Worthington Steel, Inc. (WS)
NYSE: WS · Steel Works, Blast Furnaces & Rolling & Finishing Mills · Columbus, OH · filing with the SEC since 2023
Income statement, as filed
In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in May.| Fiscal year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
| Period ending | May 31, 2026 | May 31, 2025 | May 31, 2024 | May 31, 2023 | May 31, 2022 |
| Report filed | Jul 30, 2026 | Jul 29, 2025 | Aug 2, 2024 | · | · |
| Revenue | 3,443.8 | 3,093.3 | 3,430.6 | 3,607.7 | 4,068.9 |
| For lenders | |||||
| Net interest income | 0.4 | · | · | · | · |
| Cost of revenue | 3,040.5 | 2,704.7 | 2,990.8 | 3,271.2 | 3,673.4 |
| Gross profit | 403.3 | 388.6 | 439.8 | 336.5 | 395.5 |
| Selling, general and administrative | 297.4 | 231.6 | 224.4 | 200.8 | 180.3 |
| Operating income | -1.4 | 147.0 | 194.5 | 120.3 | 226.6 |
| Interest expense | 28.4 | 7.1 | 6.0 | 3.0 | 3.0 |
| Share of profit of equity-method investments | 20.3 | 4.4 | 22.4 | 7.7 | 29.8 |
| Other income (expense), net | 16.6 | 3.8 | 5.3 | 3.7 | 0.9 |
| Income before income taxes | 7.1 | 148.1 | 216.2 | 128.7 | 254.3 |
| Income tax expense | 20.0 | 28.8 | 46.1 | 29.0 | 54.0 |
| Net income including non-controlling interests | -12.9 | 119.3 | 170.1 | 99.7 | 200.3 |
| Net income to non-controlling interests | -21.4 | 8.6 | 15.4 | 12.6 | 19.9 |
| Net income | 8.5 | 110.7 | 154.7 | 87.1 | 180.4 |
| Earnings per share, basic | 0.17 | 2.24 | 3.14 | 1.77 | 3.66 |
| Earnings per share, diluted | 0.17 | 2.19 | 3.11 | 1.77 | 3.66 |
| Weighted average shares, basic | 49.8 | 49.5 | 49.3 | 49.3 | 49.3 |
| Weighted average shares, diluted | 50.8 | 50.5 | 49.8 | 49.3 | 49.3 |
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it sold
us-gaap:RevenuesNet interest income interest earned less interest paid
us-gaap:InterestIncomeExpenseNetCost of revenue what it cost to make or buy what it sold
us-gaap:CostOfRevenueGross profit revenue less the cost of what it sold
us-gaap:GrossProfitSelling, general and administrative the cost of selling and of running the company
us-gaap:SellingGeneralAndAdministrativeExpenseOperating income profit from running the business, before interest and tax
us-gaap:OperatingIncomeLossInterest expense what its borrowing cost
us-gaap:InterestExpenseNonoperating
us-gaap:InterestExpenseShare of profit of equity-method investments its share of companies it partly owns
us-gaap:IncomeLossFromEquityMethodInvestmentsOther income (expense), net gains and costs outside the business
us-gaap:OtherNonoperatingIncomeExpenseIncome before income taxes profit before tax
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterestIncome tax expense tax charged on the period's profit
us-gaap:IncomeTaxExpenseBenefitNet income including non-controlling interests the whole group's profit, minority holders' share included
us-gaap:ProfitLossNet income to non-controlling interests the share that belongs to minority holders
us-gaap:NetIncomeLossAttributableToNoncontrollingInterestNet income the profit or loss that belongs to the company's shareholders
us-gaap:NetIncomeLossEarnings per share, basic net income per share outstanding
us-gaap:EarningsPerShareBasicEarnings per share, diluted net income per share, counting every share that could be issued
us-gaap:EarningsPerShareDilutedWeighted average shares, basic the average count of shares outstanding
us-gaap:WeightedAverageNumberOfSharesOutstandingBasicWeighted average shares, diluted the average count with every share that could be issued
us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding