vs
Side-by-side financial comparison of loanDepot, Inc. (LDI) 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 $310.3M, roughly 1.8× loanDepot, Inc.). loanDepot, Inc. runs the higher net margin — -7.2% vs -33.1%, a 25.9% gap on every dollar of revenue. On growth, loanDepot, Inc. posted the faster year-over-year revenue change (20.5% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $-648.0M). Over the past eight quarters, loanDepot, Inc.'s revenue compounded faster (18.0% CAGR vs -1.8%).
LoanDepot, sometimes stylized as loanDepot, is an Irvine, California-based nonbank holding company which sells mortgage and non-mortgage lending products.
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.
LDI vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $310.3M | $566.0M |
| Net Profit | $-22.5M | $-187.3M |
| Gross Margin | — | 50.4% |
| Operating Margin | -10.3% | -32.5% |
| Net Margin | -7.2% | -33.1% |
| Revenue YoY | 20.5% | -6.1% |
| Net Profit YoY | 32.4% | -310.0% |
| EPS (diluted) | — | $-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 | $310.3M | $566.0M | ||
| Q3 25 | $323.3M | $566.8M | ||
| Q2 25 | $282.5M | $589.1M | ||
| Q1 25 | $273.6M | $559.6M | ||
| Q4 24 | $257.5M | $602.5M | ||
| Q3 24 | $314.6M | $601.4M | ||
| Q2 24 | $265.4M | $604.6M | ||
| Q1 24 | $222.8M | $587.2M |
| Q4 25 | $-22.5M | $-187.3M | ||
| Q3 25 | $-4.9M | $43.3M | ||
| Q2 25 | $-13.4M | $47.9M | ||
| Q1 25 | $-21.9M | $43.1M | ||
| Q4 24 | $-33.2M | $89.2M | ||
| Q3 24 | $1.4M | $-70.5M | ||
| Q2 24 | $-32.2M | $-46.9M | ||
| Q1 24 | $-34.3M | $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 | -10.3% | -32.5% | ||
| Q3 25 | -3.2% | 21.0% | ||
| Q2 25 | -11.4% | 21.5% | ||
| Q1 25 | -16.8% | 21.3% | ||
| Q4 24 | -32.7% | 28.9% | ||
| Q3 24 | 1.1% | -5.9% | ||
| Q2 24 | -29.1% | -0.9% | ||
| Q1 24 | -38.2% | 22.1% |
| Q4 25 | -7.2% | -33.1% | ||
| Q3 25 | -1.5% | 7.6% | ||
| Q2 25 | -4.7% | 8.1% | ||
| Q1 25 | -8.0% | 7.7% | ||
| Q4 24 | -12.9% | 14.8% | ||
| Q3 24 | 0.4% | -11.7% | ||
| Q2 24 | -12.1% | -7.7% | ||
| Q1 24 | -15.4% | 9.6% |
| Q4 25 | — | $-1.02 | ||
| Q3 25 | — | $0.24 | ||
| Q2 25 | — | $0.26 | ||
| Q1 25 | — | $0.23 | ||
| Q4 24 | — | $0.48 | ||
| Q3 24 | $0.01 | $-0.37 | ||
| Q2 24 | $-0.18 | $-0.25 | ||
| Q1 24 | $-0.19 | $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 | $337.2M | $14.6M |
| Total DebtLower is stronger | $2.1B | $3.6B |
| Stockholders' EquityBook value | $386.0M | $856.3M |
| Total Assets | $6.9B | $5.8B |
| Debt / EquityLower = less leverage | 5.44× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $337.2M | $14.6M | ||
| Q3 25 | $459.2M | $14.8M | ||
| Q2 25 | $408.6M | $12.8M | ||
