Name: WSC Income Statement - Willscot Holdings. Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

WSC - Willscot Holdings. Corp.

USD | NASDAQ | Industrials

WSC Income Statement - Willscot Holdings. Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	548.6	566.0	566.8	589.1	559.6	602.5	601.4	604.6	587.2	612.4	604.8	582.1	565.5	590.6	578.0	522.9

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Revenues
Revenues	2,270.5	2,281.4	2,395.7	2,364.8	2,142.6	1,673.0	1,273.0	1,063.7	751.4	445.9	426.6	453.3
Cost of Revenue	-	-	-	-	-	-	-	-	-	85.5	75.4	78.0
Gross Profit	-	-	-	-	-	-	-	-	-	360.5	351.3	375.4
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	579.0
Operating Income
Operating Income	158.7	181.5	263.9	673.5	511.5	300.4	161.8	117.5	6.3	(58.3)	(3.2)	(20.8)
Non-Operating
Interest Income	-	-	-	-	-	-	-	0.0	0.0	12.2	10.2	9.8
Interest Expense	-	-
Tax & Net
Income Tax Expense	-	(2.4)	8.5	126.6	88.9	36.5	(56.0)	(2.2)	(38.6)	(0.9)	(24.5)	(34.1)
Net Income From Continuing Ops	(67.9)
Per Share
EPS Basic	(0.38)	(0.29)	0.15	2.40	1.57	0.71	0.44	(1.11)	(0.29)	-	0.05	-
EPS Diluted	(0.37)	(0.29)
Supplementary Data
EBITDA	255.3	277.5	346.7	746.4	573.9	362.2	197.0	129.9	19.6	(49.7)	5.8	1.9
EBIT	158.7	181.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	154.0	142.3	137.7	145.0	156.8	128.3	153.3	180.8	168.3	146.4	152.0	146.8	150.9	139.1	140.1	150.1
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	23.7	24.3	24.4	24.2	23.1	23.7	23.1	18.1	17.9	20.6	17.9	17.3	17.2	16.4	15.7	15.0
Amortization of Intangibles	10.7	11.2	11.5	11.8	11.3	11.9	11.9	7.3	7.4	8.0	5.9	6.0	5.9	6.4	5.6	5.9	5.9
Other Operating Expenses	(0.1)	(0.7)	(0.6)	(0.0)	(0.6)	(0.8)	(0.4)	(0.9)	(0.6)	0.8	8.3	2.8	3.4	(0.9)	2.5	3.8	1.3
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	96.7	(183.7)	118.8	126.9	119.4	174.4	(35.2)	(5.2)	129.9	177.2	178.1	166.5	151.6	171.2	144.5	114.1	81.7	63.1	91.4	70.6	75.3	70.3	25.0	41.1	25.4	40.3	29.8	26.3	21.2	(4.3)	0.2	5.9	4.5	(79.9)	5.4	11.4	4.8	(2.6)	(0.1)	(0.1)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	0.0	0.0	2.5	3.7	3.5	2.6	9.4	0.3	0.3
Interest Expense	-	-	-	-	-	-	55.8	55.5	56.6	59.1	53.8	47.2	44.9	44.5	38.0	33.2	30.6	28.2
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	43.1	(244.6)	60.3	67.9	61.0	115.1	(91.0)	(60.8)	73.4	118.0	124.3	119.3	106.8	126.7	106.5	80.9

Tax & Net
Income Tax Expense	-	-	-	-	-	-	-	(13.9)	17.1	31.7	32.8	31.6	30.5	125.9	(28.3)	(20.8)	12.1	2.0	5.2	18.8	10.5	10.1	(66.7)	(0.3)	0.8	(0.2)	(1.2)	(1.2)	0.4	(25.0)	(6.5)	(6.6)	(0.4)	16.8	(7.6)	(5.3)	(4.9)	-	-	-
Net Income From Continuing Ops	28.1	(187.3)	43.3	47.9	43.1	89.2	(70.5)	(46.9)	56.2	86.3	91.5	87.7	76.3	99.0	78.2	60.1	39.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	28.1	(187.3)	43.3	47.9	43.1	89.2	(70.5)	(46.9)	56.2	86.3	91.5	87.7	210.9	86.4	128.6	73.4	51.2
Net Income Attributable To Parent	28.1	(187.3)	43.3	47.9	43.1	89.2	(70.5)	(46.9)	56.2	86.3	91.5	87.7	210.9	86.4	128.6	73.4
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	28.1	(187.3)	43.3	47.9	43.1	89.2	(70.5)	(46.9)	56.2	86.3	91.5	87.7	210.9	86.4	128.6

Per Share
EPS Basic	0.16	-	0.24	0.26	0.23	-	(0.37)	(0.25)	0.30	-	0.47	0.44	1.02	-	0.60	0.33	0.23	-	0.27	0.09	0.02	-	(0.03)	(0.14)	0.84	-	0.01	(0.10)	-	-	-	0.00	-	-	0.01	(0.41)	0.01	-	0.01	0.01
EPS Diluted	0.15	-	0.24	0.26	0.23	-	(0.37)	(0.25)	0.29	-	0.46	0.43	1.00	-	0.59	0.32	0.22	-
Shares Basic	181.0	-	182.0	182.5	183.7	-	188.3	189.7	190.1	-	196.2	200.9	206.1	-	213.6	223.4	223.5	-
Shares Diluted	181.5	-	182.8	183.4	185.3	-	188.3	189.7	193.1	-	199.3	204.3	209.7	-	217.9	227.5	229.0	-

Supplementary Data
EBITDA	120.3	(159.4)	143.2	151.1	142.6	198.1	(12.1)	12.9	147.9	197.7	196.0	183.9	168.8	187.6	160.1	129.1	97.1	68.5	107.8	92.2	93.6	82.7	41.9	44.0	28.4	43.2	33.3	29.2	24.2	1.3	3.9	7.5	6.9	(77.0)	7.3	13.3	6.8	-	-	-
EBIT	96.7	(183.7)	118.8	126.9	119.4	174.4	(35.2)	(5.2)	129.9	177.2	178.1	166.5	151.6	171.2	144.5	114.1	81.7	63.1	91.4