vs
Side-by-side financial comparison of TPG Inc. (TPG) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
TPG Inc. is the larger business by last-quarter revenue ($715.1M vs $566.0M, roughly 1.3× WillScot Holdings Corp). TPG Inc. runs the higher net margin — 10.8% vs -33.1%, a 43.9% gap on every dollar of revenue. On growth, TPG Inc. posted the faster year-over-year revenue change (35.6% vs -6.1%). Over the past eight quarters, TPG Inc.'s revenue compounded faster (18.1% CAGR vs -1.8%).
TPG Inc., previously known as Texas Pacific Group and TPG Capital, is an American private equity firm based in Fort Worth, Texas. TPG manages investment funds in growth capital, venture capital, public equity, and debt investments. The firm invests in industries including consumer/retail, media and telecommunications, industrials, technology, travel, leisure, and health care.
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.
TPG vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $715.1M | $566.0M |
| Net Profit | $77.1M | $-187.3M |
| Gross Margin | — | 50.4% |
| Operating Margin | — | -32.5% |
| Net Margin | 10.8% | -33.1% |
| Revenue YoY | 35.6% | -6.1% |
| Net Profit YoY | 494.1% | -310.0% |
| EPS (diluted) | $0.30 | $-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 | $715.1M | $566.0M | ||
| Q3 25 | $596.5M | $566.8M | ||
| Q2 25 | $569.1M | $589.1M | ||
| Q1 25 | $543.5M | $559.6M | ||
| Q4 24 | $527.2M | $602.5M | ||
| Q3 24 | $524.7M | $601.4M | ||
| Q2 24 | $522.8M | $604.6M | ||
| Q1 24 | $512.3M | $587.2M |
| Q4 25 | $77.1M | $-187.3M | ||
| Q3 25 | $67.1M | $43.3M | ||
| Q2 25 | $14.9M | $47.9M | ||
| Q1 25 | $25.4M | $43.1M | ||
| Q4 24 | $13.0M | $89.2M | ||
| Q3 24 | $9.0M | $-70.5M | ||
| Q2 24 | $-14.0M | $-46.9M | ||
| Q1 24 | $15.5M | $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 | — | -32.5% | ||
| Q3 25 | — | 21.0% | ||
| Q2 25 | — | 21.5% | ||
| Q1 25 | — | 21.3% | ||
| Q4 24 | — | 28.9% | ||
| Q3 24 | — | -5.9% | ||
| Q2 24 | — | -0.9% | ||
| Q1 24 | — | 22.1% |
| Q4 25 | 10.8% | -33.1% | ||
| Q3 25 | 11.3% | 7.6% | ||
| Q2 25 | 2.6% | 8.1% | ||
| Q1 25 | 4.7% | 7.7% | ||
| Q4 24 | 2.5% | 14.8% | ||
| Q3 24 | 1.7% | -11.7% | ||
| Q2 24 | -2.7% | -7.7% | ||
| Q1 24 | 3.0% | 9.6% |
| Q4 25 | $0.30 | $-1.02 | ||
| Q3 25 | $0.20 | $0.24 | ||
| Q2 25 | $-0.05 | $0.26 | ||
| Q1 25 | $0.00 | $0.23 | ||
| Q4 24 | $-0.04 | $0.48 | ||
| Q3 24 | $-0.08 | $-0.37 | ||
| Q2 24 | $-0.19 | $-0.25 | ||
| Q1 24 | $-0.11 | $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 | $826.1M | $14.6M |
| Total DebtLower is stronger | $1.7B | $3.6B |
| Stockholders' EquityBook value | $4.1B | $856.3M |
| Total Assets | $13.5B | $5.8B |
| Debt / EquityLower = less leverage | 0.42× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $826.1M | $14.6M | ||
