROIC Full definition →	2.39%	(7.95%)	(4.06%)	0.90%	3.56%	6.47%	7.11%	11.94%	6.93%	10.96%
Accounts Receivable Turnover Full definition →	5.04	5.36	4.99	4.68	4.40	4.90	5.63	5.49	5.44	5.53
Accounts Payable Turnover Full definition →	4.21	4.61	4.62	4.75	4.36	5.82	7.08	7.83	8.67	7.59
Inventory Turnover Full definition →	20.01	21.84	25.90	30.10	24.15	22.77	21.19	17.30	16.69	16.85
Average Days of Payables Full definition →	63.74	100.24	96.83	84.35	82.62	61.42	53.19	41.08	44.53	51.16
Days of Inventory on Hand Full definition →	17.22	17.71	17.38	11.81	18.34	17.84	19.96	22.61	21.89	21.21
Average Receivables Full definition →	84.72	83.13	150.66	227.05	289.27	341.11	380.53	430.45	440.76	412.54
Average Payables Full definition →	45.04	45.07	73.70	100.14	108.43	104.74	105.96	97.74	91.36	103.23
Average Inventory Full definition →	9.47	9.51	13.15	15.80	19.56	26.76	35.41	44.22	47.44	46.52
Average Assets Full definition →	849.73	1,555.10	2,081.61	2,825.07	4,234.93	5,672.90	5,800.63	5,982.78	6,086.41	5,925.54
Average Common Equity Full definition →	229.57	253.84	593.37	628.70	1,309.54	2,030.32	1,781.03	1,413.28	1,139.92	937.42

Fold the line items

Columns are period end dates

Stockrow Weekly