Revenue
2.73 billion USD
2027 Q1 · USD
Exact inputs and evidence
- Revenue: 2726600000 USD Source
Annual consolidated revenue for 2026: about USD 3.444B, using the latest reported figures. The previous period, 2025, was about USD 3.093B.
248200000 USD
1698900000 USD
50100000 shares
1.01% · 500 thousand shares
Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
5.3 billion USD
2025-09-01 – 2026-08-31
-38.3 million USD
2025-09-01 – 2026-08-31
202 million USD
2025-09-01 – 2026-08-31
155 million USD
2025-09-01 – 2026-08-31
46.7 million USD
2025-09-01 – 2026-08-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2026-10-23.
Financial data available through: 2026-05-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 3.09 billion
–
Current period
USD 3.44 billion
–
3443800000 − 3093300000 = 350500000 USD
3093300000 USD · 2024-06-01 – 2025-05-31
Inspect prior input Prior source3443800000 USD · 2025-06-01 – 2026-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 110.7 million
–
Current period
USD 8.5 million
–
8500000 − 110700000 = -102200000 USD
110700000 USD · 2024-06-01 – 2025-05-31
Inspect prior input Prior source8500000 USD · 2025-06-01 – 2026-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 230.3 million
–
Current period
USD 201.2 million
–
201200000 − 230300000 = -29100000 USD
230300000 USD · 2024-06-01 – 2025-05-31
Inspect prior input Prior source201200000 USD · 2025-06-01 – 2026-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 130.4 million
–
Current period
USD 121.2 million
–
121200000 − 130400000 = -9200000 USD
130400000 USD · 2024-06-01 – 2025-05-31
Inspect prior input Prior source121200000 USD · 2025-06-01 – 2026-05-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2022 2021-06-01 – 2022-05-31 | 4068900000 | 3842300000 Derived | 226600000 | 46200000 Derived | 180400000 | 3100000 Derived | Source
|
| 2023 2022-06-01 – 2023-05-31 | 3607700000 | 3487400000 Derived | 120300000 | 33200000 Derived | 87100000 | 269500000 Derived | Source
|
| 2024 2023-06-01 – 2024-05-31 | 3430600000 | 3236100000 Derived | 194500000 | 39800000 Derived | 154700000 | 96100000 Derived | Source
|
| 2025 2024-06-01 – 2025-05-31 | 3093300000 | 2946300000 Derived | 147000000 | 36300000 Derived | 110700000 | 99900000 Derived | Source
|
| 2026 2025-06-01 – 2026-05-31 | 3443800000 | 3445200000 Derived | -1400000 | -9900000 Derived | 8500000 | 80000000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2022 | Revenue | 4068900000 |
|
| 2023 | Revenue | 3607700000 |
|
| 2024 | Revenue | 3430600000 |
|
| 2025 | Revenue | 3093300000 |
|
| 2026 | Revenue | 3443800000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2022 | Year over year | No prior comparable period |
|
| 2023 | Year over year | -11.3% |
|
| 2024 | Year over year | -4.9% |
|
| 2025 | Year over year | -9.8% |
|
| 2026 | Year over year | 11.3% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2022 | Operating margin | 5.6% |
|
| 2023 | Operating margin | 3.3% |
|
| 2024 | Operating margin | 5.7% |
|
| 2025 | Operating margin | 4.8% |
|
| 2026 | Operating margin | -0% |
|
| 2022 | Net margin | 4.4% |
|
| 2023 | Net margin | 2.4% |
|
| 2024 | Net margin | 4.5% |
|
| 2025 | Net margin | 3.6% |
|
| 2026 | Net margin | 0.2% |
|
| 2022 | Free cash flow margin | 0.1% |
|
| 2023 | Free cash flow margin | 7.5% |
|
| 2024 | Free cash flow margin | 2.8% |
|
| 2025 | Free cash flow margin | 3.2% |
|
| 2026 | Free cash flow margin | 2.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2022 | Operating cash flow | 39500000 |
|
| 2023 | Operating cash flow | 315000000 |
|
| 2024 | Operating cash flow | 199500000 |
|
| 2025 | Operating cash flow | 230300000 |
|
| 2026 | Operating cash flow | 201200000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2022 | Free cash flow | 3100000 |
|
| 2023 | Free cash flow | 269500000 |
|
| 2024 | Free cash flow | 96100000 |
|
| 2025 | Free cash flow | 99900000 |
|
| 2026 | Free cash flow | 80000000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2022-05-31 | Liabilities / assets | Not reported | No source recorded |
| 2023 | Liabilities / assets | 34.6% |
|
| 2024 | Liabilities / assets | 40.1% |
|
| 2025 | Liabilities / assets | 38.9% |
|
| 2026 | Liabilities / assets | 43.9% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2022-05-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2023 | Current assets / current liabilities | 2.05× |
|
| 2024 | Current assets / current liabilities | 1.62× |
|
| 2025 | Current assets / current liabilities | 1.66× |
|
| 2026 | Current assets / current liabilities | 1.46× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2022 2021-06-01 – 2022-05-31 | USD 180.4 million Exact valueExact value: 180400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 39.5 million Exact valueExact value: 39500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 36.4 million Exact valueExact value: 36400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.1 million Calculation and evidence39500000 − 36400000 USD Exact free cash flow: 3100000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2023 2022-06-01 – 2023-05-31 | USD 87.1 million Exact valueExact value: 87100000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 315 million Exact valueExact value: 315000000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 45.5 million Exact valueExact value: 45500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 269.5 million Calculation and evidence315000000 − 45500000 USD Exact free cash flow: 269500000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2024 2023-06-01 – 2024-05-31 | USD 154.7 million Exact valueExact value: 154700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 199.5 million Exact valueExact value: 199500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 103.4 million Exact valueExact value: 103400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 96.1 million Calculation and evidence199500000 − 103400000 USD Exact free cash flow: 96100000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2025 2024-06-01 – 2025-05-31 | USD 110.7 million Exact valueExact value: 110700000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 230.3 million Exact valueExact value: 230300000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 130.4 million Exact valueExact value: 130400000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 99.9 million Calculation and evidence230300000 − 130400000 USD Exact free cash flow: 99900000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2026 2025-06-01 – 2026-05-31 | USD 8.5 million Exact valueExact value: 8500000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 201.2 million Exact valueExact value: 201200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 121.2 million Exact valueExact value: 121200000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 80 million Calculation and evidence201200000 − 121200000 USD Exact free cash flow: 80000000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
15 filings · 1,503 latest values · 1,503 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001968487, 1968487, WS, edgar:1968487
Also known as WORTHINGTON STEEL, INC., Worthington Steel, Inc.