Revenue
$929.20M
Fiscal year ended 2026-05-31Operating income
-$74.50M
Fiscal year ended 2026-05-31Free cash flow
$7.80M
Fiscal year ended 2026-05-31Worthington Steel, Inc. (WS) reported revenue of $929.20M and net income of -$57.50M for the fiscal year ended 2026-05-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Worthington Steel, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Steel Works, Blast Furnaces & Rolling & Finishing Mills.
Income
| Metric | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $929.20M | $769.80M | $871.90M | $872.90M | $832.90M | $687.40M | $739.00M | $834.00M | $911.00M | $805.80M |
| Cost of revenue | $810.40M | $693.70M | $778.70M | $757.70M | $705.90M | $606.20M | $659.00M | $733.60M | $780.00M | $685.70M |
| Gross profit | $118.80M | $76.10M | $93.20M | $115.20M | $127.00M | $81.20M | $80.00M | $100.40M | $131.00M | $120.10M |
| Operating income | -$74.50M | $3.10M | $21.70M | $48.30M | $66.40M | $18.30M | $18.90M | $43.40M | $67.30M | $66.30M |
| Net income | -$57.50M | $10.40M | $18.80M | $36.80M | $55.70M | $13.80M | $12.80M | $28.40M | $53.20M | $49.00M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | Unavailable | shares 50.90M | shares 50.70M | shares 50.60M | Unavailable | shares 50.50M | shares 50.60M | shares 50.40M | Unavailable | shares 50.30M |
| Pretax income | -$84.90M | $14.30M | $25.70M | $52.00M | $75.10M | $17.10M | $19.70M | $36.20M | $75.30M | $66.40M |
| Income tax expense | -$1.10M | $3.50M | $4.20M | $13.40M | $16.20M | $5.00M | $3.60M | $4.00M | $17.60M | $14.00M |
| Diluted EPS | Unavailable | $0.20 | $0.37 | $0.72 | Unavailable | $0.27 | $0.25 | $0.56 | Unavailable | $0.98 |
| Selling, general & administrative | $81.10M | $77.50M | $70.90M | $67.90M | $58.90M | $54.60M | $61.10M | $57.00M | $63.70M | $52.80M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $84.60M | $90.00M | $89.80M | $78.30M | $38.00M | $63.30M | $52.00M | $36.00M | $40.20M | $60.80M |
| Total assets | $2.25B | $2.32B | $2.15B | $2.24B | $1.96B | $1.80B | $1.74B | $1.83B | $1.87B | $1.85B |
| Current assets | $1.13B | $1.11B | $1.05B | $1.15B | $1.05B | $912.60M | $857.40M | $955.50M | $1.00B | $1.02B |
| Total liabilities | $989.50M | $958.10M | $803.10M | $912.40M | $763.90M | $656.60M | $594.20M | $686.20M | $748.90M | $778.70M |
| Current liabilities | $775.80M | $745.60M | $584.90M | $693.60M | $631.50M | $521.00M | $467.70M | $557.90M | $618.40M | $645.40M |
| Total equity incl. NCI | $1.20B | $1.26B | $1.25B | $1.23B | $1.20B | $1.14B | $1.15B | $1.14B | $1.12B | $1.07B |
| Temporary (mezzanine) equity | $65.30M | $96.80M | $98.20M | $97.70M | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $415.70M | $435.60M | $413.00M | $478.50M | $422.00M | $342.30M | $343.00M | $392.10M | $405.30M | $408.20M |
| Accounts receivable | $496.20M | $461.60M | $440.80M | $490.30M | $438.70M | $413.80M | $372.90M | $443.40M | $472.60M | $468.80M |
| Goodwill | $44.50M | $103.30M | $101.50M | $101.70M | $79.60M | $79.30M | $79.50M | $79.70M | $79.60M | $79.70M |
| Long-term debt | $44.40M | $31.60M | $41.70M | $43.10M | $2.30M | $2.20M | $0 | $0 | $0 | $0 |
| Accounts payable | $424.00M | $401.90M | $339.20M | $385.70M | $402.50M | $334.90M | $285.50M | $359.30M | $380.40M | $407.30M |
Cash flow
| Metric | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $44.90M | $63.30M | $99.30M | -$6.30M | $53.90M | $53.80M | $68.00M | $54.60M | $35.60M | $44.70M |
| Capital expenditures | $37.10M | $30.00M | $24.70M | $29.40M | $45.50M | $28.60M | $34.80M | $21.50M | $44.80M | $22.40M |
| Investing cash flow | -$43.30M | -$115.80M | -$24.70M | -$29.60M | -$45.30M | -$28.60M | -$33.70M | -$21.50M | -$44.40M | -$22.40M |
| Financing cash flow | -$8.00M | $52.90M | -$62.90M | $21.00M | $21.00M | -$13.90M | -$18.30M | -$37.30M | -$11.80M | -$175.90M |
| Net change in cash | -$5.40M | $200.00K | $11.50M | -$14.60M | $29.60M | $11.30M | $16.00M | -$4.20M | -$20.60M | -$153.60M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common dividends paid | $8.00M | $8.10M | $8.40M | $8.10M | $8.00M | $8.00M | $7.90M | $8.00M | $7.90M | $0 |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $20.60M | $21.60M | $21.70M | $20.30M | $16.90M | $16.60M | $16.30M | $16.20M | $16.10M | $15.90M |
Derived
| Metric | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $7.80M | $33.30M | $74.60M | -$35.70M | $8.40M | $25.20M | $33.20M | $33.10M | -$9.20M | $22.30M |
| Gross margin | 12.8% | 9.9% | 10.7% | 13.2% | 15.2% | 11.8% | 10.8% | 12.0% | 14.4% | 14.9% |
| Operating margin | -8.0% | 0.4% | 2.5% | 5.5% | 8.0% | 2.7% | 2.6% | 5.2% | 7.4% | 8.2% |
| FCF margin | 0.8% | 4.3% | 8.6% | -4.1% | 1.0% | 3.7% | 4.5% | 4.0% | -1.0% | 2.8% |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | 1.46x | 1.48x | 1.80x | 1.66x | 1.66x | 1.75x | 1.83x | 1.71x | 1.62x | 1.58x |
| Revenue YoY growth | 11.6% | 12.0% | 18.0% | 4.7% | -8.6% | -14.7% | -8.5% | -7.9% | 3.1% | 3.2% |
| Net margin | -6.2% | 1.4% | 2.2% | 4.2% | 6.7% | 2.0% | 1.7% | 3.4% | 5.8% | 6.1% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 4.0% | 3.9% | 2.8% | 3.4% | 5.5% | 4.2% | 4.7% | 2.6% | 4.9% | Unavailable |
| Long-term debt / equity | 0.04x | 0.03x | Unavailable | Unavailable | 0.00x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | 24.5% | 16.3% | 25.8% | 21.6% | 29.2% | 18.3% | 11.0% | 23.4% | 21.1% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open WS in the interactive workspace to inspect any figure back to its filing.
Source filings
10-K · Filed 2026-07-30View SEC filing
10-Q · Filed 2026-04-09View SEC filing
10-Q · Filed 2026-01-08View SEC filing
10-Q · Filed 2025-10-10View SEC filing
10-K · Filed 2025-07-29View SEC filing
10-Q · Filed 2025-04-11View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.