WORTHINGTON STEEL, INC.

EDGAR

Annual consolidated revenue for 2026: about USD 3.444B, using the latest reported figures. The previous period, 2025, was about USD 3.093B.

Watchlist

Latest quarter

Revenue

2.73 billion USD

2027 Q1 · USD

Exact inputs and evidence
  • Revenue: 2726600000 USD Source

Operating margin

2.05%

2027 Q1 · %

Exact inputs and evidence
  • Operating Income: 56000000 USD Source
  • Revenue: 2726600000 USD Source

Operating cash flow

-6 million USD

2027 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6000000 USD Source

Free cash flow

-69 million USD

2027 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6000000 USD Source
  • Capital Expenditure: 63000000 USD Source
Cash and cash equivalents
248 million USD Source
Exact value

248200000 USD

Long-term debt including current maturities
1.7 billion USD Source
Exact value

1698900000 USD

Shares outstanding
50.1 million shares Source
Exact value

50100000 shares

Reported share-count change

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.

Exact inputs and evidence
  • 49600000 shares · 2025-08-31· Source
  • 50100000 shares · 2026-08-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

5.3 billion USD

2025-09-01 – 2026-08-31

Exact inputs and evidence
  • Revenue: 871900000 USD · 2025-09-01 – 2025-11-30 Source
  • Revenue: 769800000 USD · 2025-12-01 – 2026-02-28 Source
  • Revenue: 3443800000 USD · 2025-06-01 – 2026-05-31 Source
  • Revenue: 2514600000 USD · 2025-06-01 – 2026-02-28 Source
  • Revenue: 2726600000 USD · 2026-06-01 – 2026-08-31 Source

Net income

-38.3 million USD

2025-09-01 – 2026-08-31

Exact inputs and evidence
  • Net income: 18800000 USD · 2025-09-01 – 2025-11-30 Source
  • Net income: 10400000 USD · 2025-12-01 – 2026-02-28 Source
  • Net income: 8500000 USD · 2025-06-01 – 2026-05-31 Source
  • Net income: 66000000 USD · 2025-06-01 – 2026-02-28 Source
  • Net income: -10000000 USD · 2026-06-01 – 2026-08-31 Source

Operating cash flow

202 million USD

2025-09-01 – 2026-08-31

Exact inputs and evidence
  • Operating cash flow: 93000000 USD · 2025-06-01 – 2025-11-30 Source
  • Operating cash flow: -6300000 USD · 2025-06-01 – 2025-08-31 Source
  • Operating cash flow: 156300000 USD · 2025-06-01 – 2026-02-28 Source
  • Operating cash flow: 93000000 USD · 2025-06-01 – 2025-11-30 Source
  • Operating cash flow: 201200000 USD · 2025-06-01 – 2026-05-31 Source
  • Operating cash flow: 156300000 USD · 2025-06-01 – 2026-02-28 Source
  • Operating cash flow: -6000000 USD · 2026-06-01 – 2026-08-31 Source

Capital expenditure

155 million USD

2025-09-01 – 2026-08-31

Exact inputs and evidence
  • Capital expenditure: 54100000 USD · 2025-06-01 – 2025-11-30 Source
  • Capital expenditure: 29400000 USD · 2025-06-01 – 2025-08-31 Source
  • Capital expenditure: 84100000 USD · 2025-06-01 – 2026-02-28 Source
  • Capital expenditure: 54100000 USD · 2025-06-01 – 2025-11-30 Source
  • Capital expenditure: 121200000 USD · 2025-06-01 – 2026-05-31 Source
  • Capital expenditure: 84100000 USD · 2025-06-01 – 2026-02-28 Source
  • Capital expenditure: 63000000 USD · 2026-06-01 – 2026-08-31 Source

Free cash flow

46.7 million USD

2025-09-01 – 2026-08-31

Exact inputs and evidence
  • Operating cash flow: 93000000 USD · 2025-06-01 – 2025-11-30 Source
  • Operating cash flow: -6300000 USD · 2025-06-01 – 2025-08-31 Source
  • Operating cash flow: 156300000 USD · 2025-06-01 – 2026-02-28 Source
  • Operating cash flow: 93000000 USD · 2025-06-01 – 2025-11-30 Source
  • Operating cash flow: 201200000 USD · 2025-06-01 – 2026-05-31 Source
  • Operating cash flow: 156300000 USD · 2025-06-01 – 2026-02-28 Source
  • Operating cash flow: -6000000 USD · 2026-06-01 – 2026-08-31 Source
  • Capital expenditure: 54100000 USD · 2025-06-01 – 2025-11-30 Source
  • Capital expenditure: 29400000 USD · 2025-06-01 – 2025-08-31 Source
  • Capital expenditure: 84100000 USD · 2025-06-01 – 2026-02-28 Source
  • Capital expenditure: 54100000 USD · 2025-06-01 – 2025-11-30 Source
  • Capital expenditure: 121200000 USD · 2025-06-01 – 2026-05-31 Source
  • Capital expenditure: 84100000 USD · 2025-06-01 – 2026-02-28 Source
  • Capital expenditure: 63000000 USD · 2026-06-01 – 2026-08-31 Source

