vs
Side-by-side financial comparison of EZCORP INC (EZPW) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
WillScot Holdings Corp is the larger business by last-quarter revenue ($566.0M vs $382.0M, roughly 1.5× EZCORP INC). EZCORP INC runs the higher net margin — 11.6% vs -33.1%, a 44.7% gap on every dollar of revenue. On growth, EZCORP INC posted the faster year-over-year revenue change (19.3% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $31.7M). Over the past eight quarters, EZCORP INC's revenue compounded faster (15.6% CAGR vs -1.8%).
EZCORP, Inc. is an American pawn shop operator based in Austin, Texas which provides services across the United States and Latin America. It is a publicly traded company listed on the NASDAQ stock exchange and is the second largest pawn shop operator in the U.S. after Cash America International.
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.
EZPW vs WSC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $382.0M | $566.0M |
| Net Profit | $44.3M | $-187.3M |
| Gross Margin | 58.4% | 50.4% |
| Operating Margin | 15.9% | -32.5% |
| Net Margin | 11.6% | -33.1% |
| Revenue YoY | 19.3% | -6.1% |
| Net Profit YoY | 42.8% | -310.0% |
| EPS (diluted) | $0.55 | $-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 | $382.0M | $566.0M | ||
| Q3 25 | $336.8M | $566.8M | ||
| Q2 25 | $311.0M | $589.1M | ||
| Q1 25 | $306.3M | $559.6M | ||
| Q4 24 | $320.2M | $602.5M | ||
| Q3 24 | $294.6M | $601.4M | ||
| Q2 24 | $281.4M | $604.6M | ||
| Q1 24 | $285.6M | $587.2M |
| Q4 25 | $44.3M | $-187.3M | ||
| Q3 25 | $26.7M | $43.3M | ||
| Q2 25 | $26.5M | $47.9M | ||
| Q1 25 | $25.4M | $43.1M | ||
| Q4 24 | $31.0M | $89.2M | ||
| Q3 24 | $15.2M | $-70.5M | ||
| Q2 24 | $17.9M | $-46.9M | ||
| Q1 24 | $21.5M | $56.2M |
| Q4 25 | 58.4% | 50.4% | ||
| Q3 25 | 59.0% | 49.7% | ||
| Q2 25 | 59.1% | 50.3% | ||
| Q1 25 | 58.3% | 53.7% | ||
| Q4 24 | 57.9% | 55.8% | ||
| Q3 24 | 59.5% | 53.5% | ||
| Q2 24 | 59.2% | 54.1% | ||
| Q1 24 | 58.7% | 54.0% |
| Q4 25 | 15.9% | -32.5% | ||
| Q3 25 | 11.0% | 21.0% | ||
| Q2 25 | 11.6% | 21.5% | ||
| Q1 25 | 11.2% | 21.3% | ||
| Q4 24 | 13.1% | 28.9% | ||
| Q3 24 | 8.8% | -5.9% | ||
| Q2 24 | 7.9% | -0.9% | ||
| Q1 24 | 9.6% | 22.1% |
| Q4 25 | 11.6% | -33.1% | ||
| Q3 25 | 7.9% | 7.6% | ||
| Q2 25 | 8.5% | 8.1% | ||
| Q1 25 | 8.3% | 7.7% | ||
| Q4 24 | 9.7% | 14.8% | ||
| Q3 24 | 5.2% | -11.7% | ||
| Q2 24 | 6.4% | -7.7% | ||
| Q1 24 | 7.5% | 9.6% |
| Q4 25 | $0.55 | $-1.02 | ||
| Q3 25 | $0.35 | $0.24 | ||
| Q2 25 | $0.34 | $0.26 | ||
| Q1 25 | $0.33 | $0.23 | ||
| Q4 24 | $0.40 | $0.48 | ||
| Q3 24 | $0.20 | $-0.37 | ||
| Q2 24 | $0.25 | $-0.25 | ||
| Q1 24 | $0.29 | $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 | $465.9M | $14.6M |
| Total DebtLower is stronger | $518.6M | $3.6B |
| Stockholders' EquityBook value | $1.1B | $856.3M |
| Total Assets | $2.0B | $5.8B |
