Free Trial
→ Iran's New Leader Just Said Something That Should Terrify Every American (From American Alternative) (Ad)tc pixel Free WS Stock Alerts

Worthington Steel (WS) Financials

Worthington Steel logo
$40.35 +2.29 (+6.02%)
Closing price 05/5/2026 03:59 PM Eastern
Extended Trading
$40.70 +0.35 (+0.86%)
As of 05/5/2026 06:13 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Worthington Steel

Annual Income Statements for Worthington Steel

This table shows Worthington Steel's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 180 87 155 111
Consolidated Net Income / (Loss)		 200 100 170 119
Net Income / (Loss) Continuing Operations		 200 100 170 119
Total Pre-Tax Income 		254 129 216 148
Total Operating Income		 227 120 195 147
Total Gross Profit		 396 337 440 389
Total Revenue		 4,069 3,608 3,431 3,093
Operating Revenue		 4,069 3,608 3,431 3,093
Total Cost of Revenue		 3,673 3,271 2,991 2,705
Operating Cost of Revenue		 3,673 3,271 2,991 2,705
Total Operating Expenses		 169 216 245 242
Selling, General & Admin Expense		 180 201 224 232
Other Operating Expenses / (Income)		 0.00 18 20 0.00
Impairment Charge		 3.10 2.10 1.40 7.40
Restructuring Charge		 -15 -4.20 0.00 2.60
Total Other Income / (Expense), net		 28 8.40 22 1.10
Interest Expense		 3.00 3.00 6.00 7.10
Interest & Investment Income		 30 7.70 22 4.40
Other Income / (Expense), net		 0.90 3.70 5.30 3.80
Income Tax Expense		 54 29 46 29
Net Income / (Loss) Attributable to Noncontrolling Interest		 20 13 15 8.60
Basic Earnings per Share		 $3.66 $1.77 $3.14 $2.24
Weighted Average Basic Shares Outstanding		 49.30M 49.30M 49.30M 49.50M
Diluted Earnings per Share		 $3.66 $1.77 $3.11 $2.19
Weighted Average Diluted Shares Outstanding		 49.30M 49.30M 49.80M 50.50M
Weighted Average Basic & Diluted Shares Outstanding		 - - 50.39M 50.87M

Quarterly Income Statements for Worthington Steel

This table shows Worthington Steel's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders		 59 -6.00 49 53 28 13 14 56 36 19 10
Consolidated Net Income / (Loss)		 62 -2.10 52 58 32 16 12 59 39 22 11
Net Income / (Loss) Continuing Operations		 62 -2.10 52 58 32 16 12 59 39 22 11
Total Pre-Tax Income 		79 -4.60 66 75 36 20 17 75 52 26 14
Total Operating Income		 70 -8.80 66 67 43 19 18 66 48 22 3.10
Total Gross Profit		 129 60 120 131 100 80 81 127 115 93 76
Total Revenue		 906 808 806 911 834 739 687 833 873 872 770
Operating Revenue		 906 808 806 911 834 739 687 833 873 872 770
Total Cost of Revenue		 777 748 686 780 734 659 606 706 758 779 694
Operating Cost of Revenue		 777 748 686 780 734 659 606 706 758 779 694
Total Operating Expenses		 59 69 54 64 57 61 63 61 67 72 73
Selling, General & Admin Expense		 54 54 53 64 57 61 55 59 68 71 78
Impairment Charge		 1.40 0.00 0.00 - 0.00 0.00 7.40 - 0.00 0.60 1.50
Restructuring Charge		 - - 0.00 - 0.00 0.00 0.90 - -1.00 0.00 -6.00
Total Other Income / (Expense), net		 9.40 4.20 0.10 8.00 -7.20 0.80 -1.20 8.70 3.70 4.00 11
Interest Expense		 0.50 0.20 2.90 2.40 2.60 2.10 1.40 1.00 2.90 2.70 2.10
Interest & Investment Income		 9.00 3.80 2.90 6.70 1.30 -0.90 0.00 4.00 6.40 6.80 3.50
Other Income / (Expense), net		 0.90 0.60 0.10 3.70 -5.90 3.80 0.20 5.70 0.20 -0.10 9.80
Income Tax Expense		 17 -2.50 14 18 4.00 3.60 5.00 16 13 4.20 3.50
Preferred Stock Dividends Declared		 - - - - 0.00 0.00 0.00 - 0.50 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest		 3.60 3.90 3.40 4.50 3.80 3.30 -1.70 3.20 1.80 2.70 0.40
Basic Earnings per Share		 $1.19 ($0.12) $0.99 $1.08 $0.57 $0.26 $0.28 $1.13 $0.73 $0.38 $0.21
Weighted Average Basic Shares Outstanding		 49.30M 49.30M 49.30M 49.30M 49.40M 49.50M 49.50M 49.50M 49.60M 49.80M 49.90M
Diluted Earnings per Share		 $1.19 ($0.12) $0.98 $1.06 $0.56 $0.25 $0.27 $1.11 $0.72 $0.37 $0.20
Weighted Average Diluted Shares Outstanding		 49.30M 49.30M 50.30M 49.80M 50.40M 50.60M 50.50M 50.50M 50.60M 50.70M 50.90M
Weighted Average Basic & Diluted Shares Outstanding		 - - 50.38M 50.39M 50.78M 50.75M 50.74M 50.87M 50.83M 50.81M 50.81M
Cash Dividends to Common per Share		 $0.00 $0.00 $0.16 - $0.16 $0.16 $0.16 - $0.16 $0.16 $0.16

