Income Statement for WS

	Worthington Steel, Inc. (WS)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29	2023-Nov-30
Fiscal Period		Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023
Total Revenue		871,900,000$	872,900,000$	832,900,000$	687,400,000$	739,000,000$	834,000,000$	911,000,000$	805,800,000$	808,000,000$	905,800,000$	884,000,000$	780,700,000$	868,400,000$
QoQ%		(.12%)	4.80%	21.17%	(6.98%)	(11.39%)	(8.45%)	13.06%	(.27%)	(10.80%)	2.47%	13.23%	(10.10%)
YoY%		17.98%	4.66%	(8.57%)	(14.69%)	(8.54%)	(7.93%)	3.05%	3.22%	(6.96%)
Cost Of Revenue		778,700,000$	757,700,000$	705,900,000$	606,200,000$	659,000,000$	733,600,000$	780,000,000$	685,700,000$	747,800,000$	777,300,000$	733,800,000$	717,500,000$	833,900,000$
Gross Profit		93,200,000$	115,200,000$	127,000,000$	81,200,000$	80,000,000$	100,400,000$	131,000,000$	120,100,000$	60,200,000$	128,500,000$	150,200,000$	63,200,000$	34,500,000$
Gross Margin		10.69%	13.20%	15.25%	11.81%	10.83%	12.04%	14.38%	14.90%	7.45%	14.19%	16.99%	8.10%	3.97%
Operating Expenses		71,500,000$	66,900,000$	60,600,000$	62,900,000$	61,100,000$	57,000,000$	63,700,000$	53,800,000$	69,000,000$	58,800,000$	60,400,000$	53,700,000$	54,400,000$
Operating Income		21,700,000$	48,300,000$	66,400,000$	18,300,000$	18,900,000$	43,400,000$	67,300,000$	66,300,000$	(8,800,000$)	69,700,000$	89,800,000$	9,500,000$	(19,900,000$)
Operating Margin		2.49%	5.53%	7.97%	2.66%	2.56%	5.20%	7.39%	8.23%	(1.09%)	7.70%	10.16%	1.22%	(2.29%)
Interest Income
Interest Expenses		2,700,000$	2,900,000$	1,000,000$	1,400,000$	2,100,000$	2,600,000$	2,400,000$	2,900,000$	200,000$	500,000$	300,000$	500,000$	900,000$
Income Before Tax		25,700,000$	52,000,000$	75,100,000$	17,100,000$	19,700,000$	36,200,000$	75,300,000$	66,400,000$	(4,600,000$)	79,100,000$	95,000,000$	10,100,000$	(18,000,000$)
Tax Expenses		4,200,000$	13,400,000$	16,200,000$	5,000,000$	3,600,000$	4,000,000$	17,600,000$	14,000,000$	(2,500,000$)	17,000,000$	23,400,000$	800,000$	(5,500,000$)
Net Income		21,500,000$	38,600,000$	58,900,000$	12,100,000$	16,100,000$	32,200,000$	57,700,000$	52,400,000$	(2,100,000$)	62,100,000$	71,600,000$	9,300,000$	(12,500,000$)
Profit Margin		2.47%	4.42%	7.07%	1.76%	2.18%	3.86%	6.33%	6.50%	(.26%)	6.86%	8.10%	1.19%	(1.44%)
TTM		4.02%	4.01%	3.86%	3.72%	4.82%	4.17%	4.96%	5.41%	4.17%	3.80%
Earnings to Minority		2,700,000$	1,800,000$	3,200,000$	(1,700,000$)	3,300,000$	3,800,000$	4,500,000$	3,400,000$	3,900,000$	3,600,000$	4,300,000$	3,900,000$	3,300,000$
Earnings to Common Shareholders		18,800,000$	36,300,000$	55,700,000$	13,800,000$	12,800,000$	28,400,000$	53,200,000$	49,000,000$	(6,000,000$)	58,500,000$	67,300,000$	5,400,000$	(15,800,000$)
QoQ%		(48.21%)	(34.83%)	303.62%	7.81%	(54.93%)	(46.62%)	8.57%	916.67%	(110.26%)	(13.08%)	1,146.30%	134.18%
YoY%		46.88%	27.82%	4.70%	(71.84%)	313.33%	(51.45%)	(20.95%)	807.41%	62.03%
Earnings Per Share, Basic		0.38$	0.73$	1.12$	0.28$	0.26$	0.57$	1.08$	0.99$	(0.12$)	1.19$		0.11$	(0.32$)
Earnings Per Share, Diluted		0.37$	0.72$	1.10$	0.27$	0.25$	0.56$	1.06$	0.97$	(0.12$)	1.19$		0.11$	(0.32$)
Unlevered FCF Per Share, Basic		1.50$	(0.72$)	0.17$	0.51$	0.67$	0.67$	(0.19$)	0.45$	2.45$	(0.77$)		2.18$	1.80$
Unlevered FCF Per Share, Diluted		1.47$	(0.71$)	0.17$	0.50$	0.66$	0.66$	(0.18$)	0.44$	2.45$	(0.77$)		2.18$	1.80$
Average Shares, Basic		49,800,000	49,600,000	49,600,000	49,500,000	49,500,000	49,400,000	49,300,000	49,300,000	49,300,000	49,300,000		49,300,000	49,300,000
Average Shares, Diluted		50,700,000	50,600,000	50,500,000	50,500,000	50,600,000	50,400,000	50,300,000	50,300,000	49,300,000	49,300,000		49,300,000	49,300,000
EBIT		28,400,000$	54,900,000$	76,100,000$	18,500,000$	21,800,000$	38,800,000$	77,700,000$	69,300,000$	(4,400,000$)	79,600,000$	95,300,000$	10,600,000$	(17,100,000$)
EBITDA		50,100,000$	75,200,000$	93,000,000$	35,100,000$	38,100,000$	55,000,000$	93,800,000$	85,200,000$	12,000,000$	96,500,000$	112,500,000$	27,600,000$	700,000$