Revenue growth has recovered to 13.2% year-over-year in 2027Q1, but gross margins have compressed to 26.4% from a cycle high of 29.2%, while operating margins remain constrained at 3.8% due to SG&A consuming 85% of gross profit.
Worthington Industries, Inc. (WOR) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | May'26 | May'25 | May'24 | May'23 | May'22 | May'21 | May'20 | May'19 | May'18 | May'17 | May'16 | May'15 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 | May'07 | May'06 | May'05 | May'04 | May'03 | May'02 | May'01 | May'00 | May'99 | May'98 | May'97 |
|---|
| Sales/Revenue | 1.42B | 1.38B | 1.15B | 1.25B | 1.42B | 5.24B | 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 | 3.07B | 2.97B | 2.9B | 3.08B | 2.38B | 2.22B | 1.74B | 1.83B | 1.96B | 1.76B | 1.62B | 1.91B |
| Revenue Growth % | 18.44% | 19.75% | -7.4% | -12.18% | -72.94% | 65.3% | 3.67% | -18.63% | 4.97% | 18.83% | 6.89% | -16.68% | 8.25% | 19.68% | 3.06% | 3.77% | 25.71% | -26.16% | -14.21% | 3.21% | 2.58% | -5.9% | 29.41% | 7.17% | 27.22% | -4.44% | -6.96% | 11.32% | 8.54% | -15.03% | 29.36% |
| Cost of Goods Sold | 1.03B | 1B | 835.23M | 959.79M | 1.08B | 4.64B | 2.59B | 2.6B | 3.28B | 3.04B | 2.49B | 2.34B | 2.9B | 2.63B | 2.23B | 2.2B | 2.09B | 1.66B | 2.46B | 2.71B | 2.61B | 2.53B | 2.58B | 2B | 1.92B | 1.48B | 1.58B | 1.56B | 1.39B | 1.31B | 1.58B |
| COGS % of Revenue | - | 72.61% | 72.41% | 77.05% | 76.08% | 88.52% | 81.72% | 84.83% | 87.2% | 84.85% | 82.76% | 82.92% | 85.6% | 84.05% | 85.18% | 86.64% | 85.45% | 85.59% | 93.3% | 88.4% | 87.83% | 87.17% | 83.8% | 84.22% | 86.36% | 84.83% | 86.59% | 79.41% | 78.86% | 80.66% | 82.8% |
| Gross Profit | 386.89M | 378.27M | 318.26M | 285.92M | 339.37M | 602.01M | 579.84M | 464.1M | 481.32M | 542.54M | 519.75M | 481.67M | 487.33M | 498.74M | 387.02M | 338.75M | 355.34M | 279.94M | 176.17M | 355.75M | 361.63M | 371.63M | 498.87M | 375.37M | 302.9M | 264.78M | 244.92M | 404.15M | 372.7M | 314.1M | 328.9M |
| Gross Margin % | 27.22% | 27.39% | 27.59% | 22.95% | 23.92% | 11.48% | 18.28% | 15.17% | 12.8% | 15.15% | 17.24% | 17.08% | 14.4% | 15.95% | 14.82% | 13.36% | 14.55% | 14.41% | 6.7% | 11.6% | 12.17% | 12.83% | 16.2% | 15.78% | 13.64% | 15.17% | 13.41% | 20.59% | 21.14% | 19.34% | 17.2% |
| Gross Profit Growth % | - | 18.86% | 11.31% | -15.75% | -43.63% | 3.82% | 24.94% | -3.58% | -11.28% | 4.38% | 7.91% | -1.16% | -2.29% | 28.86% | 14.25% | -4.67% | 26.93% | 58.91% | -50.48% | -1.63% | -2.69% | -25.51% | 32.9% | 23.93% | 14.4% | 8.11% | -39.4% | 8.44% | 18.66% | -4.5% | 26.31% |
| Operating Expenses | 302.28M | 294.97M | 268.41M | 283.47M | 287.12M | 397.64M | 401.11M | 328.11M | 338.39M | 365.89M | 316.37M | 297.4M | 295.92M | 302.35M | 258.32M | 227.97M | 235.2M | 218.31M | 210.05M | 231.6M | 232.49M | 214.03M | 225.91M | 195.78M | 177.19M | 144.66M | 173.26M | 234.66M | 226.5M | 178.6M | 174.7M |