Annual Cash Flow Statements for Worthington Steel

This table details how cash moves in and out of Worthington Steel's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Net Change in Cash & Equivalents		 2.60 13 7.50 53
Net Cash From Operating Activities		 40 315 200 230
Net Cash From Continuing Operating Activities		 40 315 200 230
Net Income / (Loss) Continuing Operations		 200 100 170 119
Consolidated Net Income / (Loss)		 200 100 170 119
Depreciation Expense		 60 70 65 66
Non-Cash Adjustments To Reconcile Net Income		 -30 16 -6.60 28
Changes in Operating Assets and Liabilities, net		 -190 130 -29 17
Net Cash From Investing Activities		 -395 -22 -123 -129
Net Cash From Continuing Investing Activities		 -395 -22 -123 -129
Purchase of Property, Plant & Equipment		 -36 -46 -103 -130
Acquisitions		 -377 0.00 -21 0.00
Other Investing Activities, net		 18 23 1.20 1.30
Net Cash From Financing Activities		 358 -280 -69 -49
Net Cash From Continuing Financing Activities		 358 -280 -69 -49
Repayment of Debt		 77 -60 145 1.20
Payment of Dividends		 -35 -20 -167 -49
Issuance of Debt		 - 0.00 0.00 2.30
Issuance of Common Equity		 0.00 0.00 0.30 -3.10
Other Financing Activities, net		 317 -200 -48 0.00

Quarterly Cash Flow Statements for Worthington Steel

This table details how cash moves in and out of Worthington Steel's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Change in Cash & Equivalents		 -5.30 187 -154 -21 -4.20 16 11 30 -15 12 0.20
Net Cash From Operating Activities		 -21 140 45 36 55 68 54 54 -6.30 99 63
Net Cash From Continuing Operating Activities		 -21 140 45 36 55 68 54 54 -6.30 99 63
Net Income / (Loss) Continuing Operations		 62 -2.10 52 58 32 16 12 59 39 22 11
Consolidated Net Income / (Loss)		 62 -2.10 52 58 32 16 12 59 39 22 11
Depreciation Expense		 17 16 16 16 16 16 17 17 20 22 22
Non-Cash Adjustments To Reconcile Net Income		 -5.50 -0.60 -0.90 0.40 1.00 9.80 18 -0.80 0.10 4.20 12
Changes in Operating Assets and Liabilities, net		 -94 126 -23 -39 5.20 26 7.20 -21 -65 52 19
Net Cash From Investing Activities		 -17 -39 -22 -44 -22 -34 -29 -45 -30 -25 -116
Net Cash From Continuing Investing Activities		 -17 -39 -22 -44 -22 -34 -29 -45 -30 -25 -116
Purchase of Property, Plant & Equipment		 -17 -19 -22 -45 -22 -35 -29 -46 -29 -25 -30
Other Investing Activities, net		 0.00 0.80 - 0.40 0.00 1.10 - 0.20 1.40 - 16
Net Cash From Financing Activities		 33 86 -176 -12 -37 -18 -14 21 21 -63 53
Net Cash From Continuing Financing Activities		 33 86 -176 -12 -37 -18 -14 21 21 -63 53
Repayment of Debt		 -2.80 175 -28 271 -26 139 -5.00 39 8.10 -53 63
Payment of Dividends		 -1.90 - -152 -13 -9.90 -11 -9.90 -18 -8.10 -8.40 -8.10
Issuance of Debt		 0.00 - - - 0.00 - - 0.10 23 1.20 -0.40
Issuance of Common Equity		 - - - - - - - - - - 4.80
Effect of Exchange Rate Changes		 - - - - 0.00 - - - 0.30 -0.20 -0.20

Annual Balance Sheets for Worthington Steel

This table presents Worthington Steel's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 5/31/2023 5/31/2024 5/31/2025
Total Assets		 1,764 1,866 1,962
Total Current Assets		 981 1,002 1,049
Cash & Equivalents		 33 40 38
Restricted Cash		 - 0.00 55
Accounts Receivable		 468 473 439
Inventories, net		 415 405 422
Prepaid Expenses		 58 77 83
Current Deferred & Refundable Income Taxes		 4.30 4.20 0.10
Other Current Nonoperating Assets		 3.40 2.90 12
Plant, Property, & Equipment, net		 414 475 548
Plant, Property & Equipment, gross		 1,074 1,192 1,304
Accumulated Depreciation		 660 718 756
Total Noncurrent Assets		 369 390 365
Long-Term Investments		 115 135 127
Noncurrent Note & Lease Receivables		 - - 0.00
Goodwill		 79 80 80
Intangible Assets		 83 77 68
Noncurrent Deferred & Refundable Income Taxes		 6.30 8.50 11
Other Noncurrent Operating Assets		 86 90 80
Total Liabilities & Shareholders' Equity		 1,764 1,866 1,962
Total Liabilities		 610 749 764
Total Current Liabilities		 478 618 632
Short-Term Debt		 23 148 149
Accounts Payable		 402 380 403
Accrued Expenses		 16 16 15
Dividends Payable		 0.00 8.70 9.30
Current Deferred & Payable Income Tax Liabilities		 0.00 5.20 4.50
Current Employee Benefit Liabilities		 32 53 43
Other Current Liabilities		 5.90 7.60 7.70
Total Noncurrent Liabilities		 131 131 132
Long-Term Debt		 - 0.00 2.30
Noncurrent Deferred & Payable Income Tax Liabilities		 26 28 29
Other Noncurrent Operating Liabilities		 105 103 102
Redeemable Noncontrolling Interest		 - - 0.00
Total Equity & Noncontrolling Interests		 1,155 1,118 1,198
Total Preferred & Common Equity		 1,029 985 1,074
Preferred Stock		 0.00 0.00 0.00
Total Common Equity		 1,029 985 1,074
Common Stock		 0.00 905 914
Retained Earnings		 0.00 86 164
Accumulated Other Comprehensive Income / (Loss)		 -2.10 -6.10 -4.00
Noncontrolling Interest		 126 132 124

