vs
Side-by-side financial comparison of National Storage Affiliates Trust (NSA) and WILLIS LEASE FINANCE CORP (WLFC). Click either name above to swap in a different company.
WILLIS LEASE FINANCE CORP is the larger business by last-quarter revenue ($193.6M vs $187.0M, roughly 1.0× National Storage Affiliates Trust). On growth, WILLIS LEASE FINANCE CORP posted the faster year-over-year revenue change (26.7% vs -1.6%). National Storage Affiliates Trust produced more free cash flow last quarter ($299.8M vs $66.2M). Over the past eight quarters, WILLIS LEASE FINANCE CORP's revenue compounded faster (27.5% CAGR vs -2.4%).
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
Willis Lease Finance Corp is a leading global independent provider of commercial aviation asset solutions. It primarily leases and sells commercial aircraft engines, auxiliary power units and other aviation spare parts, serving airline operators, MRO providers and other aviation industry participants across major global markets.
NSA vs WLFC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $187.0M | $193.6M |
| Net Profit | $22.9M | — |
| Gross Margin | 72.5% | — |
| Operating Margin | 20.2% | 7.3% |
| Net Margin | 12.2% | — |
| Revenue YoY | -1.6% | 26.7% |
| Net Profit YoY | 36.8% | — |
| EPS (diluted) | $0.23 | $1.50 |
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 | $187.0M | $193.6M | ||
| Q3 25 | $188.7M | $183.4M | ||
| Q2 25 | $188.8M | $195.5M | ||
| Q1 25 | $188.4M | $157.7M | ||
| Q4 24 | $190.1M | $152.8M | ||
| Q3 24 | $193.6M | $146.2M | ||
| Q2 24 | $190.4M | $151.1M | ||
| Q1 24 | $196.1M | $119.1M |
| Q4 25 | $22.9M | — | ||
| Q3 25 | $18.4M | $24.3M | ||
| Q2 25 | $19.5M | $60.4M | ||
| Q1 25 | $13.0M | $16.9M | ||
| Q4 24 | $16.7M | — | ||
| Q3 24 | $18.7M | $24.1M | ||
| Q2 24 | $17.1M | $42.6M | ||
| Q1 24 | $59.0M | $20.9M |
| Q4 25 | 72.5% | — | ||
| Q3 25 | 70.7% | — | ||
| Q2 25 | 70.5% | — | ||
| Q1 25 | 70.7% | — | ||
| Q4 24 | 72.5% | — | ||
| Q3 24 | 72.8% | — | ||
| Q2 24 | 72.6% | — | ||
| Q1 24 | 72.1% | — |
| Q4 25 | 20.2% | 7.3% | ||
| Q3 25 | 15.8% | 20.7% | ||
| Q2 25 | 16.5% | 14.5% | ||
| Q1 25 | 11.0% | 15.2% | ||
| Q4 24 | 14.5% | 19.2% | ||
| Q3 24 | 15.8% | 23.0% | ||
| Q2 24 | 17.2% | 35.8% | ||
| Q1 24 | 48.9% | 22.9% |
| Q4 25 | 12.2% | — | ||
| Q3 25 | 9.8% | 13.3% | ||
| Q2 25 | 10.3% | 30.9% | ||
| Q1 25 | 6.9% | 10.7% | ||
| Q4 24 | 8.8% | — | ||
| Q3 24 | 9.7% | 16.5% | ||
| Q2 24 | 9.0% | 28.2% | ||
| Q1 24 | 30.1% | 17.5% |
| Q4 25 | $0.23 | $1.50 | ||
| Q3 25 | $0.17 | $3.25 | ||
| Q2 25 | $0.19 | $8.43 | ||
| Q1 25 | $0.10 | $2.21 | ||
| Q4 24 | $0.19 | $2.76 | ||
| Q3 24 | $0.18 | $3.37 | ||
| Q2 24 | $0.16 | $6.21 | ||
| Q1 24 | $0.65 | $3.00 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $23.3M | $16.4M |
| Total DebtLower is stronger | — | $2.7B |
