Worthington Industries, Inc.
IndustrialsNYSE:WOR · New York Stock Exchange
+$0.96 today
Vol 0.09M · Avg 0.21M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into $111.8M of net income for the selected period. Gross margin is 27.7% and net margin is 8.3%, showing how much revenue survives after costs and taxes. EPS is $2.28, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B -7.4% | $1.2B -12.2% | $1.4B -72.9% | $5.2B +65.3% | $3.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $835.2M -13.0% | $959.8M -11.1% | $1.1B -76.7% | $4.6B +79.0% | $2.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $318.3M +11.3% | $285.9M -15.8% | $339.4M -43.6% | $602.0M +3.8% | $579.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.6% +4.6pp | 23.0% -1.0pp | 23.9% +12.4pp | 11.5% -6.8pp | 18.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $268.4M -5.3% | $283.5M -1.3% | $287.1M -27.8% | $397.6M +13.5% | $350.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $268.4M -5.3% | $283.5M -1.3% | $287.1M -27.8% | $397.6M -0.9% | $401.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $48.3M -40.2% | $80.7M -28.5% | $112.8M +14.9% | $98.2M +12.0% | $87.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $179.4M +14.6% | $156.5M -46.3% | $291.4M -54.7% | $643.8M -37.7% | $1.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.5% +3.0pp | 12.6% -8.0pp | 20.5% +8.3pp | 12.3% -20.3pp | 32.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $49.9M +1938.1% | $2.4M -95.3% | $52.3M -74.4% | $204.4M +14.3% | $178.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.3% +4.1pp | 0.2% -3.5pp | 3.7% -0.2pp | 3.9% -1.7pp | 5.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.3M +29.4% | $1.8M -90.3% | $18.3M -41.6% | $31.3M +9.3% | $28.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $79.0M +10.3% | $71.6M -33.8% | $108.0M -65.1% | $309.9M -58.1% | $739.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $128.8M +74.0% | $74.0M -53.8% | $160.3M -68.8% | $514.3M -44.0% | $917.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.2% +5.2pp | 5.9% -5.4pp | 11.3% +1.5pp | 9.8% -19.1pp | 28.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $33.8M -13.3% | $39.0M +13.0% | $34.5M -70.0% | $115.0M -34.7% | $176.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $96.1M -13.2% | $110.6M -56.9% | $256.5M -32.4% | $379.4M -47.6% | $723.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.3% -0.6pp | 8.9% -9.2pp | 18.1% +10.8pp | 7.2% -15.6pp | 22.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -13.8% | $2 -57.4% | $5 -30.5% | $8 -44.6% | $14 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -12.7% | $2 -57.6% | $5 -30.2% | $7 -44.6% | $13 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $49.4M +0.4% | $49.2M +1.3% | $48.6M -2.8% | $49.9M -5.2% | $52.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $50.1M -0.4% | $50.3M +1.9% | $49.4M -3.2% | $51.0M -5.4% | $53.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
UniFirst Corporation
NYSE:UNF
$4.84B
AZZ Inc.
NYSE:AZZ
$4.53B
Standex International Corporation
NYSE:SXI
$3.67B
McGrath RentCorp
NASDAQ:MGRC
$2.83B
ABM Industries Incorporated
NYSE:ABM
$2.69B
Amprius Technologies, Inc.
NYSE:AMPX
$2.31B
American Superconductor Corporation
NASDAQ:AMSC
$1.91B
Huron Consulting Group Inc.
NASDAQ:HURN
$1.77B
CompoSecure, Inc.
CMPO
$1.68B
Outdoor Holding Company
NASDAQ:POWW
$238.10M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WOR generate?
Worthington Industries, Inc. (WOR) reported $1.15B of revenue in fiscal 2025.
Is WOR profitable?
Worthington Industries, Inc. (WOR) reported $96.05M of net income, with a net margin of 8.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.