Quarterly Balance Sheets for Worthington Steel

This table presents Worthington Steel's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/29/2024 8/31/2024 11/30/2024 2/28/2025 8/31/2025 11/30/2025 2/28/2026
Total Assets		 1,849 1,829 1,739 1,800 2,243 2,150 2,316
Total Current Assets		 1,023 956 857 913 1,149 1,050 1,107
Cash & Equivalents		 61 36 52 63 78 90 90
Restricted Cash		 - - - - 0.00 0.00 0.00
Accounts Receivable		 469 443 373 414 490 441 462
Inventories, net		 408 392 343 342 479 413 436
Prepaid Expenses		 77 74 79 85 89 92 116
Current Deferred & Refundable Income Taxes		 6.20 7.60 9.20 6.90 1.60 4.80 2.70
Other Current Nonoperating Assets		 1.80 2.90 1.80 1.10 11 10 0.60
Plant, Property, & Equipment, net		 447 487 505 517 656 663 678
Plant, Property & Equipment, gross		 1,157 1,218 1,250 1,267 1,429 1,456 1,486
Accumulated Depreciation		 710 731 745 750 773 793 808
Total Noncurrent Assets		 379 387 377 370 439 436 531
Long-Term Investments		 130 136 130 123 133 134 120
Noncurrent Note & Lease Receivables		 - - - - 8.40 9.70 9.40
Goodwill		 80 80 80 79 102 102 103
Intangible Assets		 79 76 74 69 90 88 87
Noncurrent Deferred & Refundable Income Taxes		 5.80 8.50 8.50 10 10 11 13
Other Noncurrent Operating Assets		 84 87 84 89 95 92 199
Total Liabilities & Shareholders' Equity		 1,849 1,829 1,739 1,800 2,243 2,150 2,316
Total Liabilities		 779 686 594 657 912 803 958
Total Current Liabilities		 645 558 468 521 694 585 746
Short-Term Debt		 147 122 115 110 190 140 220
Accounts Payable		 407 359 286 335 386 339 402
Accrued Expenses		 15 13 16 18 24 29 44
Dividends Payable		 8.50 8.80 9.00 9.10 9.10 9.00 9.10
Current Deferred & Payable Income Tax Liabilities		 14 7.30 1.20 1.10 17 1.20 2.00
Current Employee Benefit Liabilities		 47 40 34 41 55 54 55
Other Current Liabilities		 6.70 7.40 7.40 7.40 13 13 14
Total Noncurrent Liabilities		 133 128 127 136 219 218 213
Long-Term Debt		 - - - 2.20 43 42 32
Noncurrent Deferred & Payable Income Tax Liabilities		 27 27 27 28 40 41 36
Other Noncurrent Operating Liabilities		 107 101 100 105 136 136 145
Redeemable Noncontrolling Interest		 - - - - 98 98 97
Total Equity & Noncontrolling Interests		 1,070 1,143 1,145 1,143 1,233 1,249 1,261
Total Preferred & Common Equity		 938 1,009 1,011 1,012 1,105 1,117 1,125
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 938 1,009 1,011 1,012 1,105 1,117 1,125
Common Stock		 903 907 910 911 915 915 917
Retained Earnings		 41 106 111 117 193 204 206
Accumulated Other Comprehensive Income / (Loss)		 -6.30 -3.90 -9.80 -15 -2.90 -1.50 2.10
Noncontrolling Interest		 133 134 134 131 128 132 136

Annual Metrics And Ratios for Worthington Steel

This table displays calculated financial ratios and metrics derived from Worthington Steel's official financial filings.

