2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.1B | $3.2B | $5.2B | $4.9B | $1.2B |
Cost of Revenue | $2.6B | $2.5B | $4.5B | $4.3B | $961M |
Gross Profit | $443M | $639M | $715M | $663M | $285M |
Gross Profit % | 14% | 20% | 14% | 13% | 23% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $84M | $741M | $399M | $269M | $118M |
Dep. & Amort. | $93M | $88M | $99M | $113M | $81M |
Def. Tax | -$1.3M | $4.8M | $19M | -$16M | $2.8M |
Stock Comp. | $12M | $19M | $16M | $19M | $17M |
Chg. in WC | $59M | $21M | -$338M | $160M | -$9.3M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $147M | $640M | $34M | $455M | $244M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $147M | $640M | $34M | $455M | $244M |
Receivables | $349M | $642M | $878M | $225M | $217M |
Inventory | $405M | $565M | $759M | $608M | $165M |
Worthington Enterprises delivered strong Q3 results, achieving year-over-year and sequential growth in adjusted EBITDA and EPS, with adjusted EBITDA margin rising to 24% (from 21% last year) and gross margin expanding to 29.3%.
Net sales were down 4% year-over-year due to the deconsolidation of the Sustainable Energy Solutions segment, but excluding this, revenues grew over 8%, driven by the Regasco acquisition, improved demand, and favorable product mix.
Q3 GAAP EPS from continuing operations was $0.79 (up from $0.44 last year), with adjusted EPS at $0.91 (up from $0.80), and free cash flow conversion remained strong at 104% on a trailing twelve-month basis.
Consumer Products net sales grew 5% to $140M with a 20.5% adjusted EBITDA margin, while Building Products net sales grew 11% to $165M, with a 32% adjusted EBITDA margin; both segments benefited from higher volumes and improved mix, though joint venture earnings (notably ClarkDietrich) were a headwind.
Management remains optimistic for Q4 and FY26, targeting gross margins of 30%+ and SG&A at or below 20% of sales, with continued focus on innovation, operational efficiency, M&A, and leveraging new product launches for future growth.