Worthington Steel Inc
NYSE: WS · BASIC MATERIALS · STEEL
Updated 2026-06-05
Worthington Steel Inc (WS) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $2.13B | $4.07B | $3.61B | $3.43B | $3.09B |
| Revenue growth (YoY) | — | +91.3% | -11.3% | -4.9% | -9.8% |
| Cost of revenue | $1.76B | $3.67B | $3.27B | $2.99B | $2.70B |
| Gross profit | $370.84M | $395.50M | $336.50M | $439.80M | $388.60M |
| Gross margin | 17.4% | 9.7% | 9.3% | 12.8% | 12.6% |
| R&D | — | — | — | — | — |
| SG&A | $147.44M | $180.29M | $199.60M | $223.60M | $227.90M |
| Operating income | $221.52M | $226.60M | $120.30M | $194.50M | $147.00M |
| Operating margin | 10.4% | 5.6% | 3.3% | 5.7% | 4.8% |
| EBITDA | $268.36M | $316.80M | $201.30M | $287.50M | $221.20M |
| EBITDA margin | 12.6% | 7.8% | 5.6% | 8.4% | 7.2% |
| EBIT | $223.41M | $257.30M | $131.70M | $222.20M | $155.20M |
| Interest expense | — | $3.00M | $3.00M | $6.00M | $7.10M |
| Income tax | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $171.01M | $180.40M | $87.10M | $154.70M | $110.70M |
| Net income growth (YoY) | — | +5.5% | -51.7% | +77.6% | -28.4% |
| Profit margin | 8.0% | 4.4% | 2.4% | 4.5% | 3.6% |
Frequently asked questions
What is Worthington Steel Inc's revenue?
Worthington Steel Inc's trailing twelve-month revenue is $3.35B. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is WS?
In its most recent fiscal year, WS ran a gross margin of 12.56%, an operating margin of 4.75%, and a net margin of 3.58%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does WS generate?
WS produced $99.90M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is WS's balance sheet healthy?
WS holds $38.00M in cash and equivalents against $2.30M in long-term debt, on $1.07B of shareholder equity. Cash on hand exceeds long-term debt, so the balance sheet adds little financial risk to the thesis.