| OpEx % of Revenue | - | 21.35% | 23.27% | 22.76% | 20.24% | 7.59% | 12.65% | 10.73% | 9% | 10.22% | 10.5% | 10.55% | 8.74% | 9.67% | 9.89% | 8.99% | 9.63% | 11.24% | 7.98% | 7.55% | 7.82% | 7.39% | 7.34% | 8.23% | 7.98% | 8.29% | 9.49% | 11.96% | 12.85% | 10.99% | 9.14% |
| Selling, General & Admin | 301.56M | 294.97M | 268.41M | 283.47M | 287.12M | 397.64M | 350.49M | 328.11M | 338.39M | 365.89M | 316.37M | 297.4M | 291.86M | 298.54M | 255.14M | 227.97M | 235.2M | 218.31M | 210.05M | 231.6M | 232.49M | 214.03M | 225.91M | 195.78M | 182.69M | 165.88M | 173.26M | 163.66M | 148M | 117.1M | 123.3M |
| SG&A % of Revenue | - | 21.35% | 23.27% | 22.76% | 20.24% | 7.59% | 11.05% | 10.73% | 9% | 10.22% | 10.5% | 10.55% | 8.62% | 9.55% | 9.77% | 8.99% | 9.63% | 11.24% | 7.98% | 7.55% | 7.82% | 7.39% | 7.34% | 8.23% | 8.23% | 9.51% | 9.49% | 8.34% | 8.39% | 7.21% | 6.45% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | 0.14% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 717K | 0 | 0 | 0 | 0 | 0 | 50.62M | 0 | 0 | 0 | 0 | 4.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.5M | -21.22M | 0 | 71M | 78.5M | 61.5M | 51.4M |
| Operating Income | 84.61M | 83.31M | 49.85M | 2.45M | 52.26M | 204.36M | 178.73M | 135.99M | 142.93M | 176.65M | 203.38M | 184.27M | 191.41M | 196.39M | 128.7M | 110.78M | 120.14M | 61.63M | -33.88M | 124.14M | 129.15M | 157.6M | 272.96M | 110.19M | 125.93M | 34.32M | 65.18M | 160.94M | 146.2M | 135.5M | 154.2M |
| Operating Margin % | 5.95% | 6.03% | 4.32% | 0.2% | 3.68% | 3.9% | 5.64% | 4.45% | 3.8% | 4.93% | 6.75% | 6.54% | 5.66% | 6.28% | 4.93% | 4.37% | 4.92% | 3.17% | -1.29% | 4.05% | 4.35% | 5.44% | 8.87% | 4.63% | 5.67% | 1.97% | 3.57% | 8.2% | 8.29% | 8.34% | 8.07% |
| Operating Income Growth % | - | 67.11% | 1938.1% | -95.32% | -74.43% | 14.34% | 31.43% | -4.85% | -19.09% | -13.14% | 10.37% | -3.73% | -2.54% | 52.6% | 16.18% | -7.8% | 94.94% | 281.91% | -127.29% | -3.87% | -18.06% | -42.26% | 147.72% | -12.5% | 266.96% | -47.35% | -59.5% | 10.08% | 7.9% | -12.13% | 22.28% |
| EBITDA | 144.43M | 140.58M | 98.11M | 83.15M | 165.06M | 302.57M | 266.38M | 228.23M | 238.53M | 280.01M | 290.17M | 268.97M | 276.5M | 276.12M | 195.17M | 166.65M | 181.2M | 126.28M | 30.19M | 187.56M | 190.61M | 216.72M | 330.83M | 177.49M | 195.35M | 103.2M | 135.77M | 231.93M | 224.7M | 197M | 205.6M |
| EBITDA Margin % | 10.16% | 10.18% | 8.51% | 6.67% | 11.64% | 5.77% | 8.4% | 7.46% | 6.34% | 7.82% | 9.63% | 9.54% | 8.17% | 8.83% | 7.47% | 6.57% | 7.42% | 6.5% | 1.15% | 6.12% | 6.41% | 7.48% | 10.75% | 7.46% | 8.8% | 5.91% | 7.43% | 11.82% | 12.74% | 12.13% | 10.75% |
| EBITDA Growth % | 26.96% | 43.28% | 18% | -49.62% | -45.45% | 13.58% | 16.72% | -4.32% | -14.81% | -3.5% | 7.88% | -2.72% | 0.14% | 41.48% | 17.11% | -8.03% | 43.49% | 318.24% | -83.9% | -1.6% | -12.05% | -34.49% | 86.4% | -9.14% | 89.29% | -23.98% | -41.46% | 3.22% | 14.06% | -4.18% | 24.38% |