Metric 2022 2023 2024 2025
Period end date 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Growth Metrics		 - - - -
Revenue Growth		 0.00% -11.33% -4.91% -9.83%
EBITDA Growth		 0.00% -32.54% 36.93% -18.22%
EBIT Growth		 0.00% -45.49% 61.13% -24.52%
NOPAT Growth		 0.00% -47.79% 64.20% -22.62%
Net Income Growth		 0.00% -50.22% 70.61% -29.86%
EPS Growth		 0.00% -51.64% 75.71% -29.58%
Operating Cash Flow Growth		 0.00% 697.47% -36.67% 15.44%
Free Cash Flow Firm Growth		 0.00% 0.00% 108.96% 3.81%
Invested Capital Growth		 0.00% 0.00% 6.76% 2.88%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% -2.46%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 0.88%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 0.73%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 0.54%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 1.02%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 2.34%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% -17.97% 8.63%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 4.67%
Profitability Metrics		 - - - -
Gross Margin		 9.72% 9.33% 12.82% 12.56%
EBITDA Margin		 7.05% 5.37% 7.73% 7.01%
Operating Margin		 5.57% 3.33% 5.67% 4.75%
EBIT Margin		 5.59% 3.44% 5.82% 4.88%
Profit (Net Income) Margin		 4.92% 2.76% 4.96% 3.86%
Tax Burden Percent		 78.77% 77.47% 78.68% 80.55%
Interest Burden Percent		 111.78% 103.79% 108.21% 98.21%
Effective Tax Rate		 21.23% 22.53% 21.32% 19.45%
Return on Invested Capital (ROIC)		 0.00% 18.15% 14.42% 10.65%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 7.98% -8.45% 8.72%
Return on Net Nonoperating Assets (RNNOA)		 0.00% -0.88% 0.56% -0.34%
Return on Equity (ROE)		 0.00% 17.27% 14.97% 10.30%
Cash Return on Invested Capital (CROIC)		 0.00% -181.85% 7.88% 7.81%
Operating Return on Assets (OROA)		 0.00% 7.03% 11.01% 7.88%
Return on Assets (ROA)		 0.00% 5.65% 9.37% 6.23%
Return on Common Equity (ROCE)		 0.00% 15.39% 13.27% 9.17%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 9.69% 17.26% 0.00%
Net Operating Profit after Tax (NOPAT)		 178 93 153 118
NOPAT Margin		 4.39% 2.58% 4.46% 3.83%
Net Nonoperating Expense Percent (NNEP)		 0.00% 10.18% 22.87% 1.93%
Return On Investment Capital (ROIC_SIMPLE)		 - - - 8.78%
Cost of Revenue to Revenue		 90.28% 90.67% 87.18% 87.44%
SG&A Expenses to Revenue		 4.43% 5.57% 6.54% 7.49%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 4.15% 5.99% 7.15% 7.81%
Earnings before Interest and Taxes (EBIT)		 228 124 200 151
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 287 194 265 217
Valuation Ratios		 - - - -
Price to Book Value (P/BV)		 0.00 0.00 1.68 1.17
Price to Tangible Book Value (P/TBV)		 0.00 0.00 2.00 1.36
Price to Revenue (P/Rev)		 0.00 0.00 0.48 0.41
Price to Earnings (P/E)		 0.00 0.00 10.69 11.34
Dividend Yield		 0.00% 0.00% 0.49% 2.59%
Earnings Yield		 0.00% 0.00% 9.36% 8.82%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 1.60 1.16
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.51 0.42
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 6.63 6.05
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 8.80 8.70
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 11.49 11.07
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 8.81 5.69
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 21.03 15.10
Leverage & Solvency		 - - - -
Debt to Equity		 0.00 0.02 0.13 0.13
Long-Term Debt to Equity		 0.00 0.00 0.00 0.00
Financial Leverage		 0.00 -0.11 -0.07 -0.04
Leverage Ratio		 0.00 1.53 1.60 1.65
Compound Leverage Factor		 0.00 1.59 1.73 1.62
Debt to Total Capital		 0.00% 1.94% 11.70% 11.23%
Short-Term Debt to Total Capital		 0.00% 1.94% 11.70% 11.06%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.17%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 10.67% 10.45% 9.17%
Common Equity to Total Capital		 0.00% 87.40% 77.86% 79.60%
Debt to EBITDA		 0.00 0.12 0.56 0.70
Net Debt to EBITDA		 0.00 -0.64 -0.10 -0.31
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.01
Debt to NOPAT		 0.00 0.24 0.97 1.28
Net Debt to NOPAT		 0.00 -1.34 -0.18 -0.57
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.02
Altman Z-Score		 0.00 0.00 3.83 3.19
Noncontrolling Interest Sharing Ratio		 0.00% 10.88% 11.35% 11.06%
Liquidity Ratios		 - - - -
Current Ratio		 0.00 2.05 1.62 1.66
Quick Ratio		 0.00 1.05 0.83 0.75
Cash Flow Metrics		 - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -934 84 87
Operating Cash Flow to CapEx		 108.52% 692.31% 192.94% 176.61%
Free Cash Flow to Firm to Interest Expense		 0.00 -311.17 13.94 12.23
Operating Cash Flow to Interest Expense		 13.17 105.00 33.25 32.44
Operating Cash Flow Less CapEx to Interest Expense		 1.03 89.83 16.02 14.07
Efficiency Ratios		 - - - -
Asset Turnover		 0.00 2.04 1.89 1.62
Accounts Receivable Turnover		 0.00 7.71 7.29 6.79
Inventory Turnover		 0.00 7.89 7.29 6.54
Fixed Asset Turnover		 0.00 8.71 7.72 6.05
Accounts Payable Turnover		 0.00 8.13 7.64 6.91
Days Sales Outstanding (DSO)		 0.00 47.35 50.04 53.77
Days Inventory Outstanding (DIO)		 0.00 46.28 50.04 55.82
Days Payable Outstanding (DPO)		 0.00 44.88 47.75 52.83
Cash Conversion Cycle (CCC)		 0.00 48.75 52.33 56.76
Capital & Investment Metrics		 - - - -
Invested Capital		 0.00 1,027 1,096 1,128
Invested Capital Turnover		 0.00 7.03 3.23 2.78
Increase / (Decrease) in Invested Capital		 0.00 1,027 69 32
Enterprise Value (EV)		 0.00 0.00 1,758 1,311
Market Capitalization		 0.00 0.00 1,653 1,256
Book Value per Share		 $0.00 $20.87 $19.56 $21.17
Tangible Book Value per Share		 $0.00 $17.59 $16.45 $18.26
Total Capital		 0.00 1,177 1,266 1,349
Total Debt		 0.00 23 148 152
Total Long-Term Debt		 0.00 0.00 0.00 2.30
Net Debt		 0.00 -125 -27 -68
Capital Expenditures (CapEx)		 36 46 103 130
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 493 491 473
Debt-free Net Working Capital (DFNWC)		 0.00 525 531 566
Net Working Capital (NWC)		 0.00 503 383 417
Net Nonoperating Expense (NNE)		 -22 -6.51 -17 -0.89
Net Nonoperating Obligations (NNO)		 0.00 -128 -21 -70
Total Depreciation and Amortization (D&A)		 60 70 65 66
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 13.65% 14.32% 15.30%
Debt-free Net Working Capital to Revenue		 0.00% 14.56% 15.49% 18.30%
Net Working Capital to Revenue		 0.00% 13.93% 11.18% 13.48%
Earnings Adjustments		 - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $3.14 $2.24
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 49.30M 49.50M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $3.11 $2.19
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 49.80M 50.50M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 50.39M 50.87M
Normalized Net Operating Profit after Tax (NOPAT)		 170 92 154 126
Normalized NOPAT Margin		 4.17% 2.54% 4.49% 4.09%
Pre Tax Income Margin		 6.25% 3.57% 6.30% 4.79%
Debt Service Ratios		 - - - -
EBIT to Interest Expense		 75.83 41.33 33.30 21.24
NOPAT to Interest Expense		 59.49 31.06 25.50 16.68
EBIT Less CapEx to Interest Expense		 63.70 26.17 16.07 2.87
NOPAT Less CapEx to Interest Expense		 47.36 15.90 8.27 -1.69
Payout Ratios		 - - - -
Dividend Payout Ratio		 17.57% 20.26% 98.00% 40.99%
Augmented Payout Ratio		 17.57% 20.26% 98.00% 40.99%

