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

Fold the line items

Columns are period end dates

Stockrow Weekly