This page shows Worthington (WOR) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 17 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
Worthington now runs as a smaller, higher-gross-margin company whose cash generation remains stronger than reported operating profit.
Across the latest three annual periods, revenue fell from$4.9B to$1.2B , meaning Worthington now operates on a much smaller base than it did before. Over that same span, gross margin expanded from6.6% to27.7% , but operating profit stayed slightly negative and free cash flow stayed positive, pointing to a mix reset with overhead still too large for the current revenue base.
In the latest year, operating cash flow of
The balance sheet looks liquid and lightly levered: cash of
Financial Health Signals
Scored against operating companies for FY2025. Each of the six dimensions is a percentile rank within that peer group; the overall is their average, with missing dimensions counted as zero out of six. A high score means strong standing among peers, not absolute cross-industry strength. How this score is calculated →
Health score ≠ stock price. This rates the quality of Worthington's business: profitability, growth, balance sheet strength. It doesn't tell you whether the stock is a good buy at today's price. Not financial advice. Use it alongside valuation analysis and your own research.
Worthington has an operating margin of -0.9%, meaning the company retains $-1 of operating profit per $100 of revenue. This below-average margin results in a low score of 28/100, suggesting thin profitability after operating expenses. This is up from -5.9% the prior year.
Worthington's revenue declined 7.4% year-over-year, from $1.2B to $1.2B. This contraction results in a growth score of 1/100.
Worthington has a moderate D/E ratio of 0.32. This balance of debt and equity financing earns a leverage score of 39/100.
With a current ratio of 3.48, Worthington holds $3.48 in current assets for every $1 of short-term obligations. This comfortable liquidity earns a score of 82/100.
Worthington converts 13.8% of revenue into free cash flow ($159.2M). This strong cash generation earns a score of 77/100.
Worthington generates a 10.3% ROE, indicating limited profit relative to shareholders' investment. This results in a returns score of 26/100. This is down from 12.4% the prior year.
Worthington scores 3.68, well above the 2.99 safe threshold. The score is driven primarily by a large market capitalization ($2.7B) relative to total liabilities ($756.9M). This indicates low bankruptcy risk based on profitability, leverage, and asset efficiency.
Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.
Worthington passes 6 of 9 financial strength tests. 3 of 4 profitability signals pass, 2 of 3 leverage/liquidity signals pass, 1 of 2 efficiency signals pass.
For every $1 of reported earnings, Worthington generates $2.18 in operating cash flow ($209.7M OCF vs $96.1M net income). This indicates profits are well-supported by actual cash generation, not accounting adjustments.
Worthington earns $-5.1 in operating income for every $1 of interest expense (-$10.7M vs $2.1M). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
Worthington generated $1.2B in revenue in fiscal year 2025. This represents a decrease of 7.4% from the prior year.
Worthington's EBITDA was $37.5M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents an increase of 418.2% from the prior year.
Worthington reported $96.1M in net income in fiscal year 2025. This represents a decrease of 13.2% from the prior year.
Worthington earned $1.92 per diluted share (EPS) in fiscal year 2025. This represents an increase of 174.3% from the prior year.
Cash & Balance Sheet
Worthington generated $159.2M in free cash flow in fiscal year 2025, representing cash available after capex. This represents a decrease of 22.9% from the prior year.
Worthington held $250.1M in cash against $302.9M in long-term debt as of fiscal year 2025.
Worthington had 50M shares outstanding in fiscal year 2025. This represents a decrease of 0.4% from the prior year.
Margins & Returns
Worthington's gross margin was 27.7% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is up 4.8 percentage points from the prior year.
Worthington's operating margin was -0.9% in fiscal year 2025, reflecting core business profitability. This is up 5.0 percentage points from the prior year.
Worthington's net profit margin was 8.3% in fiscal year 2025, showing the share of revenue converted to profit. This is down 0.6 percentage points from the prior year.
Worthington's ROE was 10.3% in fiscal year 2025, measuring profit generated per dollar of shareholder equity. This is down 2.2 percentage points from the prior year.
Capital Allocation
Worthington spent $30.9M on share buybacks in fiscal year 2025, returning capital to shareholders by reducing shares outstanding.
Worthington invested $50.6M in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents a decrease of 39.4% from the prior year.