| Stockholders' EquityBook value | $946.0M | $662.1M |
| Total Assets | $5.1B | $3.9B |
| Debt / EquityLower = less leverage | — | 4.08× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $23.3M | $16.4M | ||
| Q3 25 | $26.3M | $12.9M | ||
| Q2 25 | $26.1M | $37.3M | ||
| Q1 25 | $19.3M | $32.4M | ||
| Q4 24 | $50.4M | $9.1M | ||
| Q3 24 | $69.9M | $5.8M | ||
| Q2 24 | $59.0M | $5.0M | ||
| Q1 24 | $64.2M | $7.6M |
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.2B | ||
| Q2 25 | — | $2.8B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.7B |
| Q4 25 | $946.0M | $662.1M | ||
| Q3 25 | $973.1M | $650.2M | ||
| Q2 25 | $1.0B | $617.9M | ||
| Q1 25 | $1.0B | $565.5M | ||
| Q4 24 | $1.1B | $549.3M | ||
| Q3 24 | $986.9M | $517.8M | ||
| Q2 24 | $1.2B | $492.4M | ||
| Q1 24 | $1.3B | $461.8M |
| Q4 25 | $5.1B | $3.9B | ||
| Q3 25 | $5.1B | $3.4B | ||
| Q2 25 | $5.2B | $3.9B | ||
| Q1 25 | $5.3B | $3.3B | ||
| Q4 24 | $5.4B | $3.3B | ||
| Q3 24 | $5.4B | $3.0B | ||
| Q2 24 | $5.3B | $2.9B | ||
| Q1 24 | $5.4B | $2.7B |
| Q4 25 | — | 4.08× | ||
| Q3 25 | — | 3.44× | ||
| Q2 25 | — | 4.53× | ||
| Q1 25 | — | 3.95× | ||
| Q4 24 | — | 4.12× | ||
| Q3 24 | — | 3.84× | ||
| Q2 24 | — | 3.95× | ||
| Q1 24 | — | 3.76× |
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 | $338.5M | $74.2M |
| Free Cash FlowOCF − Capex | $299.8M | $66.2M |
| FCF MarginFCF / Revenue | 160.3% | 34.2% |
| Capex IntensityCapex / Revenue | 20.7% | 4.1% |
| Cash ConversionOCF / Net Profit | 14.79× | — |
| TTM Free Cash FlowTrailing 4 quarters | $541.5M | $252.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $338.5M | $74.2M | ||
| Q3 25 | $100.2M | $63.9M | ||
| Q2 25 | $79.9M | $104.2M | ||
| Q1 25 | $85.6M | $41.0M | ||
| Q4 24 | $363.1M | $68.0M | ||
| Q3 24 | $105.7M | $86.8M | ||
| Q2 24 | $83.2M | $69.8M | ||
| Q1 24 | $94.0M | $59.8M |
| Q4 25 | $299.8M | $66.2M | ||
| Q3 25 | $88.0M | $57.8M | ||
| Q2 25 | $73.8M | $94.5M | ||
| Q1 25 | $79.9M | $33.5M | ||
| Q4 24 | $344.4M | $55.1M | ||
| Q3 24 | $101.8M | $85.7M | ||
| Q2 24 | $79.5M | $68.5M | ||
| Q1 24 | $88.6M | $59.4M |
| Q4 25 | 160.3% | 34.2% | ||
| Q3 25 | 46.6% | 31.5% | ||
| Q2 25 | 39.1% | 48.4% | ||
| Q1 25 | 42.4% | 21.3% | ||
| Q4 24 | 181.2% | 36.1% | ||
| Q3 24 | 52.6% | 58.6% | ||
| Q2 24 | 41.7% | 45.3% | ||
| Q1 24 | 45.2% | 49.9% |
| Q4 25 | 20.7% | 4.1% | ||
| Q3 25 | 6.5% | 3.3% | ||
| Q2 25 | 3.2% | 4.9% | ||
| Q1 25 | 3.0% | 4.7% | ||
| Q4 24 | 9.8% | 8.4% | ||
| Q3 24 | 2.0% | 0.7% | ||
| Q2 24 | 1.9% | 0.9% | ||
| Q1 24 | 2.7% | 0.3% |
| Q4 25 | 14.79× | — | ||
| Q3 25 | 5.44× | 2.63× | ||
| Q2 25 | 4.10× | 1.73× | ||
| Q1 25 | 6.59× | 2.43× | ||
| Q4 24 | 21.70× | — | ||
| Q3 24 | 5.65× | 3.60× | ||
| Q2 24 | 4.88× | 1.64× | ||
| Q1 24 | 1.59× | 2.87× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