Company performance

Up to ten complete financial years · consolidated figures

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 by financial measure
  • Revenue: 5 of 11 periods available· newest 2026-05-31
  • Operating income: 5 of 11 periods available· newest 2026-05-31
  • Net income: 5 of 11 periods available· newest 2026-05-31
  • Operating cash flow: 5 of 11 periods available· newest 2026-05-31
  • Capital expenditure: 5 of 11 periods available· newest 2026-05-31
  • Total assets: 4 of 11 periods available· newest 2026-05-31
  • Total liabilities: 4 of 11 periods available· newest 2026-05-31
  • Current assets: 4 of 11 periods available· newest 2026-05-31
  • Current liabilities: 4 of 11 periods available· newest 2026-05-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2026-05-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2026-05-31
  • Shares outstanding: 4 of 11 periods available· newest 2026-05-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +11.3%

    Prior period

    USD 3.09 billion

    –

    Current period

    USD 3.44 billion

    –

    Exact inputs and evidence

    3443800000 − 3093300000 = 350500000 USD

    3093300000 USD · 2024-06-01 – 2025-05-31

    Inspect prior input Prior source

    3443800000 USD · 2025-06-01 – 2026-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -92.3%

    Prior period

    USD 110.7 million

    –

    Current period

    USD 8.5 million

    –

    Exact inputs and evidence

    8500000 − 110700000 = -102200000 USD

    110700000 USD · 2024-06-01 – 2025-05-31

    Inspect prior input Prior source

    8500000 USD · 2025-06-01 – 2026-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -12.6%

    Prior period

    USD 230.3 million

    –

    Current period

    USD 201.2 million

    –

    Exact inputs and evidence

    201200000 − 230300000 = -29100000 USD

    230300000 USD · 2024-06-01 – 2025-05-31

    Inspect prior input Prior source

    201200000 USD · 2025-06-01 – 2026-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -7.1%

    Prior period

    USD 130.4 million

    –

    Current period

    USD 121.2 million

    –

    Exact inputs and evidence

    121200000 − 130400000 = -9200000 USD

    130400000 USD · 2024-06-01 – 2025-05-31

    Inspect prior input Prior source

    121200000 USD · 2025-06-01 – 2026-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2026 2025-06-01 – 2026-05-31

  • Revenue USD 3.44 billion 100% of revenue
  • Operating costs Derived USD 3.45 billion 100% of revenue
  • Operating income −USD 1.4 million −0% of revenue
  • Tax, interest and other Derived −USD 9.9 million −0.3% of revenue
  • Net income USD 8.5 million 0.2% of revenue

Cash

  • Operating cash flow USD 201.2 million 5.8% of revenue
  • Capital expenditure USD 121.2 million 3.5% of revenue
  • Free cash flow Derived USD 80 million 2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2022 94%
  • 2023 97%
  • 2024 94%
  • 2025 95%
  • 2026 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2022 2021-06-01 – 2022-05-314068900000 3842300000 Derived 226600000 46200000 Derived 180400000 3100000 Derived
Source
2023 2022-06-01 – 2023-05-313607700000 3487400000 Derived 120300000 33200000 Derived 87100000 269500000 Derived
Source
2024 2023-06-01 – 2024-05-313430600000 3236100000 Derived 194500000 39800000 Derived 154700000 96100000 Derived
Source
2025 2024-06-01 – 2025-05-313093300000 2946300000 Derived 147000000 36300000 Derived 110700000 99900000 Derived
Source
2026 2025-06-01 – 2026-05-313443800000 3445200000 Derived -1400000 -9900000 Derived 8500000 80000000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 3.4B 2026
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.4B3.3B2.2B1.1B0.020222023202420252026
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2022Revenue4068900000
2023Revenue3607700000
2024Revenue3430600000
2025Revenue3093300000
2026Revenue3443800000

Revenue growth

Change in revenue from the same financial period one year earlier.