| Debt / EquityLower = less leverage | 0.48× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $465.9M | $14.6M | ||
| Q3 25 | $469.5M | $14.8M | ||
| Q2 25 | $472.1M | $12.8M | ||
| Q1 25 | $505.2M | $10.7M | ||
| Q4 24 | $174.5M | $9.0M | ||
| Q3 24 | $170.5M | $11.0M | ||
| Q2 24 | $218.0M | $5.9M | ||
| Q1 24 | $229.1M | $13.1M |
| Q4 25 | $518.6M | $3.6B | ||
| Q3 25 | $518.1M | $3.6B | ||
| Q2 25 | $517.6M | $3.7B | ||
| Q1 25 | $620.5M | $3.6B | ||
| Q4 24 | $327.7M | $3.7B | ||
| Q3 24 | $327.3M | $3.6B | ||
| Q2 24 | $361.3M | $3.5B | ||
| Q1 24 | $360.9M | $3.5B |
| Q4 25 | $1.1B | $856.3M | ||
| Q3 25 | $1.0B | $1.1B | ||
| Q2 25 | $990.1M | $1.0B | ||
| Q1 25 | $851.6M | $1.0B | ||
| Q4 24 | $823.9M | $1.0B | ||
| Q3 24 | $804.6M | $1.1B | ||
| Q2 24 | $801.5M | $1.2B | ||
| Q1 24 | $800.4M | $1.3B |
| Q4 25 | $2.0B | $5.8B | ||
| Q3 25 | $2.0B | $6.1B | ||
| Q2 25 | $1.9B | $6.1B | ||
| Q1 25 | $1.8B | $6.0B | ||
| Q4 24 | $1.5B | $6.0B | ||
| Q3 24 | $1.5B | $6.0B | ||
| Q2 24 | $1.5B | $6.0B | ||
| Q1 24 | $1.5B | $6.2B |
| Q4 25 | 0.48× | 4.15× | ||
| Q3 25 | 0.51× | 3.39× | ||
| Q2 25 | 0.52× | 3.55× | ||
| Q1 25 | 0.73× | 3.56× | ||
| Q4 24 | 0.40× | 3.62× | ||
| Q3 24 | 0.41× | 3.42× | ||
| Q2 24 | 0.45× | 2.88× | ||
| Q1 24 | 0.45× | 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 | $39.1M | $158.9M |
| Free Cash FlowOCF − Capex | $31.7M | $149.7M |
| FCF MarginFCF / Revenue | 8.3% | 26.5% |
| Capex IntensityCapex / Revenue | 2.0% | 1.6% |
| Cash ConversionOCF / Net Profit | 0.88× | — |
| TTM Free Cash FlowTrailing 4 quarters | $121.7M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $39.1M | $158.9M | ||
| Q3 25 | $51.3M | $191.2M | ||
| Q2 25 | $34.8M | $205.3M | ||
| Q1 25 | $36.9M | $206.6M | ||
| Q4 24 | $26.0M | $178.9M | ||
| Q3 24 | $43.3M | $-1.6M | ||
| Q2 24 | $33.7M | $175.6M | ||
| Q1 24 | $15.1M | $208.7M |
| Q4 25 | $31.7M | $149.7M | ||
| Q3 25 | $35.7M | $186.9M | ||
| Q2 25 | $25.7M | $199.0M | ||
| Q1 25 | $28.6M | $202.0M | ||
| Q4 24 | $20.4M | $176.6M | ||
| Q3 24 | $24.4M | $-4.9M | ||
| Q2 24 | $30.5M | $169.4M | ||
| Q1 24 | $8.6M | $202.1M |
| Q4 25 | 8.3% | 26.5% | ||
| Q3 25 | 10.6% | 33.0% | ||
| Q2 25 | 8.3% | 33.8% | ||
| Q1 25 | 9.3% | 36.1% | ||
| Q4 24 | 6.4% | 29.3% | ||
| Q3 24 | 8.3% | -0.8% | ||
| Q2 24 | 10.8% | 28.0% | ||
| Q1 24 | 3.0% | 34.4% |
| Q4 25 | 2.0% | 1.6% | ||
| Q3 25 | 4.6% | 0.7% | ||
| Q2 25 | 2.9% | 1.1% | ||
| Q1 25 | 2.7% | 0.8% | ||
| Q4 24 | 1.8% | 0.4% | ||
| Q3 24 | 6.4% | 0.6% | ||
| Q2 24 | 1.1% | 1.0% | ||
| Q1 24 | 2.3% | 1.1% |
| Q4 25 | 0.88× | — | ||
| Q3 25 | 1.92× | 4.41× | ||
| Q2 25 | 1.31× | 4.28× | ||
| Q1 25 | 1.45× | 4.80× | ||
| Q4 24 | 0.84× | 2.01× | ||
| Q3 24 | 2.85× | — | ||
| Q2 24 | 1.88× | — | ||
| Q1 24 | 0.70× | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
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% |