| D&A (Non-Cash Add-back) | 59.81M | 57.27M | 48.26M | 80.7M | 112.8M | 98.21M | 87.65M | 92.24M | 95.6M | 103.36M | 86.79M | 84.7M | 85.09M | 79.73M | 66.47M | 55.87M | 61.06M | 64.65M | 64.07M | 63.41M | 61.47M | 59.12M | 57.87M | 67.3M | 69.42M | 68.89M | 70.58M | 71M | 78.5M | 61.5M | 51.4M |
| EBIT | 180.84M | 83.31M | 131.11M | 75.78M | 178.56M | 545.6M | 946.35M | 142.79M | 244.36M | 247.34M | 326.71M | 247.78M | 146.29M | 239.59M | 221.21M | 192.72M | 193.6M | 87.69M | -125.23M | 167.15M | 187.91M | 239.03M | 313.23M | 179.59M | 125.71M | 120.11M | 71.66M | 169.49M | 146.2M | 135.5M | 110.9M |
| Net Interest Income | -8.28M | -6.25M | -2.3M | -1.77M | -18.27M | -31.31M | -28.64M | -32.01M | -37.9M | -38.27M | -29.59M | -31.16M | -33.26M | -22.09M | -19.91M | -15.46M | -11.07M | -9.53M | -20.73M | -21.45M | -21.89M | -26.28M | -24.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 8.28M | 6.25M | 2.3M | 1.77M | 18.27M | 31.31M | 28.64M | 32.01M | 37.9M | 38.27M | 29.59M | 31.16M | 33.26M | 22.09M | 19.91M | 15.46M | 11.07M | 9.53M | 20.73M | 21.45M | 21.89M | 26.28M | 24.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 126.66M | 118.04M | 78.96M | 71.56M | 108.03M | 309.92M | 738.99M | -25.2M | 63.53M | 32.42M | 93.75M | 32.35M | -78.38M | 21.11M | 72.6M | 66.48M | 62.39M | 16.53M | -112.09M | 21.55M | 36.87M | 55.15M | 15.51M | 17.28M | -7.53M | -24.08M | -9.18M | -10.29M | -13.5M | -4.9M | -3.5M |
| Pretax Income | 211.27M | 201.35M | 128.81M | 74.01M | 160.29M | 514.29M | 917.72M | 110.79M | 206.46M | 209.07M | 297.13M | 216.62M | 113.03M | 217.5M | 201.3M | 177.26M | 182.53M | 78.16M | -145.97M | 145.69M | 166.02M | 212.75M | 288.47M | 127.46M | 118.4M | 10.24M | 56.01M | 150.64M | 132.7M | 130.6M | 150.5M |
| Pretax Margin % | 14.86% | 14.58% | 11.17% | 5.94% | 11.3% | 9.81% | 28.94% | 3.62% | 5.49% | 5.84% | 9.86% | 7.68% | 3.34% | 6.96% | 7.71% | 6.99% | 7.47% | 4.02% | -5.55% | 4.75% | 5.59% | 7.34% | 9.37% | 5.36% | 5.33% | 0.59% | 3.07% | 7.68% | 7.53% | 8.04% | 7.87% |
| Income Tax | 48.48M | 46.31M | 33.84M | 39.03M | 34.53M | 115.02M | 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 | 38.62M | 52.11M | 66.76M | 109.06M | 40.71M | 43.22M | 3.74M | 20.44M | 56.49M | 49.1M | 48.3M | 57.2M |
| Effective Tax Rate % | 22.95% | 23% | 26.27% | 52.73% | 21.55% | 22.37% | 19.21% | 23.78% | 20.92% | 3.93% | 26.65% | 27.23% | 22.8% | 26.37% | 32.02% | 29.28% | 32.05% | 34.1% | 25.86% | 26.51% | 31.39% | 31.38% | 37.81% | 31.94% | 36.5% | 36.5% | 36.5% | 37.5% | 37% | 36.98% | 38.01% |
| Net Income | 163.51M | 156.09M | 96.05M | 110.62M | 256.53M | 379.39M | 723.79M | 78.8M | 153.46M | 194.79M | 204.51M | 143.72M | 76.78M | 151.3M | 136.44M | 115.59M | 115.07M | 45.24M | -108.21M | 107.08M | 113.91M | 145.99M | 179.41M | 86.75M | 75.18M | 6.5M | 35.56M | 94.15M | 54.9M | 118.4M | 93.3M |
