vs
Side-by-side financial comparison of IDACORP INC (IDA) 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 $360.1M, roughly 1.6× IDACORP INC). IDACORP INC runs the higher net margin — 12.1% vs -33.1%, a 45.2% gap on every dollar of revenue. On growth, IDACORP INC posted the faster year-over-year revenue change (-4.2% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $-216.2M). Over the past eight quarters, WillScot Holdings Corp's revenue compounded faster (-1.8% CAGR vs -7.2%).
IDACORP, Inc is an electricity holding company, incorporated in Idaho with headquarters in Boise. It comprises Idaho Power Company, IDACORP Financial and Ida-West Energy. It was formed on October 1, 1998.
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.
IDA vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $360.1M | $566.0M |
| Net Profit | $43.6M | $-187.3M |
| Gross Margin | — | 50.4% |
| Operating Margin | 14.9% | -32.5% |
| Net Margin | 12.1% | -33.1% |
| Revenue YoY | -4.2% | -6.1% |
| Net Profit YoY | 15.1% | -310.0% |
| EPS (diluted) | $0.78 | $-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 | $360.1M | $566.0M | ||
| Q3 25 | $526.4M | $566.8M | ||
| Q2 25 | $449.3M | $589.1M | ||
| Q1 25 | $411.1M | $559.6M | ||
| Q4 24 | $375.9M | $602.5M | ||
| Q3 24 | $532.5M | $601.4M | ||
| Q2 24 | $442.6M | $604.6M | ||
| Q1 24 | $417.9M | $587.2M |
| Q4 25 | $43.6M | $-187.3M | ||
| Q3 25 | $124.4M | $43.3M | ||
| Q2 25 | $95.8M | $47.9M | ||
| Q1 25 | $59.6M | $43.1M | ||
| Q4 24 | $37.9M | $89.2M | ||
| Q3 24 | $113.6M | $-70.5M | ||
| Q2 24 | $89.5M | $-46.9M | ||
| Q1 24 | $48.2M | $56.2M |
| Q4 25 | — | 50.4% | ||
| Q3 25 | — | 49.7% | ||
| Q2 25 | — | 50.3% | ||
| Q1 25 | — | 53.7% | ||
| Q4 24 | — | 55.8% | ||
| Q3 24 | — | 53.5% | ||
| Q2 24 | — | 54.1% | ||
| Q1 24 | — | 54.0% |
| Q4 25 | 14.9% | -32.5% | ||
| Q3 25 | 27.5% | 21.0% | ||
| Q2 25 | 22.4% | 21.5% | ||
| Q1 25 | 13.4% | 21.3% | ||
| Q4 24 | 11.0% | 28.9% | ||
| Q3 24 | 25.1% | -5.9% | ||
| Q2 24 | 23.3% | -0.9% | ||
| Q1 24 | 11.9% | 22.1% |
| Q4 25 | 12.1% | -33.1% | ||
| Q3 25 | 23.6% | 7.6% | ||
| Q2 25 | 21.3% | 8.1% | ||
| Q1 25 | 14.5% | 7.7% | ||
| Q4 24 | 10.1% | 14.8% | ||
| Q3 24 | 21.3% | -11.7% | ||
| Q2 24 | 20.2% | -7.7% | ||
| Q1 24 | 11.5% | 9.6% |
| Q4 25 | $0.78 | $-1.02 | ||
| Q3 25 | $2.26 | $0.24 | ||
| Q2 25 | $1.76 | $0.26 | ||
| Q1 25 | $1.10 | $0.23 | ||
| Q4 24 | $0.72 | $0.48 | ||
| Q3 24 | $2.12 | $-0.37 | ||
| Q2 24 | $1.71 | $-0.25 | ||
| Q1 24 | $0.95 | $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 | $215.7M | $14.6M |
| Total DebtLower is stronger | $3.3B | $3.6B |
| Stockholders' EquityBook value | $3.6B | $856.3M |
| Total Assets | $10.2B | $5.8B |
| Debt / EquityLower = less leverage | 0.93× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $215.7M | $14.6M | ||