| Q3 25 | $1.1B | $14.8M | ||
| Q2 25 | $1.1B | $12.8M | ||
| Q1 25 | $822.0M | $10.7M | ||
| Q4 24 | $808.0M | $9.0M | ||
| Q3 24 | $1.2B | $11.0M | ||
| Q2 24 | $1.1B | $5.9M | ||
| Q1 24 | $1.1B | $13.1M |
| Q4 25 | $1.7B | $3.6B | ||
| Q3 25 | $1.8B | $3.6B | ||
| Q2 25 | $1.6B | $3.7B | ||
| Q1 25 | $1.5B | $3.6B | ||
| Q4 24 | $1.3B | $3.7B | ||
| Q3 24 | $1.3B | $3.6B | ||
| Q2 24 | $1.2B | $3.5B | ||
| Q1 24 | $1.2B | $3.5B |
| Q4 25 | $4.1B | $856.3M | ||
| Q3 25 | $3.8B | $1.1B | ||
| Q2 25 | $3.6B | $1.0B | ||
| Q1 25 | $3.5B | $1.0B | ||
| Q4 24 | $3.6B | $1.0B | ||
| Q3 24 | $3.4B | $1.1B | ||
| Q2 24 | $3.3B | $1.2B | ||
| Q1 24 | $3.3B | $1.3B |
| Q4 25 | $13.5B | $5.8B | ||
| Q3 25 | $13.0B | $6.1B | ||
| Q2 25 | $12.0B | $6.1B | ||
| Q1 25 | $11.3B | $6.0B | ||
| Q4 24 | $10.5B | $6.0B | ||
| Q3 24 | $10.5B | $6.0B | ||
| Q2 24 | $10.1B | $6.0B | ||
| Q1 24 | $9.9B | $6.2B |
| Q4 25 | 0.42× | 4.15× | ||
| Q3 25 | 0.47× | 3.39× | ||
| Q2 25 | 0.45× | 3.55× | ||
| Q1 25 | 0.42× | 3.56× | ||
| Q4 24 | 0.36× | 3.62× | ||
| Q3 24 | 0.39× | 3.42× | ||
| Q2 24 | 0.37× | 2.88× | ||
| Q1 24 | 0.37× | 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 | $-43.7M | $158.9M |
| Free Cash FlowOCF − Capex | — | $149.7M |
| FCF MarginFCF / Revenue | — | 26.5% |
| Capex IntensityCapex / Revenue | — | 1.6% |
| Cash ConversionOCF / Net Profit | -0.57× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-43.7M | $158.9M | ||
| Q3 25 | $492.0M | $191.2M | ||
| Q2 25 | $385.9M | $205.3M | ||
| Q1 25 | $198.2M | $206.6M | ||
| Q4 24 | $-188.1M | $178.9M | ||
| Q3 24 | $68.9M | $-1.6M | ||
| Q2 24 | $214.6M | $175.6M | ||
| Q1 24 | $436.7M | $208.7M |
| Q4 25 | — | $149.7M | ||
| Q3 25 | — | $186.9M | ||
| Q2 25 | — | $199.0M | ||
| Q1 25 | — | $202.0M | ||
| Q4 24 | — | $176.6M | ||
| Q3 24 | — | $-4.9M | ||
| Q2 24 | — | $169.4M | ||
| Q1 24 | — | $202.1M |
| Q4 25 | — | 26.5% | ||
| Q3 25 | — | 33.0% | ||
| Q2 25 | — | 33.8% | ||
| Q1 25 | — | 36.1% | ||
| Q4 24 | — | 29.3% | ||
| Q3 24 | — | -0.8% | ||
| Q2 24 | — | 28.0% | ||
| Q1 24 | — | 34.4% |
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | — | 0.4% | ||
| Q3 24 | — | 0.6% | ||
| Q2 24 | — | 1.0% | ||
| Q1 24 | — | 1.1% |
| Q4 25 | -0.57× | — | ||
| Q3 25 | 7.33× | 4.41× | ||
| Q2 25 | 25.83× | 4.28× | ||
| Q1 25 | 7.80× | 4.80× | ||
| Q4 24 | -14.49× | 2.01× | ||
| Q3 24 | 7.69× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 28.14× | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
TPG
| Management Fees | $484.4M | 68% |
| Transaction Fees | $118.6M | 17% |
| Expense Reimbursements And Other | $76.3M | 11% |
| Incentive Fees | $29.0M | 4% |
| Monitoring Fees | $6.8M | 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% |
