Worthington Steel, Inc.
NYSE:WS · New York Stock Exchange
+$0.48 today
Vol 1.03M · Avg 0.29M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:WS · Revenue to Net Income
Key Ratios
Analysis
$3.3B of revenue converted into $121.2M of net income for the selected period. Gross margin is 12.3% and net margin is 3.6%, showing how much revenue survives after costs and taxes. EPS is $2.43, 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 | $3.1B -9.8% | $3.4B -4.9% | $3.6B -11.3% | $4.1B +91.3% | $2.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.7B -9.6% | $3.0B -8.6% | $3.3B -10.9% | $3.7B +109.1% | $1.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $388.6M -11.6% | $439.8M +30.7% | $336.5M -14.9% | $395.5M +6.6% | $370.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 12.6% -0.3pp | 12.8% +3.5pp | 9.3% -0.4pp | 9.7% -7.7pp | 17.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $231.6M +3.2% | $224.4M +11.8% | $200.8M +11.4% | $180.3M +22.3% | $147.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $241.6M -1.5% | $245.3M +13.5% | $216.2M +28.0% | $168.9M +13.1% | $149.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $66.0M +1.1% | $65.3M -6.2% | $69.6M +17.0% | $59.5M +32.4% | $45.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $221.2M -23.1% | $287.5M +42.8% | $201.3M -36.5% | $316.8M +18.1% | $268.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.2% -1.2pp | 8.4% +2.8pp | 5.6% -2.2pp | 7.8% -4.8pp | 12.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $147.0M -24.4% | $194.5M +61.7% | $120.3M -46.9% | $226.6M +2.3% | $221.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.8% -0.9pp | 5.7% +2.3pp | 3.3% -2.2pp | 5.6% -4.8pp | 10.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $12.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $7.1M +18.3% | $6.0M +100.0% | $3.0M +0.0% | $3.0M | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $1.1M -94.9% | $21.7M +158.3% | $8.4M -69.7% | $27.7M +77.2% | $15.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $148.1M -31.5% | $216.2M +68.0% | $128.7M -49.4% | $254.3M +7.2% | $237.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.8% -1.5pp | 6.3% +2.7pp | 3.6% -2.7pp | 6.2% -4.9pp | 11.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $28.8M -37.5% | $46.1M +59.0% | $29.0M -46.3% | $54.0M +11.4% | $48.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $110.7M -28.4% | $154.7M +77.6% | $87.1M -51.7% | $180.4M +5.5% | $171.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.6% -0.9pp | 4.5% +2.1pp | 2.4% -2.0pp | 4.4% -3.6pp | 8.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -28.7% | $3 +77.4% | $2 -51.6% | $4 +7.0% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -29.6% | $3 +75.7% | $2 -51.6% | $4 +7.0% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $49.5M +0.4% | $49.3M -1.4% | $50.0M +0.0% | $50.0M +0.0% | $50.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $49.5M -0.6% | $49.8M -0.5% | $50.0M +0.0% | $50.0M +0.0% | $50.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Grupo Simec, S.A.B. de C.V.
AMEX:SIM
$5.00B
Allied Gold Corporation
NYSE:AAUC
$3.28B
Kaiser Aluminum Corporation
NASDAQ:KALU
$2.98B
Silvercorp Metals Inc.
AMEX:SVM
$2.55B
Minerals Technologies Inc.
NYSE:MTX
$2.42B
USA Rare Earth Inc
NASDAQ:USAR
$2.34B
Huntsman Corporation
NYSE:HUN
$2.15B
Sylvamo Corporation
NYSE:SLVM
$1.61B
Companhia Siderúrgica Nacional
NYSE:SID
$1.41B
FMC Corporation
NYSE:FMC
$1.40B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WS generate?
Worthington Steel, Inc. (WS) reported $3.09B of revenue in fiscal 2025.
Is WS profitable?
Worthington Steel, Inc. (WS) reported $110.70M of net income, with a net margin of 3.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.