| Net Margin % | 11.5% | 11.3% | 8.33% | 8.88% | 18.08% | 7.24% | 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% | 3.49% | 3.83% | 5.04% | 5.83% | 3.65% | 3.39% | 0.37% | 1.95% | 4.8% | 3.11% | 7.29% | 4.88% |
| Net Income Growth % | 52.89% | 62.5% | -13.17% | -56.88% | -32.38% | -47.58% | 818.57% | -48.65% | -21.22% | -4.75% | 42.31% | 87.17% | -49.25% | 10.89% | 18.03% | 0.46% | 154.34% | 141.81% | -201.06% | -5.99% | -21.98% | -18.63% | 106.81% | 15.39% | 1056.31% | -81.72% | -62.23% | 71.5% | -53.63% | 26.9% | 2.19% |
| Net Income (Continuing) | 162.79M | 155.03M | 94.97M | 34.98M | 125.75M | 399.26M | 741.45M | 84.44M | 163.27M | 200.85M | 217.94M | 157.63M | 87.26M | 160.15M | 136.84M | 125.35M | 124.03M | 51.51M | -108.21M | 107.08M | 113.91M | 145.99M | 179.41M | 86.75M | 75.18M | 6.5M | 35.56M | 94.15M | 83.6M | 82.3M | 66.6M |
| Discontinued Operations | 0 | 0 | 0 | 82.84M | 143.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 1.05M | 2.13M | 125.62M | 133.21M | 153.5M | 145.61M | 117.15M | 117.61M | 122.29M | 126.47M | 90.94M | 94.07M | 41.41M | 50.26M | 50.79M | 38.62M | 36.89M | 42.16M | 49.32M | 49.45M | 43M | 41.98M | 0 | 41.22M | 49.54M | 53.59M | 47.8M | 42.4M | 8.9M |
| EPS (Diluted) | 3.33 | 3.18 | 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 | 1.31 | 1.31 | 1.64 | 2.03 | 1.00 | 0.87 | 0.08 | 0.42 | 1.06 | 0.59 | 1.22 | 0.96 |
| EPS Growth % | 56.73% | 65.63% | -12.73% | -57.61% | -30.24% | -44.56% | 851.77% | -45.98% | -15.53% | -1.9% | 41.89% | 98.21% | -46.92% | 10.47% | 15.76% | 7.84% | 168.42% | 141.61% | -204.58% | 0% | -20.12% | -19.21% | 103% | 14.94% | 1049.27% | -81.98% | -60.38% | 79.66% | -51.64% | 27.08% | -8.57% |
| EPS (Basic) | - | 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 | 1.32 | 1.32 | 1.65 | 2.05 | 1.01 | 0.88 | 0.08 | 0.42 | 1.06 | 0.59 | 1.22 | 0.96 |
| Diluted Shares Outstanding | 49.16M | 49.07M | 50.13M | 50.35M | 49.39M | 50.99M | 53.92M | 55.98M | 58.82M | 63.04M | 64.87M | 64.75M | 68.48M | 71.66M | 71.31M | 70.25M | 75.41M | 79.14M | 78.9M | 81.9M | 87M | 88.98M | 88.5M | 86.95M | 86.54M | 85.93M | 85.62M | 88.6M | 93.11M | 96.95M | 97.19M |
| Basic Shares Outstanding | 48.57M | 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 | 81.23M | 86.35M | 88.29M | 87.65M | 86.31M | 85.78M | 85.41M | 85.59M | 88.41M | 93.02M | 96.75M | 97.19M |
| Dividend Payout Ratio | - | 23.63% | 35.3% | 51.36% | 23.09% | 15.08% | 7.32% | 67.63% | 34.1% | 26.37% | 24.8% | 32.84% | 60.47% | 20.62% | 32.35% | 27.8% | 26.22% | 69.98% | - | 51.91% | 51.81% | 41.09% | 31.71% | 63.59% | 72.98% | 840.59% | 154.15% | 56.46% | 95.45% | 42.48% | 47.48% |
Quick answers to the most common questions about buying WOR stock.
