Skip to content
stoqly

Willis Lease Finance Corp

WLFC Nasdaq Wholesale-Machinery, Equipment & Supplies Financials FY2016–FY2025

Revenue Total sales reported in the income statement.
$730M
28.3% vs prior year
Operating margin Operating income as a share of revenue.
14.3%
11.1 pts
Net income Profit after all expenses, interest and tax.
$114M
4.7%
Free cash flow Cash from operations minus capital spending.
$252M
6.2%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
2.2%
1.5 pts
Market cap Last close times the latest diluted share count, so it is approximate.
—
P/E Last close divided by diluted earnings per share over the last four quarters.
—
On $14.94 EPS (TTM)

What Willis Lease Finance Corp does

No business description yet.

Legal name
WILLIS LEASE FINANCE CORP
Fiscal year ends
December 31, 2025
Latest annual report
10-K · Mar 10, 2026
Accession · CIK
0001018164-26-000036
0001018164

Revenue and margins

Willis Lease Finance Corp had $730M of revenue in fiscal 2025, up 28.3% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 25.1% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $252M in fiscal 2025, 34.5% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Willis Lease Finance Corp returned $12.5M to shareholders in fiscal 2025, 5% of free cash flow. The diluted share count rose 3.2%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Willis Lease Finance Corp can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $14.3M$12.1M$7.1M$9.1M$16.4M
Debt incl. finance leases $1.8B$1.8B$1.8B$2.3B$2.7B
Net debt / EBITDA 18.0x18.7x11.6x9.5x12.4x
Debt / equity 4.8x4.6x4.1x4.1x4.1x
Interest coverage 0.1x0.1x0.8x1.4x0.8x
Total assets $2.5B$2.6B$2.7B$3.3B$3.9B
Total liabilities $2.0B$2.1B$2.2B$2.7B$3.2B
Shareholders' equity $376M$405M$439M$549M$662M
Net debt (− = net cash) $1.8B$1.8B$1.8B$2.3B$2.7B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Net income is positive ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Return on assets rose — ✓ ✕ ✓ ✕ ✕ ✓ ✓ ✓ ✕
Cash from operations exceeds net income ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Debt fell relative to assets — ✕ ✕ ✓ ✕ ✕ ✓ ✓ ✕ ✓
Current ratio rose — — — — — — — — — —
Share count didn't rise — ✓ ✓ ✕ ✕ ✕ ✓ ✕ ✕ ✕
Gross margin rose — ✕ ✕ ✓ — — — — — —
Revenue rose relative to assets — ✓ ✓ ✓ ✕ ✕ ✓ ✓ ✓ ✓
F-score — / 36 / 85 / 87 / 83 / 73 / 77 / 76 / 75 / 75 / 7
Accruals ratio −5.8%−5.1%−8.2%−8.4%−3.9%−3.6%−5.5%−7.1%−5.9%−4.7%
Altman Z'' ——————————