| Q3 25 | $333.2M | $14.8M | ||
| Q2 25 | $474.5M | $12.8M | ||
| Q1 25 | $634.5M | $10.7M | ||
| Q4 24 | $368.9M | $9.0M | ||
| Q3 24 | $427.9M | $11.0M | ||
| Q2 24 | $169.6M | $5.9M | ||
| Q1 24 | $157.6M | $13.1M |
| Q4 25 | $3.3B | $3.6B | ||
| Q3 25 | — | $3.6B | ||
| Q2 25 | — | $3.7B | ||
| Q1 25 | — | $3.6B | ||
| Q4 24 | $3.1B | $3.7B | ||
| Q3 24 | — | $3.6B | ||
| Q2 24 | — | $3.5B | ||
| Q1 24 | — | $3.5B |
| Q4 25 | $3.6B | $856.3M | ||
| Q3 25 | $3.5B | $1.1B | ||
| Q2 25 | $3.4B | $1.0B | ||
| Q1 25 | $3.3B | $1.0B | ||
| Q4 24 | $3.3B | $1.0B | ||
| Q3 24 | $3.3B | $1.1B | ||
| Q2 24 | $3.2B | $1.2B | ||
| Q1 24 | $2.9B | $1.3B |
| Q4 25 | $10.2B | $5.8B | ||
| Q3 25 | $10.1B | $6.1B | ||
| Q2 25 | $9.9B | $6.1B | ||
| Q1 25 | $9.6B | $6.0B | ||
| Q4 24 | $9.2B | $6.0B | ||
| Q3 24 | $9.1B | $6.0B | ||
| Q2 24 | $8.7B | $6.0B | ||
| Q1 24 | $8.3B | $6.2B |
| Q4 25 | 0.93× | 4.15× | ||
| Q3 25 | — | 3.39× | ||
| Q2 25 | — | 3.55× | ||
| Q1 25 | — | 3.56× | ||
| Q4 24 | 0.92× | 3.62× | ||
| Q3 24 | — | 3.42× | ||
| Q2 24 | — | 2.88× | ||
| Q1 24 | — | 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 | $137.8M | $158.9M |
| Free Cash FlowOCF − Capex | $-216.2M | $149.7M |
| FCF MarginFCF / Revenue | -60.0% | 26.5% |
| Capex IntensityCapex / Revenue | 98.3% | 1.6% |
| Cash ConversionOCF / Net Profit | 3.16× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-577.5M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $137.8M | $158.9M | ||
| Q3 25 | $162.8M | $191.2M | ||
| Q2 25 | $176.9M | $205.3M | ||
| Q1 25 | $124.3M | $206.6M | ||
| Q4 24 | $136.4M | $178.9M | ||
| Q3 24 | $201.9M | $-1.6M | ||
| Q2 24 | $146.4M | $175.6M | ||
| Q1 24 | $109.7M | $208.7M |
| Q4 25 | $-216.2M | $149.7M | ||
| Q3 25 | $-127.9M | $186.9M | ||
| Q2 25 | $-156.4M | $199.0M | ||
| Q1 25 | $-77.0M | $202.0M | ||
| Q4 24 | $-48.9M | $176.6M | ||
| Q3 24 | $-16.1M | $-4.9M | ||
| Q2 24 | $-199.6M | $169.4M | ||
| Q1 24 | $-150.3M | $202.1M |
| Q4 25 | -60.0% | 26.5% | ||
| Q3 25 | -24.3% | 33.0% | ||
| Q2 25 | -34.8% | 33.8% | ||
| Q1 25 | -18.7% | 36.1% | ||
| Q4 24 | -13.0% | 29.3% | ||
| Q3 24 | -3.0% | -0.8% | ||
| Q2 24 | -45.1% | 28.0% | ||
| Q1 24 | -36.0% | 34.4% |
| Q4 25 | 98.3% | 1.6% | ||
| Q3 25 | 55.2% | 0.7% | ||
| Q2 25 | 74.2% | 1.1% | ||
| Q1 25 | 49.0% | 0.8% | ||
| Q4 24 | 49.3% | 0.4% | ||
| Q3 24 | 41.0% | 0.6% | ||
| Q2 24 | 78.2% | 1.0% | ||
| Q1 24 | 62.2% | 1.1% |
| Q4 25 | 3.16× | — | ||
| Q3 25 | 1.31× | 4.41× | ||
| Q2 25 | 1.85× | 4.28× | ||
| Q1 25 | 2.08× | 4.80× | ||
| Q4 24 | 3.60× | 2.01× | ||
| Q3 24 | 1.78× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 2.28× | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
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% |