WOR Income Statement
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $378.7M+15.6% | $327.5M+7.8% | $303.7M-4.5% | $317.9M+4.4% | $304.5M+11.1% | $274.0M+6.5% | $257.3M | N/A |
| Cost of Revenue | $269.2M+10.9% | $242.8M+9.7% | $221.4M-1.4% | $224.7M+4.4% | $215.3M+7.6% | $200.0M+2.7% | $194.8M | N/A |
| Gross Profit | $109.5M+29.4% | $84.6M+2.8% | $82.3M-11.7% | $93.2M+4.5% | $89.2M+20.5% | $74.1M+18.5% | $62.5M | N/A |
| R&D Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A Expenses | $75.7M+7.1% | $70.7M+0.2% | $70.6M-1.2% | $71.5M+13.4% | $63.0M-7.2% | $67.9M+2.8% | $66.0M | N/A |
| Operating Income | $31.5M+157.2% | $12.3M+32.7% | $9.2M+130.4% | -$30.4M-245.7% | $20.9M+492.7% | $3.5M+174.9% | -$4.7M | N/A |
| Interest Expense | $1.8M+24.2% | $1.5M+2236.5% | $63K+205.0% | -$60K-109.6% | $628K-39.2% | $1.0M+111.2% | $489K | N/A |
| Income Tax | $15.0M+71.3% | $8.8M-19.4% | $10.9M+130.2% | $4.7M-64.4% | $13.2M+45.5% | $9.1M+34.2% | $6.8M | N/A |
| Net Income | $45.5M+66.4% | $27.3M-22.2% | $35.1M+806.6% | $3.9M-90.2% | $39.7M+40.4% | $28.3M+16.5% | $24.3M | N/A |
| EPS (Diluted) | N/A | N/A | N/A | N/A | $0.79+41.1% | $0.56+16.7% | $0.48 | N/A |
WOR Balance Sheet
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $1.8B+4.0% | $1.8B+0.9% | $1.7B+2.5% | $1.7B+0.8% | $1.7B+1.5% | $1.7B+0.7% | $1.6B+0.4% | $1.6B |
| Current Assets | $503.9M-22.3% | $648.8M+3.6% | $626.0M-8.7% | $685.4M+8.1% | $634.0M+5.1% | $603.0M+4.6% | $576.4M-14.5% | $673.9M |
| Cash & Equivalents | $6.0M-96.7% | $180.3M+7.9% | $167.1M-33.2% | $250.1M+12.2% | $222.8M+15.0% | $193.8M+8.5% | $178.5M-26.9% | $244.2M |
| Inventory | $197.6M-0.4% | $198.4M-1.5% | $201.6M+19.0% | $169.4M+2.5% | $165.3M-7.9% | $179.5M-4.2% | $187.3M+13.8% | $164.6M |
| Accounts Receivable | $231.9M+11.8% | $207.3M-3.2% | $214.1M-0.8% | $215.8M+6.4% | $202.8M+9.7% | $184.9M+9.7% | $168.5M-15.7% | $199.8M |
| Goodwill | $499.5M+21.0% | $412.8M+0.1% | $412.3M+9.5% | $376.5M+2.3% | $368.0M-0.5% | $369.8M-1.0% | $373.4M+12.6% | $331.6M |
| Total Liabilities | $821.0M+3.9% | $790.3M+1.5% | $778.3M+2.8% | $756.9M+1.8% | $743.5M-0.1% | $744.1M+0.3% | $742.0M-0.7% | $747.6M |
| Current Liabilities | $213.2M+7.1% | $199.1M+4.9% | $189.8M-3.6% | $196.8M+9.1% | $180.4M+6.4% | $169.5M+1.9% | $166.2M-6.8% | $178.4M |
| Long-Term Debt | $307.3M+0.7% | $305.3M-0.2% | $306.0M+1.0% | $302.9M+3.0% | $293.9M-0.6% | $295.7M-1.4% | $300.0M+0.6% | $298.1M |
| Total Equity | $1.0B+4.1% | $962.6M+0.4% | $959.1M+2.3% | $937.2M0.0% | $937.2M+2.8% | $911.3M+1.1% | $901.4M+1.4% | $888.9M |
| Retained Earnings | N/A | N/A | N/A | $624.5M | N/A | N/A | N/A | $589.4M |
WOR Cash Flow Statement
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $61.9M+20.2% | $51.5M+25.5% | $41.1M-34.2% | $62.4M+9.2% | $57.1M+16.5% | $49.1M+19.2% | $41.1M-8.9% | $45.2M |
| Capital Expenditures | $13.8M+11.0% | $12.4M-5.8% | $13.2M+0.8% | $13.1M+3.0% | $12.7M-16.2% | $15.2M+57.5% | $9.6M-15.1% | $11.3M |
| Free Cash Flow | $48.1M+23.2% | $39.1M+40.3% | $27.9M-43.5% | $49.3M+11.0% | $44.4M+31.1% | $33.9M+7.5% | $31.5M-6.8% | $33.8M |
| Investing Cash Flow | -$226.0M-1710.1% | -$12.5M+88.2% | -$105.4M-426.6% | -$20.0M-48.6% | -$13.5M-4.9% | -$12.9M+85.5% | -$88.7M-265.2% | -$24.3M |
| Financing Cash Flow | -$10.2M+60.5% | -$25.9M-39.2% | -$18.6M-22.6% | -$15.2M-3.7% | -$14.6M+30.2% | -$20.9M-15.8% | -$18.1M-357.5% | -$4.0M |
| Dividends Paid | $9.3M-2.9% | $9.6M+12.2% | $8.6M+2.1% | $8.4M-0.3% | $8.4M-6.1% | $9.0M+10.5% | $8.1M+2.6% | $7.9M |
| Share Buybacks | $5.4M-60.8% | $13.7M+118.8% | $6.3M-36.3% | $9.8M+59.3% | $6.2M-23.6% | $8.1M+18.8% | $6.8M | N/A |
WOR Financial Ratios
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.9%+3.1pp | 25.8%-1.2pp | 27.1%-2.2pp | 29.3%+0.0pp | 29.3%+2.3pp | 27.0%+2.7pp | 24.3% | N/A |
| Operating Margin | 8.3%+4.6pp | 3.8%+0.7pp | 3.0%+12.6pp | -9.6%-16.4pp | 6.9%+5.6pp | 1.3%+3.1pp | -1.8% | N/A |
| Net Margin | 12.0%+3.7pp | 8.3%-3.2pp | 11.6%+10.3pp | 1.2%-11.8pp | 13.0%+2.7pp | 10.3%+0.9pp | 9.4% | N/A |
| Return on Equity | 4.5%+1.7pp | 2.8%-0.8pp | 3.7%+3.3pp | 0.4%-3.8pp | 4.2%+1.1pp | 3.1%+0.4pp | 2.7% | N/A |
