WOR
WOR
Worthington Industries, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2026 | $378.68M ▲ | $75.75M ▲ | $45.46M ▲ | 12.01% ▲ | $0.93 ▲ | $48.28M ▼ |
| Q2-2026 | $327.45M ▲ | $70.72M ▲ | $27.33M ▼ | 8.35% ▼ | $0.56 ▼ | $51.02M ▼ |
| Q1-2026 | $303.71M ▼ | $70.56M ▼ | $35.15M ▲ | 11.57% ▲ | $0.71 ▲ | $58.88M ▲ |
| Q4-2025 | $317.88M ▲ | $71.45M ▲ | $3.88M ▼ | 1.22% ▼ | $0.08 ▼ | $20.89M ▼ |
| Q3-2025 | $304.52M | $63.01M | $39.66M | 13.02% | $0.8 | $65.21M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2026 | $5.98M ▼ | $1.82B ▲ | $820.98M ▲ | $1B ▲ |
| Q2-2026 | $180.29M ▲ | $1.75B ▲ | $790.31M ▲ | $963.02M ▲ |
| Q1-2026 | $167.12M ▼ | $1.74B ▲ | $778.31M ▲ | $959.83M ▲ |
| Q4-2025 | $250.07M ▲ | $1.7B ▲ | $756.91M ▲ | $938.24M ▼ |
| Q3-2025 | $222.84M | $1.68B | $743.48M | $938.52M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2026 | $44.82M ▲ | $61.94M ▲ | $-226.03M ▼ | $-10.22M ▲ | $-174.31M ▼ | $87.57M ▲ |
| Q2-2026 | $27.33M ▼ | $51.52M ▲ | $-12.49M ▲ | $-25.86M ▼ | $13.17M ▲ | $39.09M ▲ |
| Q1-2026 | $34.82M ▼ | $41.06M ▼ | $-105.43M ▼ | $-18.58M ▼ | $-82.95M ▼ | $27.87M ▼ |
| Q4-2025 | $96.05M ▲ | $62.41M ▲ | $-20.02M ▼ | $-15.16M ▼ | $27.23M ▼ | $49.33M ▲ |
| Q3-2025 | $39.34M | $57.13M | $-13.48M | $-14.61M | $29.04M | $44.43M |
Revenue by Products
| Product | Q4-2025 | Q1-2026 | Q2-2026 | Q3-2026 |
|---|---|---|---|---|
Building Products | $190.00M ▲ | $180.00M ▼ | $210.00M ▲ | $220.00M ▲ |
Consumer Products | $130.00M ▲ | $120.00M ▼ | $120.00M ▲ | $150.00M ▲ |
Q3 2026 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Worthington Industries, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a leading position in certain niche cylinder markets, especially small propane cylinders; well‑known consumer and professional brands; stable gross margins that show solid cost control; and a much stronger balance sheet with lower leverage and good liquidity. The company also has a clear innovation agenda, with tangible examples like SmartLid, advanced canisters, and sustainability‑certified products, which support a shift toward higher‑value offerings. Consistently positive net income and free cash flow, despite volatility, underscore a fundamentally cash‑generative business.
The main risks stem from sharply reduced scale and earnings versus the past, ongoing revenue decline after the portfolio reshaping, and a thinner margin of safety in profitability. The business is exposed to cyclical construction and consumer demand, commodity cost swings, and regulatory or environmental pressures on fossil‑fuel‑linked products. Cash flow and earnings have been volatile, and the contraction in assets and equity suggests that missteps in capital allocation or further downturns could more directly impact shareholder value than when the company was larger and more diversified.
Worthington now looks like a smaller, more focused industrial company with solid financial footing but a need to prove the growth and resilience of its post‑spin portfolio. If its innovation efforts, brand strength, and niche leadership can translate into steadier revenues and gradually improving margins, the business could evolve into a higher‑quality, more specialized manufacturer over time. Conversely, if end‑market demand softens further or regulatory and competitive pressures intensify, the company may continue to face pressure on earnings and free cash flow. Overall, the outlook is balanced: operationally and financially sound, but dependent on successful execution of its innovation and portfolio strategy in a changing industrial landscape.