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $207M $275M $348M $409M $289M $274M $312M $419M $569M $730M
Provision for credit losses −$0.6M $0.2M $1.5M −$0.3M $0.0M −$0.2M $0.8M $0.8M −$0.7M −$0.5M
Gross profit $194M $234M $287M $347M — — — — — —
Operating income $22.1M $28.9M $52.5M $80.3M $14.7M $8.3M $9.9M $64.2M $144M $104M
Interest expense $41.1M $48.7M $64.2M $66.9M $63.0M $68.0M $66.7M $78.8M $105M $132M
Pretax income $23.9M $36.0M $56.3M $88.9M $17.3M $9.1M $9.8M $67.1M $153M $161M
Income tax $9.9M −$26.1M $13.0M $22.0M $7.6M $5.8M $4.4M $23.3M $44.0M $46.8M
Net income $14.1M $62.2M $43.2M $66.9M $9.7M $3.4M $5.4M $43.8M $109M $114M
Net income to common $13.8M $60.3M $39.9M $63.6M $6.4M $0.0M $2.1M $40.4M $104M $108M
Diluted EPS $2.05 $9.69 $6.60 $10.50 $1.05 $0.00 $0.33 $6.23 $15.34 $15.39
Diluted shares 0.01B 0.01B 0.01B 0.01B 0.01B 0.01B 0.01B 0.01B 0.01B 0.01B
Cash flow
Cash from operations $91.6M $137M $189M $230M $93.4M $90.7M $144M $230M $284M $283M
Capital expenditure $1.0M $10.8M $3.5M $6.3M $3.0M $2.2M $6.6M $5.1M $15.6M $31.1M
Free cash flow $90.6M $126M $185M $224M $90.5M $88.5M $138M $225M $269M $252M
Depreciation and amortization $66.3M $66.0M $76.8M $86.2M $94.5M $90.5M $88.3M $90.9M $92.5M $112M
Stock-based compensation $3.7M $4.3M $5.4M $7.8M $11.4M $16.6M $13.6M $14.8M $29.2M $44.6M
Share buybacks $29.0M $3.5M $16.1M $3.6M $1.5M $10.1M $5.2M $9.4M $0.0M $3.8M
Dividends paid — — — — — — — $0.0M $10.7M $8.7M
Dividends and buybacks $29.0M $3.5M $16.1M $3.6M $1.5M $10.1M $5.2M $9.4M $10.7M $12.5M
Balance sheet
Cash and short-term investments $10.1M $7.1M $11.7M $6.7M $42.5M $14.3M $12.1M $7.1M $9.1M $16.4M
Total debt $900M $1.1B $1.3B $1.3B $1.7B $1.8B $1.8B $1.8B $2.3B $2.7B
Inventory $25.4M — — — — — — — — —
Property and equipment, net $16.8M $26.1M $27.7M $31.5M $31.8M — — — — —
Goodwill — — — — — — — — $1.0M $0.3M
Intangible assets $2.2M $1.7M $1.4M $1.3M $1.2M $1.2M $1.1M — — —
Total assets $1.3B $1.6B $1.9B $1.9B $2.4B $2.5B $2.6B $2.7B $3.3B $3.9B
Total liabilities $1.1B $1.3B $1.6B $1.5B $2.0B $2.0B $2.1B $2.2B $2.7B $3.2B
Shareholders' equity $196M $259M $287M $350M $364M $376M $405M $439M $549M $662M
Margins
Gross margin 93.6% 85.1% 82.5% 84.7% — — — — — —
Operating margin 10.7% 10.5% 15.1% 19.6% 5.1% 3.0% 3.2% 15.3% 25.4% 14.3%
EBITDA margin 42.7% 34.5% 37.1% 40.7% 37.8% 36.0% 31.5% 37.1% 41.6% 29.6%
Net margin 6.8% 22.6% 12.4% 16.4% 3.4% 1.2% 1.7% 10.5% 19.1% 15.6%
FCF margin 43.7% 46.0% 53.2% 54.7% 31.3% 32.3% 44.2% 53.7% 47.2% 34.5%
Returns
Return on capital 1.3% 2.2% 2.5% 3.8% 0.5% 0.3% 0.3% 1.9% 3.7% 2.2%
Return on equity 7.2% 27.3% 15.8% 21.0% 2.7% 0.9% 1.4% 10.4% 22.0% 18.8%
Return on assets 1.1% 4.2% 2.4% 3.5% 0.5% 0.1% 0.2% 1.7% 3.7% 3.1%
Return on tangible equity 7.1% 23.4% 14.0% 18.2% 1.8% 0.0% 0.5% 9.2% 19.0% 16.3%
Growth
Revenue growth — 32.6% 26.7% 17.5% −29.4% −5.0% 13.8% 34.2% 36.0% 28.3%
Net income growth — 341.8% −30.4% 54.8% −85.4% −65.6% 62.3% 704.9% 148.1% 4.7%
EPS growth — 372.7% −31.9% 59.1% −90.0% −100.0% — 1,787.9% 146.2% 0.3%
FCF growth — 39.5% 46.6% 20.9% −59.6% −2.2% 55.7% 63.0% 19.7% −6.2%
Share count change — −7.4% −2.8% 0.2% 1.2% 3.6% −0.8% 2.9% 5.0% 3.2%
Financial health
Net debt / EBITDA 10.1x 11.4x 10.3x 7.5x 15.1x 18.0x 18.7x 11.6x 9.5x 12.4x
Debt / equity 4.6x 4.2x 4.7x 3.6x 4.7x 4.8x 4.6x 4.1x 4.1x 4.1x
Interest coverage 0.5x 0.6x 0.8x 1.2x 0.2x 0.1x 0.1x 0.8x 1.4x 0.8x
Capital allocation
Capex / revenue 0.5% 3.9% 1.0% 1.5% 1.0% 0.8% 2.1% 1.2% 2.7% 4.3%
Stock comp / revenue 1.8% 1.6% 1.6% 1.9% 3.9% 6.0% 4.3% 3.5% 5.1% 6.1%
Payouts / FCF 32.0% 2.8% 8.7% 1.6% 1.7% 11.4% 3.8% 4.2% 4.0% 5.0%
Quality scores
Piotroski F-score — 6.0 5.0 7.0 3.0 3.0 7.0 6.0 5.0 5.0
Accruals ratio −5.8% −5.1% −8.2% −8.4% −3.9% −3.6% −5.5% −7.1% −5.9% −4.7%

Source: SEC EDGAR XBRL filings (CIK 0001018164). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open