| Q1 25 | $371.5M | $10.7M | ||
| Q4 24 | $421.6M | $9.0M | ||
| Q3 24 | $483.0M | $11.0M | ||
| Q2 24 | $533.2M | $5.9M | ||
| Q1 24 | $603.7M | $13.1M |
| Q4 25 | $2.1B | $3.6B | ||
| Q3 25 | $2.1B | $3.6B | ||
| Q2 25 | $2.1B | $3.7B | ||
| Q1 25 | $2.0B | $3.6B | ||
| Q4 24 | $2.0B | $3.7B | ||
| Q3 24 | $2.0B | $3.6B | ||
| Q2 24 | $2.0B | $3.5B | ||
| Q1 24 | $2.3B | $3.5B |
| Q4 25 | $386.0M | $856.3M | ||
| Q3 25 | $433.3M | $1.1B | ||
| Q2 25 | $439.1M | $1.0B | ||
| Q1 25 | $469.3M | $1.0B | ||
| Q4 24 | $506.6M | $1.0B | ||
| Q3 24 | $592.0M | $1.1B | ||
| Q2 24 | $578.9M | $1.2B | ||
| Q1 24 | $637.3M | $1.3B |
| Q4 25 | $6.9B | $5.8B | ||
| Q3 25 | $6.2B | $6.1B | ||
| Q2 25 | $6.2B | $6.1B | ||
| Q1 25 | $6.4B | $6.0B | ||
| Q4 24 | $6.3B | $6.0B | ||
| Q3 24 | $6.4B | $6.0B | ||
| Q2 24 | $5.9B | $6.0B | ||
| Q1 24 | $6.2B | $6.2B |
| Q4 25 | 5.44× | 4.15× | ||
| Q3 25 | 4.83× | 3.39× | ||
| Q2 25 | 4.70× | 3.55× | ||
| Q1 25 | 4.30× | 3.56× | ||
| Q4 24 | 4.00× | 3.62× | ||
| Q3 24 | 3.31× | 3.42× | ||
| Q2 24 | 3.41× | 2.88× | ||
| Q1 24 | 3.63× | 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 | $-638.7M | $158.9M |
| Free Cash FlowOCF − Capex | $-648.0M | $149.7M |
| FCF MarginFCF / Revenue | -208.9% | 26.5% |
| Capex IntensityCapex / Revenue | 3.0% | 1.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-734.6M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-638.7M | $158.9M | ||
| Q3 25 | $43.4M | $191.2M | ||
| Q2 25 | $67.6M | $205.3M | ||
| Q1 25 | $-179.9M | $206.6M | ||
| Q4 24 | $47.7M | $178.9M | ||
| Q3 24 | $-349.2M | $-1.6M | ||
| Q2 24 | $-278.3M | $175.6M | ||
| Q1 24 | $-278.5M | $208.7M |
| Q4 25 | $-648.0M | $149.7M | ||
| Q3 25 | $38.7M | $186.9M | ||
| Q2 25 | $61.4M | $199.0M | ||
| Q1 25 | $-186.7M | $202.0M | ||
| Q4 24 | $40.8M | $176.6M | ||
| Q3 24 | $-356.4M | $-4.9M | ||
| Q2 24 | $-285.7M | $169.4M | ||
| Q1 24 | $-283.3M | $202.1M |
| Q4 25 | -208.9% | 26.5% | ||
| Q3 25 | 12.0% | 33.0% | ||
| Q2 25 | 21.7% | 33.8% | ||
| Q1 25 | -68.2% | 36.1% | ||
| Q4 24 | 15.8% | 29.3% | ||
| Q3 24 | -113.3% | -0.8% | ||
| Q2 24 | -107.7% | 28.0% | ||
| Q1 24 | -127.2% | 34.4% |
| Q4 25 | 3.0% | 1.6% | ||
| Q3 25 | 1.5% | 0.7% | ||
| Q2 25 | 2.2% | 1.1% | ||
| Q1 25 | 2.5% | 0.8% | ||
| Q4 24 | 2.7% | 0.4% | ||
| Q3 24 | 2.3% | 0.6% | ||
| Q2 24 | 2.8% | 1.0% | ||
| Q1 24 | 2.1% | 1.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.41× | ||
| Q2 25 | — | 4.28× | ||
| Q1 25 | — | 4.80× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | -255.05× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LDI
Segment breakdown not available.
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% |
