vs
Side-by-side financial comparison of Bloomin' Brands, Inc. (BLMN) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
Bloomin' Brands, Inc. is the larger business by last-quarter revenue ($975.2M vs $566.0M, roughly 1.7× WillScot Holdings Corp). Bloomin' Brands, Inc. runs the higher net margin — -1.4% vs -33.1%, a 31.7% gap on every dollar of revenue. On growth, Bloomin' Brands, Inc. posted the faster year-over-year revenue change (0.3% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $63.7M). Over the past eight quarters, WillScot Holdings Corp's revenue compounded faster (-1.8% CAGR vs -4.5%).
Bloomin' Brands, Inc. is a restaurant holding company that owns several American casual dining restaurant chains. The company was established in 1988 in Tampa, Florida, where it is headquartered.
WillScot Holdings Corp is a leading provider of modular space solutions and portable storage services across North America. It serves a wide range of sectors including construction, commercial development, education, healthcare, government projects, and special events, offering flexible, scalable temporary and semi-permanent space solutions tailored to diverse client needs.
BLMN vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $975.2M | $566.0M |
| Net Profit | $-13.5M | $-187.3M |
| Gross Margin | 70.2% | 50.4% |
| Operating Margin | -1.4% | -32.5% |
| Net Margin | -1.4% | -33.1% |
| Revenue YoY | 0.3% | -6.1% |
| Net Profit YoY | 83.0% | -310.0% |
| EPS (diluted) | $-0.16 | $-1.02 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $975.2M | $566.0M | ||
| Q3 25 | $928.8M | $566.8M | ||
| Q2 25 | $1.0B | $589.1M | ||
| Q1 25 | $1.0B | $559.6M | ||
| Q4 24 | $972.0M | $602.5M | ||
| Q3 24 | $910.0M | $601.4M | ||
| Q2 24 | $999.4M | $604.6M | ||
| Q1 24 | $1.1B | $587.2M |
| Q4 25 | $-13.5M | $-187.3M | ||
| Q3 25 | $-45.9M | $43.3M | ||
| Q2 25 | $25.4M | $47.9M | ||
| Q1 25 | $42.2M | $43.1M | ||
| Q4 24 | $-79.5M | $89.2M | ||
| Q3 24 | $6.9M | $-70.5M | ||
| Q2 24 | $28.4M | $-46.9M | ||
| Q1 24 | $-83.9M | $56.2M |
| Q4 25 | 70.2% | 50.4% | ||
| Q3 25 | 70.4% | 49.7% | ||
| Q2 25 | 70.2% | 50.3% | ||
| Q1 25 | 70.1% | 53.7% | ||
| Q4 24 | 71.6% | 55.8% | ||
| Q3 24 | 71.3% | 53.5% | ||
| Q2 24 | 70.5% | 54.1% | ||
| Q1 24 | 70.5% | 54.0% |
| Q4 25 | -1.4% | -32.5% | ||
| Q3 25 | -3.9% | 21.0% | ||
| Q2 25 | 3.0% | 21.5% | ||
| Q1 25 | 5.5% | 21.3% | ||
| Q4 24 | 1.7% | 28.9% | ||
| Q3 24 | 0.9% | -5.9% | ||
| Q2 24 | 4.4% | -0.9% | ||
| Q1 24 | 6.6% | 22.1% |
| Q4 25 | -1.4% | -33.1% | ||
| Q3 25 | -4.9% | 7.6% | ||
| Q2 25 | 2.5% | 8.1% | ||
| Q1 25 | 4.0% | 7.7% | ||
| Q4 24 | -8.2% | 14.8% | ||
| Q3 24 | 0.8% | -11.7% | ||
| Q2 24 | 2.8% | -7.7% | ||
| Q1 24 | -7.8% | 9.6% |
| Q4 25 | $-0.16 | $-1.02 | ||
| Q3 25 | $-0.54 | $0.24 | ||
| Q2 25 | $0.30 | $0.26 | ||
| Q1 25 | $0.50 | $0.23 | ||
| Q4 24 | $-0.93 | $0.48 | ||
| Q3 24 | $0.08 | $-0.37 | ||
| Q2 24 | $0.32 | $-0.25 | ||
| Q1 24 | $-0.96 | $0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $59.5M | $14.6M |
| Total DebtLower is stronger | $787.4M | $3.6B |