For fiscal year 2026, Worthington Industries, Inc. (WOR) reported total revenue of $1.38B. This represents a 27.7% decline compared to $1.91B in 1997.
Worthington Industries, Inc. (WOR) is profitable, generating $156.1M in net income for the fiscal year ending 2026 with a net profit margin of 11.3%.
Worthington Industries, Inc. (WOR) reported an operating income of $83.3M, resulting in an operating profit margin of 6.0%. This margin reflects the operational efficiency of the business before interest and taxes.
Worthington Industries, Inc. (WOR) generated $378.3M in gross profit for the year, representing a gross profit margin of 27.4%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Cyclical Revenue and Margin Volatility
Metrics are mathematically derived from official filings.
Revenue Recovery Shows Cyclicality
Worthington's revenue growth has rebounded sharply from negative territory, with 2026Q3 posting a 24.4% year-over-year increase, yet the most recent 2027Q1 growth of 13.2% suggests the cyclical upswing may be stabilizing.
The company's revenue trajectory demonstrates a classic cyclical recovery pattern, swinging from double-digit declines in early 2025 to robust growth through 2026. The deceleration from the 24.4% peak to 13.2% in the latest quarter indicates the recovery phase is maturing, requiring investors to assess whether this represents a soft landing or the beginning of a new contraction cycle.
Gross Margin Strength vs. Operating Weakness
Based on reported figures, WOR's gross margin of 26.4% in 2027Q1 compares favorably to peer Reliance Steel's 26.8%, yet its operating margin of just 3.8% highlights a significant profitability gap at the operating level.
The company maintains structural gross margin advantages versus most peers, suggesting effective pricing power in its niche markets. However, the persistent compression between gross and operating margins indicates SG&A costs are consuming an outsized portion of gross profit, limiting operating leverage and overall earnings conversion.
Operating Leverage Remains Elusive
Despite revenue growing 13.2% year-over-year in 2027Q1, operating income only expanded to $13.0M from $11.0M a year earlier, suggesting limited operating leverage and potential cost structure rigidity.
The company appears to struggle with translating top-line growth into meaningful operating profit expansion, as evidenced by the modest 18.2% increase in operating income against 13.2% revenue growth. This pattern suggests fixed costs or SG&A escalation are offsetting volume gains, which may indicate management faces challenges in scaling operations efficiently.
Net Income Volatility Raises Questions
As reported in financial statements, WOR's net income swung from a $31.8M loss in 2024Q4 to a $42.6M profit in 2027Q1, with quarterly EPS ranging from -$0.64 to $0.99, indicating significant earnings volatility.
The extreme volatility in net income and EPS suggests non-operating items, tax adjustments, or restructuring charges are materially impacting profitability metrics. Investors should scrutinize whether recent profitability reflects sustainable operational improvements or one-time benefits, as the disconnect between operating and net income trends warrants further investigation.
SG&A Efficiency is Critical Watchpoint
According to recent SEC filings, WOR's SG&A expenses reached $77.2M in 2027Q1, representing 22.4% of revenue and consuming nearly 85% of gross profit, leaving minimal operating margin.
The company's cost structure shows SG&A as the primary constraint on profitability, with the ratio of SG&A to revenue remaining stubbornly high despite revenue growth. This suggests limited expense discipline or necessary investments that are not yet yielding efficiency gains, making SG&A management the critical lever for margin expansion.
Margin Compression Risk Amid Growth
The strongest challenge to WOR's narrative is that gross margins have contracted from 29.2% in 2025Q3 to 26.4% in 2027Q1 even as revenue grew, suggesting pricing power may be weaker than top-line growth implies.
Short-sellers would focus on the divergence between revenue growth and margin compression as evidence of potentially unsustainable recovery. The pattern indicates the company may be sacrificing pricing to gain volume or facing input cost inflation it cannot fully pass through, which could erode profitability if the cyclical recovery stalls.