Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

WILLIS LEASE FINANCE CORP WLFC

· Consumer · Wholesale-Machinery, Equipment & Supplies

FY2024 10-K, filed 2025-03-11
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +36.0% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2024-12-31.

  • Operating margin improved

    Operating margin changed +10.0 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2024-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $269M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2024-12-31.

Core trend metrics

Latest annual revenue growth
+36.0%
as of 2024-12-31
Latest annual operating margin
25.4%
as of 2024-12-31
Free cash flow
$269M
as of 2024-12-31
Debt / equity
4.12x
as of 2024-12-31
ROIC snapshot
3.8%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 6 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2024-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K/A filed 2026-03-30prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Spare Parts And Equipment Sales$95.5M
    69.1%
    +252.3% yoy
  • Maintenance Services$25.5M
    18.5%
    +5.5% yoy
  • Managed Services And Other Revenue$17.2M
    12.4%
    +89.0% yoy

Members sum to $138M against $730M consolidated (residual $592M) - eliminations or corporate lines the filer did not tag on this axis.

By geography
Revenue
  • United States$206M
    28.2%
    +34.5% yoy
  • Europe$184M
    25.2%
    +36.6% yoy
  • India$138M
    18.9%
    +49.0% yoy
  • Asia Pacific$111M
    15.2%
    +3.8% yoy
  • Canada$41.7M
    5.7%
    -0.9% yoy
  • South America$37.2M
    5.1%
    +3.0% yoy
  • Central America$7.68M
    1.1%
    +145.2% yoy
  • Africa$4.58M
    0.6%
    +9447.9% yoy
  • +1 more member in the filing

Members sum to the consolidated $730M for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-05-05prior period 2025-03-31 from the same filingView filing
  • Spare Parts And Equipment Sales$21.7M
    67.0%
    +18.9% yoy
  • Maintenance Services$9.77M
    30.2%
    +74.9% yoy
  • Other Product And Service Revenue$913K
    2.8%
    +53.2% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2024-12-31 · among 4,058 US-listed filers · 480 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$569M
46thof 3,301
middle third
29thof 465
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
36.0%
87thof 3,137
top third
95thof 452
top third
Operating margin
operating income ÷ revenue
25.4%
90thof 2,819
top third
96thof 434
top third
Net margin
net income ÷ revenue
19.1%
84thof 3,263
top third
96thof 461
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
47.2%
95thof 2,679
top third
100thof 418
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
19.8%
86thof 3,577
top third
78thof 412
top third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
1.4×
51stof 819
middle third
38thof 134
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
5.1%
35thof 2,895
middle third
7thof 416
bottom third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
7.9×
14thof 1,547
bottom third
11thof 242
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
2.6×
78thof 1,954
top third
74thof 275
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-5.9%
61stof 2,770
middle third
61stof 331
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
22.6%
25thof 2,345
bottom third
17thof 257
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2024-12-31 · accruals and cash conversion as filed
Cash conversion
2.62×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-5.9%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
22.6%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
14.21×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Share repurchases
PaymentsForRepurchaseOfCommonStock
fiscal year 2024-12-31$11.6M
10-K 2025-03-11
$0
10-K/A 2026-03-30
-100.0%first · latest
Share repurchases
PaymentsForRepurchaseOfCommonStock
fiscal year 2023-12-31$0
10-K 2024-03-15
$9.43M
10-K 2025-03-11
-first · latest

2 share-count periods re-presented for a stock split (3-for-1) are listed apart from restatements and not counted above.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2025 Q3 · filed 20251104View filing
Debt · 6,355 characters as filed

Debt Obligations Debt obligations consisted of the following: September 30, 2025 December 31, 2024 (in thousands) Credit facility at a floating rate of interest of one-month term Secured Overnight Financing Rate (SOFR) plus 2.35% at September 30, 2025, secured by engines, airframes, and loan assets. The credit facility has a committed amount of $1.0 billion at September 30, 2025, which revolves until the maturity date of October 2029. $ 497,000 $ 693,000 WEST VIII Series A 2025 term notes payable at a fixed rate of interest of 5.58%, maturing in June 2050, secured by engines, airframes, and loan assets 519,492 WEST VIII Series B 2025 term note payable at a fixed rate of interest of 6.07%, maturing in June 2050, secured by engines, airframes, and loan assets 71,381 WEST VII Series A 2023 term notes payable at a fixed rate of interest of 8.00%, maturing in October 2048, secured by engines, airframes, and loan assets 237,500 356,355 WEST VI Series A 2021 term notes payable at a fixed rate of interest of 3.10%, maturing in May 2046, secured by engines, airframes, and loan assets 229,343 241,065 WEST VI Series B 2021 term notes payable at a fixed rate of interest of 5.44%, maturing in May 2046, secured by engines, airframes, and loan assets 31,839 33,486 WEST VI Series C 2021 term notes payable at a fixed rate of interest of 7.39%, maturing in May 2046, secured by engines, airframes, and loan assets 8,039 9,926 WEST V Series A 2020 term notes payable at a fixed rate of interest of

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 2,782 characters as filed

Stock-Based Compensation Plans The components of stock-based compensation expense were as follows: Three months ended September 30, Nine months ended September 30, 2025 2024 2025 2024 (in thousands) 2023 Incentive Stock Plan $ 11,253 $ 10,341 $ 34,821 $ 18,279 Employee Stock Purchase Plan 28 48 118 72 Total Stock Compensation Expense $ 11,281 $ 10,389 $ 34,939 $ 18,351 Under the 2023 Incentive Stock Plan (the 2023 Plan), stock-based compensation is in the form of restricted stock awards (RSAs). The RSAs are subject to either service-based vesting, which is typically between one and four years, in which a specific period of continued employment must pass before an award vests, or performance-based vesting, which is typically between one and three years. The expense associated with these awards is recognized on a straight-line basis over the respective vesting period, with forfeitures accounted for as they occur. As it relates to performance-based awards, accrual of compensation expense is based on the probable outcome of the performance condition. For any vesting tranche of an award, the cumulative amount of compensation cost recognized is equal to the portion of the grant-date fair value of the award tranche that is actually vested at that date. As of September 30, 2025, the Company had granted 2,658,196 RSAs under the 2023 Plan and had 991,264 shares available for future issuance. The fair value of the RSAs equaled the stock price at the grant date. The following table summa

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 6,293 characters as filed

Fair Value Measurements The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties in contrast to a forced sale or liquidation. Fair value estimates are made at a specific point in time, based on relevant market information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of judgment, and therefore cannot be determined with precision. Accounting standards define fair value as the price that would be received from selling an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Accounting standards establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value and also establishes the following three levels of inputs that may be used to measure fair value: Level 1 - Quoted prices in active markets for identical assets or liabilities. Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 3 - Unobservab

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.