WOR · Worthington Enterprises, Inc. · Financials
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.42B | $1.38B | $1.15B | $1.25B | $1.42B | $1.31B | $3.17B | $3.06B | $3.76B | $3.58B | $3.01B | $2.82B | $3.38B | $3.13B | $2.61B | $2.53B | $2.44B | $1.94B | $2.63B | |
| $8.28M | $6.25M | $2.09M | $1.59M | $18.3M | $23.85M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $1.03B | $1B | $834.73M | $960.68M | $1.09B | $981.58M | $2.53B | $2.62B | $3.28B | $3.02B | $2.48B | $2.37B | $2.92B | $2.63B | $2.22B | $2.2B | $2.09B | $1.66B | $2.46B | |
| $386.89M | $378.28M | $319.04M | $285.02M | $323.59M | $327.61M | $639.08M | $443.34M | $479.96M | $562.86M | $535.91M | $452.59M | $463.53M | $492.52M | $396.64M | $332.87M | $356.16M | $279.93M | $174.73M | |
| — | 27.39% | 27.65% | 22.88% | 22.81% | 25.02% | 20.15% | 14.49% | 12.77% | 15.72% | 17.78% | 16.05% | 13.7% | 15.75% | 15.18% | 13.13% | 14.58% | 14.41% | 6.64% | |
| $301.56M | $294.97M | $268.41M | $283.47M | $287.12M | $281.43M | $351.15M | $328.11M | $338.39M | $367.46M | $316.37M | $297.4M | $295.92M | $300.4M | $258.32M | $225.07M | $235.2M | $218.32M | $210.05M | |
| — | $17.1M | $13.66M | $11.79M | $11.88M | $10.17M | $12.26M | $12.87M | $15.29M | $19.68M | $13.53M | $15.81M | $20.42M | $17.39M | $10.47M | $5.23M | $3.29M | $4.12M | — | |
| $59.81M | $57.27M | $48.26M | $80.7M | $112.8M | $98.83M | $87.65M | $92.68M | $95.6M | $103.36M | $86.79M | $84.7M | $85.09M | $79.73M | $66.47M | $55.87M | $61.06M | $64.65M | $64.07M | |
| $5.11M | $6.87M | $3.23M | $825K | — | -$445K | $2.75M | $9.93M | $2.4M | $3.03M | $5.61M | — | — | — | $3.29M | $5.98M | $2.65M | $4.24M | $43.04M | |
| $79.99M | $76.21M | -$10.72M | -$73.46M | $29.82M | $48.79M | $167.47M | $22.49M | $144.76M | $141.61M | $213.12M | $122.05M | $60.56M | $135.75M | $129.14M | $101.61M | $124.36M | $21.96M | -$175.3M | |
| — | 5.52% | -0.93% | -5.9% | 2.1% | 3.73% | 5.28% | 0.74% | 3.85% | 3.95% | 7.07% | 4.33% | 1.79% | 4.34% | 4.94% | 4.01% | 5.09% | 1.13% | -6.66% | |
| $139.8M | $133.48M | $37.55M | $7.25M | $142.62M | $147.62M | $255.13M | $115.17M | $240.37M | $244.97M | $299.91M | $206.75M | $145.65M | $215.48M | $195.61M | $157.48M | $185.41M | $86.62M | -$111.22M | |
| $8.28M | $6.25M | $2.09M | $1.59M | $18.3M | $23.85M | $30.35M | $31.62M | $38.06M | $38.68M | $29.8M | $31.67M | $35.8M | $26.67M | $23.92M | $19.5M | $18.76M | $9.53M | $20.73M | |
| $993K | -$3.24M | -$3.22M | -$17.13M | -$4.5M | $1.85M | $2.16M | — | — | — | — | — | — | — | — | — | $597K | $1.13M | -$2.33M | |
| $138.57M | $134.63M | $144.84M | $167.72M | $153.26M | $183.86M | $123.33M | $114.85M | $97.04M | $103.14M | $110.04M | $114.97M | $87.48M | $91.46M | $94.62M | $92.83M | $76.33M | $64.6M | $48.59M | |
| — | — | — | — | $16.06M | — | -$655.1M | $0 | $0 | — | — | — | — | — | — | — | — | — | — | |
| $211.27M | $201.35M | $128.81M | $74.01M | $160.29M | $210.65M | $917.72M | $110.79M | $206.46M | $209.07M | $297.13M | $216.62M | $113.03M | $217.5M | $201.3M | $177.26M | $182.53M | $78.16M | — | |
| $48.48M | $46.31M | $33.84M | $39.03M | $34.54M | $52.7M | $176.27M | $26.34M | $43.18M | $8.22M | $79.19M | $58.99M | $25.77M | $57.35M | $64.47M | $51.9M | $58.5M | $26.65M | -$37.75M | |
| $163.81M | $156.09M | $96.05M | $110.62M | $256.53M | $379.39M | $723.8M | $78.8M | $153.46M | $194.79M | $204.52M | $143.72M | $76.79M | $151.3M | $136.44M | $115.6M | $115.07M | $45.24M | -$108.21M | |
| — | 11.3% | 8.33% | 8.88% | 18.08% | 28.98% | 22.82% | 2.58% | 4.08% | 5.44% | 6.79% | 5.1% | 2.27% | 4.84% | 5.22% | 4.56% | 4.71% | 2.33% | -4.11% | |
| -$723K | -$1.05M | -$1.08M | $7.2M | $12.64M | $19.88M | $17.66M | $5.65M | $9.82M | $6.06M | $13.42M | $13.91M | $10.47M | $8.85M | $393K | $9.76M | $8.97M | $6.27M | $4.53M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $136.44M | $115.6M | $115.07M | $45.24M | — | |
| $167.95M | $162.94M | $99.65M | $134.97M | $256.2M | $311.15M | $804.4M | $87.04M | $124.57M | $209.69M | $205.31M | $165.85M | $29.66M | $159.76M | $144.79M | $91.23M | $129.67M | $36.42M | -$126.51M | |
