vs
WillScot Holdings Corp（WSC）与EXPRO GROUP HOLDINGS N.V.（XPRO）财务数据对比。点击上方公司名可切换其他公司
WillScot Holdings Corp的季度营收约是EXPRO GROUP HOLDINGS N.V.的1.5倍（$566.0M vs $367.6M），EXPRO GROUP HOLDINGS N.V.同比增速更快（-6.0% vs -6.1%），WillScot Holdings Corp自由现金流更多（$149.7M vs $23.2M），过去两年WillScot Holdings Corp的营收复合增速更高（-1.8% vs -11.5%）
WillScot Holdings Corp是北美领先的模块化空间及便携式存储服务供应商，服务覆盖建筑、商业开发、教育、医疗、政府项目、特殊活动等多个领域，为客户提供灵活可扩展的临时及半永久空间解决方案。
Expro是一家能源服务提供商，总部位于美国得克萨斯州休斯敦，主要为油气等能源领域的客户提供相关技术服务与解决方案，业务覆盖全球多个主要能源产区，助力行业实现高效、安全的开发运营。
WSC vs XPRO — 直观对比
营收规模更大
WSC
是对方的1.5倍
$367.6M
营收增速更快
XPRO
高出0.1%
-6.1%
自由现金流更多
WSC
多$126.5M
$23.2M
两年增速更快
WSC
近两年复合增速
-11.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $566.0M | $367.6M |
| 净利润 | $-187.3M | — |
| 毛利率 | 50.4% | 6.7% |
| 营业利润率 | -32.5% | 0.0% |
| 净利率 | -33.1% | — |
| 营收同比 | -6.1% | -6.0% |
| 净利润同比 | -310.0% | — |
| 每股收益（稀释后） | $-1.02 | $0.05 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收WSCXPRO
| Q1 26 | — | $367.6M | ||
| Q4 25 | $566.0M | $382.1M | ||
| Q3 25 | $566.8M | $411.4M | ||
| Q2 25 | $589.1M | $422.7M | ||
| Q1 25 | $559.6M | $390.9M | ||
| Q4 24 | $602.5M | $436.8M | ||
| Q3 24 | $601.4M | $422.8M | ||
| Q2 24 | $604.6M | $469.6M |
净利润WSCXPRO
| Q1 26 | — | — | ||
| Q4 25 | $-187.3M | $5.8M | ||
| Q3 25 | $43.3M | $14.0M | ||
| Q2 25 | $47.9M | $18.0M | ||
| Q1 25 | $43.1M | $13.9M | ||
| Q4 24 | $89.2M | $23.0M | ||
| Q3 24 | $-70.5M | $16.3M | ||
| Q2 24 | $-46.9M | $15.3M |
毛利率WSCXPRO
| Q1 26 | — | 6.7% | ||
| 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% | — |
营业利润率WSCXPRO
| Q1 26 | — | 0.0% | ||
| Q4 25 | -32.5% | 3.1% | ||
| Q3 25 | 21.0% | 6.4% | ||
| Q2 25 | 21.5% | 7.7% | ||
| Q1 25 | 21.3% | 2.6% | ||
| Q4 24 | 28.9% | 7.3% | ||
| Q3 24 | -5.9% | 6.2% | ||
| Q2 24 | -0.9% | 5.9% |
净利率WSCXPRO
| Q1 26 | — | — | ||
| Q4 25 | -33.1% | 1.5% | ||
| Q3 25 | 7.6% | 3.4% | ||
| Q2 25 | 8.1% | 4.3% | ||
| Q1 25 | 7.7% | 3.6% | ||
| Q4 24 | 14.8% | 5.3% | ||
| Q3 24 | -11.7% | 3.8% | ||
| Q2 24 | -7.7% | 3.3% |
每股收益（稀释后）WSCXPRO
| Q1 26 | — | $0.05 | ||
| Q4 25 | $-1.02 | $0.05 | ||
| Q3 25 | $0.24 | $0.12 | ||
| Q2 25 | $0.26 | $0.16 | ||
| Q1 25 | $0.23 | $0.12 | ||
| Q4 24 | $0.48 | $0.20 | ||
| Q3 24 | $-0.37 | $0.14 | ||
| Q2 24 | $-0.25 | $0.13 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $14.6M | $170.7M |
| 总债务越低越好 | $3.6B | $79.1M |
| 股东权益账面价值 | $856.3M | $1.5B |
| 总资产 | $5.8B | $2.2B |
| 负债/权益比越低杠杆越低 | 4.15× | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资WSCXPRO
| Q1 26 | — | $170.7M | ||
| Q4 25 | $14.6M | $196.1M | ||
| Q3 25 | $14.8M | $197.9M | ||
| Q2 25 | $12.8M | $206.8M | ||
| Q1 25 | $10.7M | $179.3M | ||
| Q4 24 | $9.0M | $183.0M | ||
| Q3 24 | $11.0M | $165.7M | ||
| Q2 24 | $5.9M | $133.5M |
总债务WSCXPRO
| Q1 26 | — | $79.1M | ||
| Q4 25 | $3.6B | $79.1M | ||
| Q3 25 | $3.6B | $99.1M | ||
| Q2 25 | $3.7B | $121.1M | ||
| Q1 25 | $3.6B | $121.1M | ||
| Q4 24 | $3.7B | $121.1M | ||
| Q3 24 | $3.6B | $121.1M | ||
| Q2 24 | $3.5B | $121.1M |
股东权益WSCXPRO
| Q1 26 | — | $1.5B | ||
| Q4 25 | $856.3M | $1.5B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $1.0B | $1.5B | ||
| Q1 25 | $1.0B | $1.5B | ||
| Q4 24 | $1.0B | $1.5B | ||
| Q3 24 | $1.1B | $1.5B | ||
| Q2 24 | $1.2B | $1.5B |
总资产WSCXPRO
| Q1 26 | — | $2.2B | ||
| Q4 25 | $5.8B | $2.3B | ||
| Q3 25 | $6.1B | $2.3B | ||
| Q2 25 | $6.1B | $2.3B | ||
| Q1 25 | $6.0B | $2.3B | ||
| Q4 24 | $6.0B | $2.3B | ||
| Q3 24 | $6.0B | $2.3B | ||
| Q2 24 | $6.0B | $2.3B |
负债/权益比WSCXPRO
| Q1 26 | — | 0.05× | ||
| Q4 25 | 4.15× | 0.05× | ||
| Q3 25 | 3.39× | 0.07× | ||
| Q2 25 | 3.55× | 0.08× | ||
| Q1 25 | 3.56× | 0.08× | ||
| Q4 24 | 3.62× | 0.08× | ||
| Q3 24 | 3.42× | 0.08× | ||
| Q2 24 | 2.88× | 0.08× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $158.9M | $25.3M |
| 自由现金流经营现金流 - 资本支出 | $149.7M | $23.2M |
| 自由现金流率自由现金流/营收 | 26.5% | 6.3% |
| 资本支出强度资本支出/营收 | 1.6% | 1.2% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $737.7M | $112.6M |
8季度趋势，按日历期对齐
经营现金流WSCXPRO
| Q1 26 | — | $25.3M | ||
| Q4 25 | $158.9M | $57.1M | ||
| Q3 25 | $191.2M | $63.2M | ||
| Q2 25 | $205.3M | $48.4M | ||
| Q1 25 | $206.6M | $41.5M | ||
| Q4 24 | $178.9M | $97.4M | ||
| Q3 24 | $-1.6M | $55.3M | ||
| Q2 24 | $175.6M | $-13.2M |
自由现金流WSCXPRO
| Q1 26 | — | $23.2M | ||
| Q4 25 | $149.7M | $23.2M | ||
| Q3 25 | $186.9M | $39.0M | ||
| Q2 25 | $199.0M | $27.2M | ||
| Q1 25 | $202.0M | $8.4M | ||
| Q4 24 | $176.6M | $53.0M | ||
| Q3 24 | $-4.9M | $23.3M | ||
| Q2 24 | $169.4M | $-49.5M |
自由现金流率WSCXPRO
| Q1 26 | — | 6.3% | ||
| Q4 25 | 26.5% | 6.1% | ||
| Q3 25 | 33.0% | 9.5% | ||
| Q2 25 | 33.8% | 6.4% | ||
| Q1 25 | 36.1% | 2.1% | ||
| Q4 24 | 29.3% | 12.1% | ||
| Q3 24 | -0.8% | 5.5% | ||
| Q2 24 | 28.0% | -10.5% |
资本支出强度WSCXPRO
| Q1 26 | — | 1.2% | ||
| Q4 25 | 1.6% | 8.9% | ||
| Q3 25 | 0.7% | 5.9% | ||
| Q2 25 | 1.1% | 5.0% | ||
| Q1 25 | 0.8% | 8.5% | ||
| Q4 24 | 0.4% | 10.2% | ||
| Q3 24 | 0.6% | 7.6% | ||
| Q2 24 | 1.0% | 7.7% |
现金转化率WSCXPRO
| Q1 26 | — | — | ||
| Q4 25 | — | 9.89× | ||
| Q3 25 | 4.41× | 4.52× | ||
| Q2 25 | 4.28× | 2.69× | ||
| Q1 25 | 4.80× | 2.98× | ||
| Q4 24 | 2.01× | 4.23× | ||
| Q3 24 | — | 3.40× | ||
| Q2 24 | — | -0.86× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
XPRO
暂无分部数据