| Stockholders' EquityBook value | $333.6M | $856.3M |
| Total Assets | $3.2B | $5.8B |
| Debt / EquityLower = less leverage | 2.36× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $59.5M | $14.6M | ||
| Q3 25 | $66.5M | $14.8M | ||
| Q2 25 | $50.3M | $12.8M | ||
| Q1 25 | $57.7M | $10.7M | ||
| Q4 24 | $70.1M | $9.0M | ||
| Q3 24 | $83.6M | $11.0M | ||
| Q2 24 | $117.9M | $5.9M | ||
| Q1 24 | $131.7M | $13.1M |
| Q4 25 | $787.4M | $3.6B | ||
| Q3 25 | $962.2M | $3.6B | ||
| Q2 25 | $917.1M | $3.7B | ||
| Q1 25 | $917.6M | $3.6B | ||
| Q4 24 | $1.0B | $3.7B | ||
| Q3 24 | $1.1B | $3.6B | ||
| Q2 24 | $1.0B | $3.5B | ||
| Q1 24 | $951.8M | $3.5B |
| Q4 25 | $333.6M | $856.3M | ||
| Q3 25 | $344.1M | $1.1B | ||
| Q2 25 | $397.2M | $1.0B | ||
| Q1 25 | $380.6M | $1.0B | ||
| Q4 24 | $135.5M | $1.0B | ||
| Q3 24 | $242.1M | $1.1B | ||
| Q2 24 | $286.8M | $1.2B | ||
| Q1 24 | $302.7M | $1.3B |
| Q4 25 | $3.2B | $5.8B | ||
| Q3 25 | $3.3B | $6.1B | ||
| Q2 25 | $3.3B | $6.1B | ||
| Q1 25 | $3.3B | $6.0B | ||
| Q4 24 | $3.4B | $6.0B | ||
| Q3 24 | $3.4B | $6.0B | ||
| Q2 24 | $3.4B | $6.0B | ||
| Q1 24 | $3.4B | $6.2B |
| Q4 25 | 2.36× | 4.15× | ||
| Q3 25 | 2.80× | 3.39× | ||
| Q2 25 | 2.31× | 3.55× | ||
| Q1 25 | 2.41× | 3.56× | ||
| Q4 24 | 7.58× | 3.62× | ||
| Q3 24 | 4.51× | 3.42× | ||
| Q2 24 | 3.49× | 2.88× | ||
| Q1 24 | 3.14× | 2.63× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $119.1M | $158.9M |
| Free Cash FlowOCF − Capex | $63.7M | $149.7M |
| FCF MarginFCF / Revenue | 6.5% | 26.5% |
| Capex IntensityCapex / Revenue | 5.7% | 1.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $96.8M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $119.1M | $158.9M | ||
| Q3 25 | $34.4M | $191.2M | ||
| Q2 25 | $49.7M | $205.3M | ||
| Q1 25 | $73.5M | $206.6M | ||
| Q4 24 | $119.8M | $178.9M | ||
| Q3 24 | $-7.8M | $-1.6M | ||
| Q2 24 | $42.4M | $175.6M | ||
| Q1 24 | $73.8M | $208.7M |
| Q4 25 | $63.7M | $149.7M | ||
| Q3 25 | $-5.7M | $186.9M | ||
| Q2 25 | $11.1M | $199.0M | ||
| Q1 25 | $27.7M | $202.0M | ||
| Q4 24 | $66.7M | $176.6M | ||
| Q3 24 | $-67.3M | $-4.9M | ||
| Q2 24 | $-12.1M | $169.4M | ||
| Q1 24 | $20.0M | $202.1M |
| Q4 25 | 6.5% | 26.5% | ||
| Q3 25 | -0.6% | 33.0% | ||
| Q2 25 | 1.1% | 33.8% | ||
| Q1 25 | 2.6% | 36.1% | ||
| Q4 24 | 6.9% | 29.3% | ||
| Q3 24 | -7.4% | -0.8% | ||
| Q2 24 | -1.2% | 28.0% | ||
| Q1 24 | 1.9% | 34.4% |
| Q4 25 | 5.7% | 1.6% | ||
| Q3 25 | 4.3% | 0.7% | ||
| Q2 25 | 3.8% | 1.1% | ||
| Q1 25 | 4.4% | 0.8% | ||
| Q4 24 | 5.5% | 0.4% | ||
| Q3 24 | 6.5% | 0.6% | ||
| Q2 24 | 5.5% | 1.0% | ||
| Q1 24 | 5.0% | 1.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.41× | ||
| Q2 25 | 1.95× | 4.28× | ||
| Q1 25 | 1.74× | 4.80× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | -1.13× | — | ||
| Q2 24 | 1.49× | — | ||
| Q1 24 | — | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BLMN
| Food And Beverage | $958.0M | 98% |
| Franchiseand Other Revenue | $17.2M | 2% |
| International Franchise Segment | $7.8M | 1% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
