WillScot Corporation (WSC)
28.16
-1.15 (-3.92%)
At close: Mar 28, 2025, 3:59 PM
27.42
-2.66%
After-hours: Mar 28, 2025, 06:00 PM EDT
WillScot Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 |
| Revenue | 2.4B | 2.36B | 2.14B | 1.89B | 1.37B | 1.06B | 751.41M | 445.94M | 426.61M | 453.33M | 644.42M |
| Cost of Revenue | 1.09B | 1.03B | 1.01B | 926.69M | 707.67M | 650.35M | 462.03M | 280.37M | 267.44M | 290.39M | 395.57M |
| Gross Profit | 1.3B | 1.33B | 1.14B | 968.21M | 659.97M | 413.31M | 289.38M | 165.57M | 159.17M | 162.94M | 248.85M |
| Operating Income | 263.92M | 673.46M | 511.48M | 360.27M | 257.82M | 117.53M | 6.26M | -58.32M | -688.57K | -20.77M | 53.06M |
| Interest Income | n/a | n/a | 146.28M | 116.36M | 119.32M | 122.5M | n/a | 12.23M | 1.25M | 9.78M | 82.92M |
| Pretax Income | 36.6M | 468.42M | 365.2M | 209.69M | 20.43M | -13.73M | -92.17M | -165.4M | 562.66K | -103.02M | -101.78M |
| Net Income | 28.13M | 476.46M | 339.54M | 160.14M | 74.13M | -11.54M | -49.04M | -147.7M | 562.66K | -71.59M | -88.61M |
| Selling & General & Admin | 630.71M | 596.09M | 567.21M | 511.45M | 360.63M | 271M | 254.87M | 162.35M | 688.57K | 139.35M | 161.97M |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | 407.22M | 64.32M | 55.71M | 79.81M | 41.53M | 10.2M | 4.57M | -2.83M | n/a | 22.68M | n/a |
| Operating Expenses | 1.04B | 660.41M | 622.92M | 591.26M | 402.16M | 281.2M | 263.6M | 173.83M | 688.57K | 162.03M | 267.71M |
| Interest Expense | 227.31M | 205.04M | 146.28M | 117.99M | 119.89M | 122.5M | 70.28M | 119.31M | n/a | 92.03M | n/a |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 2.13B | 1.69B | 1.63B | 1.52B | 1.11B | 931.55M | 725.63M | 454.2M | 688.57K | 452.43M | 663.29M |
| Income Tax | 8.47M | 126.58M | 88.86M | 49.55M | -51.45M | -2.19M | -38.6M | -936K | -24.5M | -34.07M | 13.18M |
| Shares Outstanding (Basic) | 188.1M | 198.55M | 216.81M | 226.52M | 169.23M | 108.68M | 87.21M | 19.76M | 14.85M | 50M | 14.32M |
| Shares Outstanding (Diluted) | 190.29M | 201.85M | 221.4M | 232.79M | 177.27M | 108.68M | 88.95M | 19.76M | 62.5M | 50M | 14.32M |
| EPS (Basic) | 0.15 | 2.40 | 1.40 | 0.71 | 0.44 | -0.11 | -0.56 | -7.47 | 0.04 | -1.43 | -6.19 |
| EPS (Diluted) | 0.15 | 2.36 | 1.37 | 0.69 | 0.25 | -0.11 | -0.55 | -7.47 | 0.01 | -1.43 | -6.19 |
| EBITDA | 346.74M | 1.02B | 826.05M | 536.35M | 377.48M | 121.17M | 140.93M | 35.2M | 85.04M | 125.9M | 85.88M |
| Depreciation & Amortization | 82.83M | 338.65M | 319.1M | 280.57M | 243.83M | 188.07M | 135.04M | 81.29M | 78M | 136.89M | 32.82M |