| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income (loss) | 134,326 | 90,994 |
| Depreciation and amortization | 317,782 | 209,724 |
| Provision for credit losses | 37,579 | 19,756 |
| Impairment loss on intangible asset | 0 | 0 |
| Gain on sale of rental equipment and other property, plant and equipment | 21,183 | 14,338 |
| Amortization of debt discounts and debt issuance costs | 10,011 | 6,974 |
| Stock-based compensation expense | 26,678 | 16,714 |
| Deferred income tax expense (benefit) | 30,282 | 1,129 |
| Unrealized currency losses (gains), net | -178 | -133 |
| Other | -2,559 | -1,990 |
| Trade receivables | 7,738 | -18 |
| Inventories | -3,703 | -530 |
| Prepaid expenses and other assets | -2,463 | -10,027 |
| Operating lease assets and liabilities | 418 | -239 |
| Accounts payable and other accrued expenses | 72,647 | 80,394 |
| Deferred revenue and customer deposits | -5,780 | -12,346 |
| Net cash provided by operating activities | 603,089 | 411,938 |
| Acquisitions, net of cash acquired | 144,387 | 136,815 |
| Purchase of rental equipment and refurbishments | 238,839 | 157,821 |
| Proceeds from sale of rental equipment | 46,045 | 30,332 |
| Purchase of property, plant and equipment | 15,164 | 10,920 |
| Proceeds from sale of property, plant and equipment | 2,203 | 1,593 |
| Purchases of investments | 614 | 68 |
| Maturities of marketable securities | 1,090 | 600 |
| Net cash used in investing activities | -349,666 | -273,099 |
| Receipts from borrowings | 977,756 | 860,307 |
| Repayment of borrowings | 1,082,693 | 880,890 |
| Payment of financing costs | 7,328 | 7,328 |
| Payments on finance lease obligations | 17,740 | 11,231 |
| Receipts from issuance of common stock from the exercise of options | 10,040 | 10,040 |
| Repurchase and cancellation of common stock | 82,499 | 73,225 |
| Taxes paid on employee stock awards | 8,009 | 7,983 |
| Dividends paid | 38,368 | 25,632 |
| Net cash used in financing activities | -248,841 | -135,942 |
| Effect of exchange rate changes on cash and cash equivalents | 1,174 | 952 |
| Net change in cash and cash equivalents | 5,756 | 3,849 |
| Cash and cash equivalents at beginning of period | 9,001 | - |
| Cash and cash equivalents at end of period | 14,757 | - |
WillScot Holdings Corp (WSC)
WillScot Holdings Corp (WSC)