11.3% 2026
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.13.1%6.6%-0.0%-6.6%-13.1%20222023202420252026
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2022Year over yearNo prior comparable period
2023Year over year-11.3%
2024Year over year-4.9%
2025Year over year-9.8%
2026Year over year11.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -0% 2026
Net margin 0.2% 2026
Free cash flow margin 2.3% 2026
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.1%5.9%3.7%1.5%-0.6%20222023202420252026
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2022Operating margin5.6%
2023Operating margin3.3%
2024Operating margin5.7%
2025Operating margin4.8%
2026Operating margin-0%
2022Net margin4.4%
2023Net margin2.4%
2024Net margin4.5%
2025Net margin3.6%
2026Net margin0.2%
2022Free cash flow margin0.1%
2023Free cash flow margin7.5%
2024Free cash flow margin2.8%
2025Free cash flow margin3.2%
2026Free cash flow margin2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 201.2M 2026
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.340.2M255.2M170.1M85.1M0.020222023202420252026
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2022Operating cash flow39500000
2023Operating cash flow315000000
2024Operating cash flow199500000
2025Operating cash flow230300000
2026Operating cash flow201200000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 80M 2026
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.291.1M218.3M145.5M72.8M0.020222023202420252026
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2022Free cash flow3100000
2023Free cash flow269500000
2024Free cash flow96100000
2025Free cash flow99900000
2026Free cash flow80000000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

43.9% 2026
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.47%36%24%12%0%2022-05-312023202420252026
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2022-05-31Liabilities / assetsNot reportedNo source recorded
2023Liabilities / assets34.6%
2024Liabilities / assets40.1%
2025Liabilities / assets38.9%
2026Liabilities / assets43.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.46× 2026
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.21×1.66×1.11×0.55×0.00×2022-05-312023202420252026
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2022-05-31Current assets / current liabilitiesNot reportedNo source recorded
2023Current assets / current liabilities2.05×
2024Current assets / current liabilities1.62×
2025Current assets / current liabilities1.66×
2026Current assets / current liabilities1.46×

Cash generation

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.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2022 2021-06-01 – 2022-05-31
USD 180.4 million
Exact value

Exact value: 180400000 USD

2021-06-01 – 2022-05-31: 180400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 39.5 million
Exact value

Exact value: 39500000 USD

2021-06-01 – 2022-05-31: 39500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.4 million
Exact value

Exact value: 36400000 USD

2021-06-01 – 2022-05-31: 36400000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.1 million
Calculation and evidence

39500000 − 36400000 USD

Exact free cash flow: 3100000 USD

Share or cite

The 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 value

Exact value: 87100000 USD

2022-06-01 – 2023-05-31: 87100000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 315 million
Exact value

Exact value: 315000000 USD

2022-06-01 – 2023-05-31: 315000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 45.5 million
Exact value

Exact value: 45500000 USD

2022-06-01 – 2023-05-31: 45500000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 269.5 million
Calculation and evidence

315000000 − 45500000 USD

Exact free cash flow: 269500000 USD

Share or cite

The 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 value

Exact value: 154700000 USD

2023-06-01 – 2024-05-31: 154700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 199.5 million
Exact value

Exact value: 199500000 USD

2023-06-01 – 2024-05-31: 199500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 103.4 million
Exact value

Exact value: 103400000 USD

2023-06-01 – 2024-05-31: 103400000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 96.1 million
Calculation and evidence

199500000 − 103400000 USD

Exact free cash flow: 96100000 USD

Share or cite

The 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 value

Exact value: 110700000 USD

2024-06-01 – 2025-05-31: 110700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 230.3 million
Exact value

Exact value: 230300000 USD

2024-06-01 – 2025-05-31: 230300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 130.4 million
Exact value

Exact value: 130400000 USD

2024-06-01 – 2025-05-31: 130400000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 99.9 million
Calculation and evidence

230300000 − 130400000 USD

Exact free cash flow: 99900000 USD

Share or cite

The 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 value

Exact value: 8500000 USD

2025-06-01 – 2026-05-31: 8500000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 201.2 million
Exact value

Exact value: 201200000 USD

2025-06-01 – 2026-05-31: 201200000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 121.2 million
Exact value

Exact value: 121200000 USD

2025-06-01 – 2026-05-31: 121200000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 80 million
Calculation and evidence

201200000 − 121200000 USD

Exact free cash flow: 80000000 USD

Share or cite

The 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.

Dataset coverage and company identifiers

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.