Quarterly Metrics And Ratios for Worthington Steel

This table displays calculated financial ratios and metrics derived from Worthington Steel's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
DEI Shares Outstanding		 - - - - - - - - - - 50,805,635.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 50,805,635.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 0.20
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 0.00% 0.00% 3.22% 0.00% -7.93% -8.54% -14.69% -8.57% 4.66% 17.98% 11.99%
EBITDA Growth		 0.00% 0.00% 662.04% 0.00% -38.63% 375.61% -57.35% 2.18% 28.12% 11.03% -1.71%
EBIT Growth		 0.00% 0.00% 514.81% 0.00% -46.88% 376.83% -72.14% 1.55% 29.33% -4.85% -30.27%
NOPAT Growth		 0.00% 0.00% 498.12% 0.00% -29.45% 350.75% -75.25% 0.98% -7.13% 17.53% -81.92%
Net Income Growth		 0.00% 0.00% 463.44% 0.00% -48.15% 866.67% -76.91% 2.08% 19.88% 33.54% -10.74%
EPS Growth		 0.00% 0.00% 790.91% 0.00% -52.94% 308.33% -72.45% 4.72% 28.57% 48.00% -25.93%
Operating Cash Flow Growth		 0.00% 0.00% 0.00% -55.11% 363.77% -51.39% 20.36% 51.40% -111.54% 46.03% 17.66%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 96.80% 0.00% 79.63% 81.19% -945.45%
Invested Capital Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.29% 2.88% 22.92% 20.21% 30.64%
Revenue Q/Q Growth		 0.00% -10.80% -0.27% 13.06% 0.00% -11.39% -6.98% 21.17% 4.80% -0.11% -11.71%
EBITDA Q/Q Growth		 0.00% -90.63% 903.66% 5.83% 0.00% -27.37% -10.00% 153.56% -22.70% -37.06% -20.32%
EBIT Q/Q Growth		 0.00% -111.61% 909.76% 6.93% 0.00% -39.47% -18.50% 289.73% -32.73% -55.46% -40.28%
NOPAT Q/Q Growth		 0.00% -111.26% 949.37% -1.44% 0.00% -59.99% -16.17% 302.16% -31.15% -49.37% -87.10%
Net Income Q/Q Growth		 0.00% -103.38% 2,595.24% 10.11% 0.00% -50.00% -24.84% 386.78% -34.47% -44.30% -49.77%
EPS Q/Q Growth		 0.00% -110.08% 916.67% 8.16% 0.00% -55.36% 8.00% 311.11% -35.14% -48.61% -45.95%
Operating Cash Flow Q/Q Growth		 -126.10% 775.85% -68.05% -20.36% 53.37% 24.54% -20.88% 0.19% -111.69% 1,676.19% -36.25%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 100.00% 0.00% -0.85% 97.07% 165.31% -1,155.08% 6.90% -62.95%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 6.10% 0.00% -1.28% -0.69% 4.67% 19.79% -3.46% 7.92%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 14.19% 7.45% 14.90% 14.38% 12.04% 10.83% 11.81% 15.25% 13.20% 10.69% 9.89%
EBITDA Margin		 9.66% 1.01% 10.21% 9.56% 6.44% 5.28% 5.11% 10.69% 7.88% 4.97% 4.48%
Operating Margin		 7.69% -1.09% 8.23% 7.39% 5.20% 2.56% 2.66% 7.97% 5.53% 2.49% 0.40%
EBIT Margin		 7.79% -1.01% 8.24% 7.79% 4.50% 3.07% 2.69% 8.66% 5.56% 2.48% 1.68%
Profit (Net Income) Margin		 6.86% -0.26% 6.50% 6.33% 3.86% 2.18% 1.76% 7.07% 4.42% 2.47% 1.40%
Tax Burden Percent		 78.51% 45.65% 78.92% 76.63% 88.95% 81.73% 70.76% 78.43% 74.23% 83.66% 75.52%
Interest Burden Percent		 112.04% 56.10% 100.00% 106.06% 96.53% 86.78% 92.43% 104.16% 107.22% 118.98% 110.85%
Effective Tax Rate		 21.49% 0.00% 21.08% 23.37% 11.05% 18.27% 29.24% 21.57% 25.77% 16.34% 24.48%
Return on Invested Capital (ROIC)		 0.00% 0.00% 0.00% 17.72% 28.29% 12.68% 5.66% 17.39% 10.50% 5.69% 0.82%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00% -10.93% 57.27% 10.50% 7.31% 2.50% -12.20% -0.81% -107.63%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00% 0.21% -2.21% -0.55% -0.34% -0.10% 0.12% 0.03% 0.67%
Return on Equity (ROE)		 0.00% 0.00% 0.00% 17.93% 26.08% 12.12% 5.32% 17.30% 10.62% 5.72% 1.49%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% 7.63% 0.00% 0.00% 0.00% 7.81% -11.05% -8.37% -17.85%
Operating Return on Assets (OROA)		 0.00% 0.00% 0.00% 14.73% 8.26% 5.81% 4.68% 13.99% 8.55% 4.16% 2.73%
Return on Assets (ROA)		 0.00% 0.00% 0.00% 11.97% 7.09% 4.12% 3.06% 11.43% 6.80% 4.14% 2.28%
Return on Common Equity (ROCE)		 0.00% 0.00% 0.00% 15.89% 23.02% 10.70% 4.69% 15.38% 9.08% 4.89% 1.27%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00% 0.00% 13.89% 15.67% 11.67% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 55 -6.16 52 52 39 15 13 52 36 18 2.34
NOPAT Margin		 6.04% -0.76% 6.49% 5.66% 4.63% 2.09% 1.88% 6.25% 4.11% 2.08% 0.30%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.42% 28.65% -28.98% 2.17% -1.65% 14.90% 22.70% 6.50% 108.45%
