Worthington Steel, Inc. (WS)
NYSE: WS · Real-Time Price · USD
36.59
+0.66 (1.84%)
Dec 18, 2025, 1:12 PM EST - Market open
Worthington Steel Balance Sheet
Financials in millions USD. Fiscal year is June - May.
Millions USD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
Cash & Equivalents | 89.8 | 38 | 40.2 | 32.7 | 20.05 | 17.46 |
Cash & Short-Term Investments | 89.8 | 38 | 40.2 | 32.7 | 20.05 | 17.46 |
Cash Growth | 72.69% | -5.47% | 22.94% | 63.08% | 14.85% | - |
Accounts Receivable | - | 440.1 | 476.9 | 465.8 | 600.42 | 405.05 |
Other Receivables | 445.6 | 0.1 | 4.2 | 4.3 | 0.47 | 0.17 |
Receivables | 445.6 | 440.2 | 481.1 | 470.1 | 600.9 | 405.22 |
Inventory | 413 | 422 | 405.3 | 414.8 | 569.5 | 442.93 |
Prepaid Expenses | 91.7 | 76.3 | 68.7 | 57.7 | 60.93 | 41.11 |
Restricted Cash | - | 54.9 | - | - | - | - |
Other Current Assets | 10.2 | 17.1 | 6.5 | 5.6 | 15.72 | 33.4 |
Total Current Assets | 1,050 | 1,049 | 1,002 | 980.9 | 1,267 | 940.12 |
Property, Plant & Equipment | 757.5 | 620.8 | 547.7 | 489.7 | 511.06 | 283.58 |
Long-Term Investments | 133.8 | 126.6 | 135 | 114.6 | 119.33 | 92.04 |
Goodwill | 101.5 | 79.6 | 79.6 | 78.6 | 80.03 | 20.22 |
Other Intangible Assets | 88.3 | 67.9 | 77 | 83.4 | 89.72 | 17.4 |
Long-Term Deferred Tax Assets | 10.7 | 11.4 | 8.5 | 6.3 | 4 | 1.7 |
Other Long-Term Assets | 7.9 | 7 | 16.8 | 10.9 | 12.79 | 11.59 |
Total Assets | 2,150 | 1,962 | 1,866 | 1,764 | 2,084 | 1,367 |
Accounts Payable | 339.2 | 402.5 | 380.4 | 402.2 | 524.12 | 452.26 |
Accrued Expenses | 82.4 | 58.3 | 68.5 | 47.5 | 65.19 | 49.7 |
Short-Term Debt | 110 | 149.2 | 148 | 2.8 | 48 | - |
Current Portion of Long-Term Debt | 30.4 | - | - | 20 | 15 | - |
Current Portion of Leases | 12.7 | 7.7 | 7.6 | 5.9 | 5.64 | 2.93 |
Current Income Taxes Payable | 1.2 | 4.5 | 5.2 | - | - | 1.22 |
Other Current Liabilities | 9 | 9.3 | 8.7 | - | - | - |
Total Current Liabilities | 584.9 | 631.5 | 618.4 | 478.4 | 657.95 | 506.1 |
Long-Term Debt | 41.7 | 2.3 | - | - | 20 | - |
Long-Term Leases | 84 | 68.7 | 68.3 | 71.7 | 65.26 | 5.18 |
Long-Term Deferred Tax Liabilities | 40.8 | 28.6 | 27.9 | 26.1 | 35.49 | 34.06 |
Other Long-Term Liabilities | 51.7 | 32.8 | 34.3 | 33.6 | 38.97 | 6.48 |
Total Liabilities | 803.1 | 763.9 | 748.9 | 609.8 | 817.67 | 551.82 |
Common Stock | - | - | - | 1,031 | 1,131 | 622.95 |
Additional Paid-In Capital | 915.1 | 913.9 | 905.3 | - | - | - |
Retained Earnings | 203.5 | 164.2 | 86.1 | - | - | - |
Comprehensive Income & Other | -1.5 | -4 | -6.1 | -2.1 | 1.85 | 38.39 |
Total Common Equity | 1,117 | 1,074 | 985.3 | 1,029 | 1,133 | 661.33 |
Minority Interest | 229.8 | 123.8 | 132.2 | 125.6 | 133.21 | 153.5 |
Shareholders' Equity | 1,347 | 1,198 | 1,118 | 1,155 | 1,266 | 814.83 |
Total Liabilities & Equity | 2,150 | 1,962 | 1,866 | 1,764 | 2,084 | 1,367 |
Total Debt | 278.8 | 227.9 | 223.9 | 100.4 | 153.9 | 8.11 |
Net Cash (Debt) | -189 | -189.9 | -183.7 | -67.7 | -133.85 | 9.35 |
Net Cash Per Share | -3.74 | -3.76 | -3.69 | -1.37 | -2.71 | - |
Filing Date Shares Outstanding | 49.86 | 50.87 | 50.39 | 49.3 | 49.3 | - |
Total Common Shares Outstanding | 49.86 | 49.55 | 49.33 | 49.3 | 49.3 | - |
Working Capital | 465.4 | 417 | 383.4 | 502.5 | 609.15 | 434.02 |
Book Value Per Share | 22.41 | 21.68 | 19.97 | 20.87 | - | - |
Tangible Book Value | 927.3 | 926.6 | 828.7 | 867 | 963.4 | 623.71 |
Tangible Book Value Per Share | 18.60 | 18.70 | 16.80 | 17.59 | - | - |
Land | 42.1 | 38.6 | 37.9 | 37.6 | 39.26 | 8.89 |
Buildings | 218.9 | 190.4 | 177.1 | 168.6 | 167.65 | 140.08 |
Machinery | 1,025 | 942.6 | 893.8 | 847.5 | 820.71 | 692.58 |
Construction In Progress | 170 | 132.7 | 83.6 | 20.3 | 22.83 | 15.79 |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.