| USD/shares | $3.35 | $3.18 | $1.94 | $2.25 | $5.28 | $7.60 | $13.73 | $1.43 | $2.68 | $3.20 | $3.28 | $2.30 | $1.16 | $2.19 | $1.97 | $1.66 | $1.54 | $0.57 | -$1.37 |
| USD/shares | $3.31 | $3.14 | $1.92 | $2.20 | $5.19 | $7.44 | $13.42 | $1.41 | $2.61 | $3.09 | $3.15 | $2.22 | $1.12 | $2.11 | $1.91 | $1.65 | $1.53 | $0.57 | -$1.37 |
| shares | — | 49.07M | 49.4M | 49.2M | 48.57M | 49.94M | 52.7M | 54.96M | 57.2M | 60.92M | 62.44M | 62.47M | 66.31M | 68.94M | 69.3M | 69.65M | 74.8M | 79.13M | 78.9M |
| shares | — | 49.72M | 50.13M | 50.35M | 49.39M | 50.99M | 53.92M | 55.98M | 58.82M | 63.04M | 64.87M | 64.76M | 68.48M | 71.66M | 71.31M | 70.25M | 75.41M | 79.14M | 78.9M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2026: $1.47B in buybacks, $821.39M in dividends.
Debt Profile
Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.
Reported debt balances
Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.
| Reported balance | As of | Amount | Source |
|---|---|---|---|
| Current operating lease liabilities | 2026-08-31 | USD 7,970,000 | 10-Q filed 2026-10-09 |
| Line of credit borrowings, including current maturities | 2026-08-31 | USD 0 | 10-Q filed 2026-10-09 |
| Noncurrent debt carrying amount | 2026-08-31 | USD 305,552,000 | 10-Q filed 2026-10-09 |
| Noncurrent operating lease liabilities | 2026-08-31 | USD 34,028,000 | 10-Q filed 2026-10-09 |
Covenants
Covenant terms have not yet been verified for this profile.
The balance figures do not establish whether covenants apply or whether the company complies with them.
Loans, facilities and notes
The instrument breakdown is not yet verified. Read the debt note in the linked report for borrowing terms and maturity conditions.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 10 similar-size Metal Fabrication companies (of 17 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Building Products | $861,456,000 | $654,137,000 | $618,973,000 | $717,069,000 | $673,365,000 | $402,038,000 | $383,372,000 | — |
| Consumer Products | $519,836,000 | $499,625,000 | $495,259,000 | $555,309,000 | $504,870,000 | $523,697,000 | $449,337,000 | — |
| All Other Segments | — | — | $131,471,000 | $146,118,000 | $130,954,000 | $51,407,000 | $244,627,000 | $115,940,000 |
| Pressure Cylinders | — | — | — | — | — | $1,110,973,000 | $1,148,424,000 | $1,207,798,000 |
| Steel Processing | — | — | — | $3,497,896,000 | — | $2,059,397,000 | $1,859,670,000 | $2,435,818,000 |
| Sustainable Energy Solutions | — | — | — | $146,118,000 | — | $134,890,000 | $122,113,000 | — |
By Geography (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,216,926,000 | $891,428,000 | $923,556,000 | $1,041,723,000 | — | — | — | — |
| International | $164,366,000 | $262,334,000 | $322,147,000 | $376,773,000 | $242,860,000 | $214,467,000 | $146,342,000 | $199,906,000 |
| North America | — | — | — | — | $1,066,329,000 | $2,956,962,000 | $2,912,777,000 | $3,559,650,000 |
By Product & Service (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|
| Consumer Products | $686,319,000 | $636,478,000 | $523,697,000 | $449,337,000 | $470,447,000 |
| Building Products | $586,059,000 | $541,757,000 | $402,038,000 | $383,372,000 | — |
| Sustainable Energy Solutions | $146,118,000 | $130,954,000 | $134,890,000 | $122,113,000 | — |
| Direct | — | — | — | — | $2,308,756,000 |
| Engineered Cabs | — | — | — | — | $115,902,000 |
| Industrial Products | — | — | — | — | $627,053,000 |
| Oil and Gas Equipment | — | — | — | — | $110,298,000 |
| Other | — | — | $51,407,000 | $244,627,000 | $38,000 |
| Toll | — | — | — | — | $127,062,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|
| Steel Processing | $208,648,000 | $40,564,000 | $89,761,000 | $152,690,000 |
| Pressure Cylinders | $9,276,000 | $38,903,000 | $69,872,000 | $23,396,000 |
| Unallocated Corporate Other | $1,672,000 | -$2,010,000 | $684,000 | — |
| All Other Segments | -$1,499,000 | -$54,968,000 | -$15,553,000 | -$34,476,000 |
Operating Margin by Segment (%)
| Component | FY2021 | FY2020 | FY2019 |
|---|---|---|---|
| All Other Segments | -2.9% | -22.5% | -13.4% |
| Pressure Cylinders | 0.8% | 3.4% | 5.8% |
| Steel Processing | 10.1% | 2.2% | 3.7% |