Return On Investment Capital (ROIC_SIMPLE)		 - - 4.30% 4.08% - 1.23% 1.03% 3.86% 2.44% 1.27% 0.15%
Cost of Revenue to Revenue		 85.81% 92.55% 85.10% 85.62% 87.96% 89.17% 88.19% 84.75% 86.80% 89.31% 90.11%
SG&A Expenses to Revenue		 5.94% 6.70% 6.55% 6.99% 6.83% 8.27% 7.94% 7.07% 7.78% 8.13% 10.07%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 6.49% 8.54% 6.68% 6.99% 6.83% 8.27% 9.15% 7.28% 7.66% 8.20% 9.48%
Earnings before Interest and Taxes (EBIT)		 71 -8.20 66 71 38 23 19 72 49 22 13
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 88 8.20 82 87 54 39 35 89 69 43 35
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 1.64 1.76 2.24 1.33 1.17 1.53 1.53 1.87
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 1.95 2.08 2.65 1.56 1.36 1.85 1.84 2.25
Price to Revenue (P/Rev)		 0.00 0.00 0.00 0.47 0.53 0.69 0.42 0.41 0.54 0.52 0.63
Price to Earnings (P/E)		 0.00 0.00 0.00 10.46 14.25 15.82 12.43 11.34 14.22 13.71 17.34
Dividend Yield		 0.00% 0.00% 0.00% 0.50% 0.91% 1.07% 2.41% 2.59% 1.93% 1.90% 1.55%
Earnings Yield		 0.00% 0.00% 0.00% 9.56% 7.02% 6.32% 8.04% 8.82% 7.03% 7.29% 5.77%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 1.57 1.69 2.15 1.30 1.16 1.43 1.45 1.69
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 0.50 0.55 0.71 0.44 0.42 0.62 0.58 0.71
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 6.50 8.04 8.91 6.53 6.05 8.34 8.03 10.08
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 8.63 11.15 11.82 9.37 8.70 11.95 11.80 15.32
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 11.26 13.66 14.87 11.91 11.07 16.60 15.89 21.92
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 8.64 6.76 11.51 6.61 5.69 11.42 9.45 11.30
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.10 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.00 0.00 0.14 0.13 0.11 0.10 0.10 0.13 0.18 0.14 0.19
Long-Term Debt to Equity		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.02
Financial Leverage		 0.00 0.00 -0.03 -0.02 -0.04 -0.05 -0.05 -0.04 -0.01 -0.04 -0.01
Leverage Ratio		 0.00 0.00 1.73 1.60 1.60 1.52 1.65 1.65 1.65 1.56 1.65
Compound Leverage Factor		 0.00 0.00 1.73 1.69 1.54 1.32 1.52 1.72 1.76 1.86 1.82
Debt to Total Capital		 0.00% 0.00% 12.09% 11.70% 9.66% 9.13% 8.94% 11.23% 14.92% 11.91% 15.63%
Short-Term Debt to Total Capital		 0.00% 0.00% 12.09% 11.70% 9.66% 9.13% 8.76% 11.06% 12.17% 9.18% 13.66%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.18% 0.17% 2.76% 2.73% 1.96%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 10.90% 10.45% 10.60% 10.66% 10.42% 9.17% 14.45% 15.03% 14.48%
Common Equity to Total Capital		 0.00% 0.00% 77.01% 77.86% 79.75% 80.22% 80.64% 79.60% 70.63% 73.06% 69.90%
Debt to EBITDA		 0.00 0.00 0.00 0.56 0.53 0.44 0.52 0.70 1.01 0.77 1.07
Net Debt to EBITDA		 0.00 0.00 0.00 -0.10 -0.22 -0.26 -0.34 -0.31 0.10 -0.18 0.18
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.19 0.18 0.13
Debt to NOPAT		 0.00 0.00 0.00 0.97 0.90 0.73 0.95 1.28 2.00 1.53 2.32
Net Debt to NOPAT		 0.00 0.00 0.00 -0.18 -0.37 -0.43 -0.63 -0.57 0.19 -0.35 0.38
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.37 0.35 0.29
Altman Z-Score		 0.00 0.00 0.00 3.57 3.80 4.58 3.38 3.06 2.94 3.22 3.09
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 11.35% 11.73% 11.73% 11.90% 11.06% 14.55% 14.61% 14.55%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.00 0.00 1.58 1.62 1.71 1.83 1.75 1.66 1.66 1.80 1.48
Quick Ratio		 0.00 0.00 0.82 0.83 0.86 0.91 0.92 0.75 0.82 0.91 0.74
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 -981 0.00 -1,060 -1,069 -31 20 -216 -201 -328
Operating Cash Flow to CapEx		 -119.65% 740.21% 199.55% 79.46% 253.95% 195.40% 188.11% 118.46% -21.43% 402.02% 211.00%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 -338.20 0.00 -407.84 -509.26 -22.39 20.48 -74.50 -74.50 -156.08
Operating Cash Flow to Interest Expense		 -41.40 699.50 15.41 14.83 21.00 32.38 38.43 53.90 -2.17 36.78 30.14
Operating Cash Flow Less CapEx to Interest Expense		 -76.00 605.00 7.69 -3.83 12.73 15.81 18.00 8.40 -12.31 27.63 15.86
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.00 0.00 0.00 1.89 1.84 1.89 1.74 1.62 1.54 1.68 1.63
Accounts Receivable Turnover		 0.00 0.00 0.00 7.29 7.58 8.82 7.19 6.79 6.71 8.03 7.65
Inventory Turnover		 0.00 0.00 0.00 7.29 7.52 8.33 7.41 6.54 6.27 7.54 7.55
Fixed Asset Turnover		 0.00 0.00 0.00 7.72 6.90 6.51 6.58 6.05 5.48 5.59 5.60
Accounts Payable Turnover		 0.00 0.00 0.00 7.64 8.20 10.01 7.49 6.91 7.33 9.12 7.97
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 50.04 48.18 41.37 50.79 53.77 54.40 45.48 47.73
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 50.04 48.56 43.80 49.29 55.82 58.23 48.44 48.35
Days Payable Outstanding (DPO)		 0.00 0.00 0.00 47.75 44.50 36.46 48.74 52.83 49.83 40.02 45.80
Cash Conversion Cycle (CCC)		 0.00 0.00 0.00 52.33 52.25 48.72 51.33 56.76 62.80 53.89 50.28
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 0.00 0.00 1,033 1,096 1,099 1,085 1,077 1,128 1,351 1,304 1,408
Invested Capital Turnover		 0.00 0.00 0.00 3.13 6.11 6.06 3.01 2.78 2.56 2.73 2.69
Increase / (Decrease) in Invested Capital		 0.00 0.00 1,033 0.00 1,099 1,085 44 32 252 219 330
Enterprise Value (EV)		 0.00 0.00 0.00 1,724 1,859 2,335 1,402 1,311 1,934 1,896 2,376
Market Capitalization		 0.00 0.00 0.00 1,619 1,775 2,268 1,345 1,256 1,686 1,708 2,101
Book Value per Share		 $0.00 $0.00 $19.02 $19.56 $20.03 $19.91 $19.95 $21.17 $21.72 $21.98 $22.13
Tangible Book Value per Share		 $0.00 $0.00 $15.81 $16.45 $16.95 $16.89 $17.02 $18.26 $17.95 $18.24 $18.39
Total Capital		 0.00 0.00 1,218 1,266 1,265 1,260 1,255 1,349 1,564 1,529 1,609
Total Debt		 0.00 0.00 147 148 122 115 112 152 233 182 251
Total Long-Term Debt		 0.00 0.00 0.00 0.00 0.00 0.00 2.20 2.30 43 42 32
Net Debt		 0.00 0.00 -44 -27 -50 -67 -74 -68 22 -42 42
Capital Expenditures (CapEx)		 17 19 22 45 22 35 29 46 29 25 30
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 0.00 464 491 484 453 438 473 567 516 491
Debt-free Net Working Capital (DFNWC)		 0.00 0.00 525 531 520 505 502 566 645 606 581
Net Working Capital (NWC)		 0.00 0.00 378 383 398 390 392 417 455 465 361
Net Nonoperating Expense (NNE)		 -7.38 -4.06 -0.08 -6.13 6.40 -0.65 0.85 -6.82 -2.75 -3.35 -8.46
Net Nonoperating Obligations (NNO)		 0.00 0.00 -37 -21 -44 -60 -66 -70 20 -43 50
Total Depreciation and Amortization (D&A)		 17 16 16 16 16 16 17 17 20 22 22
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 14.32% 14.40% 13.76% 13.82% 15.30% 18.10% 15.80% 14.66%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 15.49% 15.48% 15.34% 15.82% 18.30% 20.60% 18.55% 17.35%
Net Working Capital to Revenue		 0.00% 0.00% 0.00% 11.18% 11.84% 11.85% 12.35% 13.48% 14.52% 14.25% 10.78%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.99 $1.08 $0.57 $0.26 $0.28 $1.13 $0.73 $0.38 $0.21
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 49.30M 49.30M 49.40M 49.50M 49.50M 49.50M 49.60M 49.80M 49.90M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.98 $1.06 $0.56 $0.25 $0.27 $1.11 $0.72 $0.37 $0.20
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 50.30M 49.80M 50.40M 50.60M 50.50M 50.50M 50.60M 50.70M 50.90M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 50.38M 50.39M 50.78M 50.75M 50.74M 50.87M 50.83M 50.81M 50.81M
Normalized Net Operating Profit after Tax (NOPAT)		 56 -6.16 52 52 39 15 19 52 35 19 -1.06
Normalized NOPAT Margin		 6.16% -0.76% 6.49% 5.66% 4.63% 2.09% 2.74% 6.25% 4.02% 2.14% -0.14%
Pre Tax Income Margin		 8.73% -0.57% 8.24% 8.27% 4.34% 2.67% 2.49% 9.02% 5.96% 2.95% 1.86%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 141.20 -41.00 22.90 29.58 14.42 10.81 13.21 72.10 16.72 8.00 6.14
NOPAT to Interest Expense		 109.44 -30.80 18.04 21.49 14.85 7.36 9.25 52.08 12.36 6.72 1.11
EBIT Less CapEx to Interest Expense		 106.60 -135.50 15.17 10.92 6.15 -5.76 -7.21 26.60 6.59 -1.15 -8.14
NOPAT Less CapEx to Interest Expense		 74.84 -125.30 10.32 2.82 6.58 -9.22 -11.18 6.58 2.23 -2.42 -13.17
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 98.00% 124.61% 117.23% 37.00% 40.99% 37.47% 33.94% 32.90%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 98.00% 124.61% 117.23% 37.00% 40.99% 37.47% 33.94% 32.90%