About Worthington Industries, Inc.
https://www.worthingtonindustries.comWorthington Industries, Inc., an industrial manufacturing company, focuses on value-added steel processing, manufactured consumer, building, and sustainable mobility products in North America and internationally. It operates through Steel Processing, Consumer Products, Building Products, and Sustainable Energy Solutions segments.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2026 | $378.68M ▲ | $75.75M ▲ | $45.46M ▲ | 12.01% ▲ | $0.93 ▲ | $48.28M ▼ |
| Q2-2026 | $327.45M ▲ | $70.72M ▲ | $27.33M ▼ | 8.35% ▼ | $0.56 ▼ | $51.02M ▼ |
| Q1-2026 | $303.71M ▼ | $70.56M ▼ | $35.15M ▲ | 11.57% ▲ | $0.71 ▲ | $58.88M ▲ |
| Q4-2025 | $317.88M ▲ | $71.45M ▲ | $3.88M ▼ | 1.22% ▼ | $0.08 ▼ | $20.89M ▼ |
| Q3-2025 | $304.52M | $63.01M | $39.66M | 13.02% | $0.8 | $65.21M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2026 | $5.98M ▼ | $1.82B ▲ | $820.98M ▲ | $1B ▲ |
| Q2-2026 | $180.29M ▲ | $1.75B ▲ | $790.31M ▲ | $963.02M ▲ |
| Q1-2026 | $167.12M ▼ | $1.74B ▲ | $778.31M ▲ | $959.83M ▲ |
| Q4-2025 | $250.07M ▲ | $1.7B ▲ | $756.91M ▲ | $938.24M ▼ |
| Q3-2025 | $222.84M | $1.68B | $743.48M | $938.52M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2026 | $44.82M ▲ | $61.94M ▲ | $-226.03M ▼ | $-10.22M ▲ | $-174.31M ▼ | $87.57M ▲ |
| Q2-2026 | $27.33M ▼ | $51.52M ▲ | $-12.49M ▲ | $-25.86M ▼ | $13.17M ▲ | $39.09M ▲ |
| Q1-2026 | $34.82M ▼ | $41.06M ▼ | $-105.43M ▼ | $-18.58M ▼ | $-82.95M ▼ | $27.87M ▼ |
| Q4-2025 | $96.05M ▲ | $62.41M ▲ | $-20.02M ▼ | $-15.16M ▼ | $27.23M ▼ | $49.33M ▲ |
| Q3-2025 | $39.34M | $57.13M | $-13.48M | $-14.61M | $29.04M | $44.43M |
Revenue by Products
| Product | Q4-2025 | Q1-2026 | Q2-2026 | Q3-2026 |
|---|---|---|---|---|
Building Products | $190.00M ▲ | $180.00M ▼ | $210.00M ▲ | $220.00M ▲ |
Consumer Products | $130.00M ▲ | $120.00M ▼ | $120.00M ▲ | $150.00M ▲ |
Q3 2026 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Worthington Industries, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a leading position in certain niche cylinder markets, especially small propane cylinders; well‑known consumer and professional brands; stable gross margins that show solid cost control; and a much stronger balance sheet with lower leverage and good liquidity. The company also has a clear innovation agenda, with tangible examples like SmartLid, advanced canisters, and sustainability‑certified products, which support a shift toward higher‑value offerings. Consistently positive net income and free cash flow, despite volatility, underscore a fundamentally cash‑generative business.
The main risks stem from sharply reduced scale and earnings versus the past, ongoing revenue decline after the portfolio reshaping, and a thinner margin of safety in profitability. The business is exposed to cyclical construction and consumer demand, commodity cost swings, and regulatory or environmental pressures on fossil‑fuel‑linked products. Cash flow and earnings have been volatile, and the contraction in assets and equity suggests that missteps in capital allocation or further downturns could more directly impact shareholder value than when the company was larger and more diversified.
Worthington now looks like a smaller, more focused industrial company with solid financial footing but a need to prove the growth and resilience of its post‑spin portfolio. If its innovation efforts, brand strength, and niche leadership can translate into steadier revenues and gradually improving margins, the business could evolve into a higher‑quality, more specialized manufacturer over time. Conversely, if end‑market demand softens further or regulatory and competitive pressures intensify, the company may continue to face pressure on earnings and free cash flow. Overall, the outlook is balanced: operationally and financially sound, but dependent on successful execution of its innovation and portfolio strategy in a changing industrial landscape.

CEO
Joseph Hayek
Compensation Summary
(Year 2025)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2023-12-01 | Forward | 811:500 |
| 1993-10-25 | Forward | 3:2 |
ETFs Holding This Stock
Summary
Showing Top 3 of 183
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:5.13M
Value:$274.82M
BLACKROCK INC.
Shares:4.95M
Value:$265.01M
VANGUARD GROUP INC
Shares:3.75M
Value:$200.98M
Summary
Showing Top 3 of 423