| Return on Assets | 2.5%+0.9pp | 1.6%-0.5pp | 2.0%+1.8pp | 0.2%-2.1pp | 2.4%+0.6pp | 1.7%+0.2pp | 1.5% | N/A |
| Current Ratio | 2.36-0.9 | 3.26-0.0 | 3.30-0.2 | 3.48-0.0 | 3.51-0.0 | 3.56+0.1 | 3.47-0.3 | 3.78 |
| Debt-to-Equity | 0.31-0.0 | 0.320.0 | 0.320.0 | 0.320.0 | 0.31-0.0 | 0.320.0 | 0.330.0 | 0.34 |
| FCF Margin | 12.7%+0.8pp | 11.9%+2.8pp | 9.2%-6.3pp | 15.5%+0.9pp | 14.6%+2.2pp | 12.4%+0.1pp | 12.3% | N/A |
Similar Companies
Frequently Asked Questions
What is Worthington's annual revenue?
Worthington (WOR) reported $1.2B in total revenue for fiscal year 2025. This represents a -7.4% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
How fast is Worthington's revenue growing?
Worthington (WOR) revenue declined by 7.4% year-over-year, from $1.2B to $1.2B in fiscal year 2025.
Is Worthington profitable?
Yes, Worthington (WOR) reported a net income of $96.1M in fiscal year 2025, with a net profit margin of 8.3%.
What is Worthington's EBITDA?
Worthington (WOR) had EBITDA of $37.5M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.
How much debt does Worthington have?
As of fiscal year 2025, Worthington (WOR) had $250.1M in cash and equivalents against $302.9M in long-term debt.
What is Worthington's gross margin?
Worthington (WOR) had a gross margin of 27.7% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.
What is Worthington's operating margin?
Worthington (WOR) had an operating margin of -0.9% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.
What is Worthington's net profit margin?
Worthington (WOR) had a net profit margin of 8.3% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.
What is Worthington's return on equity (ROE)?
Worthington (WOR) has a return on equity of 10.3% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.
What is Worthington's free cash flow?
Worthington (WOR) generated $159.2M in free cash flow during fiscal year 2025. This represents a -22.9% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is Worthington's operating cash flow?
Worthington (WOR) generated $209.7M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
What are Worthington's total assets?
Worthington (WOR) had $1.7B in total assets as of fiscal year 2025, including both current and long-term assets.
What are Worthington's capital expenditures?
Worthington (WOR) invested $50.6M in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.
What is Worthington's current ratio?
Worthington (WOR) had a current ratio of 3.48 as of fiscal year 2025, which is generally considered healthy.
What is Worthington's debt-to-equity ratio?
Worthington (WOR) had a debt-to-equity ratio of 0.32 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is Worthington's return on assets (ROA)?
Worthington (WOR) had a return on assets of 5.7% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.
What is Worthington's Altman Z-Score?
Worthington (WOR) has an Altman Z-Score of 3.68, placing it in the Safe Zone (low bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.
What is Worthington's Piotroski F-Score?
Worthington (WOR) has a Piotroski F-Score of 6 out of 9, indicating neutral financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are Worthington's earnings high quality?
Worthington (WOR) has an earnings quality ratio of 2.18x, considered cash-backed (high quality). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.
Can Worthington cover its interest payments?
Worthington (WOR) has an interest coverage ratio of -5.1x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.
How financially healthy is Worthington?
Worthington (WOR) scores 42 out of 100 on our Financial Health Score, indicating moderate standing within its operating companies peer group. The score is a 0-100 composite of six dimensions (Profitability, Growth, Leverage, Liquidity, Cash Flow, Returns), each ranked as a percentile relative to companies in the same scoring family (banks against banks, REITs against REITs, and so on) rather than across all industries. It rates the quality of the business, not whether the stock is fairly priced, and is not financial advice. Learn more in our complete guide to financial health indicators.