Financials Breakdown Chart

Key Financial Trends

Worthington Steel (NYSE: WS) released quarterly results through Q2 2026 and has four years of data in the provided statements. Below are the top trends a retail investor should know, focused on cash flow, profitability, and balance-sheet strength.

  • Operating cash flow from continuing activities jumped to about $99.3 million in Q2 2026, up from about $53.9 million in Q1 2026, signaling improving cash generation from core operations.
  • Free cash flow for Q2 2026 was roughly $74.6 million (approximately $99.3M of cash from operations less about $24.7M of capital expenditures), highlighting solid cash available for debt repayment, dividends, or reinvestment.
  • Revenue trended higher in Q2 2026: $871.9 million vs $739.0 million in Q2 2025, indicating a multi-quarter uptrend in sales.
  • Net income attributable to common shareholders in Q2 2026 was $18.8 million, improving from the year-ago period (Q2 2025) and contributing to a positive earnings signal for the quarter.
  • Liquidity remains solid with cash on hand of about $89.8 million at the end of Q2 2026 and a healthy current ratio (roughly 1.8x), supported by current assets of about $1.050B and current liabilities of about $585M.
  • Capital spending is significant but manageable, with Q2 2026 PPE purchases around $24.7 million and quarterly capex generally in the mid-$20s to low-$30s million range, indicating ongoing investment in facilities/outlays for capacity. This is a neutral aspect for long-term growth vs. short-term cash flow.
  • Dividends per share are modest and stable at $0.16 per share, providing income support without large incremental payout pressure in the near term.
  • Share count is around the mid-50 million range (weighted average basic/diluted shares near 50.8 million), which helps explain per-share metrics staying in a positive range even as earnings fluctuate; this is a neutral factor for near-term price impact.
  • Quarter-over-quarter earnings momentum softened: net income attributable to common shareholders declined from about $36.3 million in Q1 2026 to about $18.8 million in Q2 2026 (EPS fell from around $0.73 to $0.38 on a basic basis), indicating some margin pressure or mix shift in Q2.
  • Cash financing activity remained a drag in Q2 2026 with net cash used in financing activities around $62.9 million, reflecting debt repayments and dividends that reduced cash despite strong operating cash flow.
  • Gross margin showed variability across recent quarters (example: gross margin tightened in Q2 2026 relative to prior quarters like Q4 2025), suggesting ongoing pressure on profitability and potential sensitivity to steel pricing or input costs.
05/06/26 12:47 AM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Worthington Steel's Financials

When does Worthington Steel's fiscal year end?

According to the most recent income statement we have on file, Worthington Steel's financial year ends in May. Their financial year 2025 ended on May 31, 2025.

How has Worthington Steel's net income changed over the last 3 years?

Worthington Steel's net income appears to be on a downward trend, with a most recent value of $119.30 million in 2025, falling from $200.30 million in 2022. The previous period was $170.10 million in 2024. See Worthington Steel's forecast for analyst expectations on what’s next for the company.

What is Worthington Steel's operating income?
Worthington Steel's total operating income in 2025 was $147 million, based on the following breakdown:
  • Total Gross Profit: $388.60 million
  • Total Operating Expenses: $241.60 million
How has Worthington Steel's revenue changed over the last 3 years?

Over the last 3 years, Worthington Steel's total revenue changed from $4.07 billion in 2022 to $3.09 billion in 2025, a change of -24.0%.

How much debt does Worthington Steel have?

Worthington Steel's total liabilities were at $763.90 million at the end of 2025, a 2.0% increase from 2024, and a 25.3% increase since 2023.

How much cash does Worthington Steel have?

In the past 2 years, Worthington Steel's cash and equivalents has ranged from $32.70 million in 2023 to $40.20 million in 2024, and is currently $38 million as of their latest financial filing in 2025.

How has Worthington Steel's book value per share changed over the last 3 years?

Over the last 3 years, Worthington Steel's book value per share changed from 0.00 in 2022 to 21.17 in 2025, a change of 2,116.9%.


Related Companies

Financial statements for NYSE:WS last updated on 4/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Your book attached
Your Download Link (Expiring) If you still haven't downloaded the free Simple Options Trading For Beginners...
Profits Run | Sponsoredtc pixel
Iran's New Leader Just Said Something That Should Terrify Every American
Iran's Supreme Leader has declared the Strait of Hormuz closed as leverage against the U.S. - and with 40% of ...
American Alternative | Sponsoredtc pixel
I’m sounding the alarm
Meta is cutting 10% of its workforce. Microsoft offered voluntary retirement to 7% of U.S. employees. Oracle, ...
Porter & Company | Sponsoredtc pixel
PH: Do THESE 4 things to your bank account now …
In a few short months, the US government could gain unprecedented powers over personal bank accounts - includi...
Weiss Ratings | Sponsoredtc pixel
How to collect $1,170/month from silver
There is a silver fund paying up to 20% in yearly distributions - no mining stocks, no options required. The s...
Investors Alley | Sponsoredtc pixel
Satellite Images Spot Potential $10 Trillion Discovery
'Dark Energy': Elon Musk's Next Potential $10 Trillion Move A highly secure site in West Texas now houses a...
Altimetry | Sponsoredtc pixel
My feud with Zohran Mamdani
Emmy-winning analyst releases his next big story Whitney Tilson shocked the nation on 60 Minutes when he ac...
Stansberry Research | Sponsoredtc pixel
A U.S. Resource Gap Is a National Issue - and Opportunity
America still does not domestically produce one mineral tied to batteries, energy storage, and national defens...
i2i Marketing Group, LLC | Sponsoredtc pixel