"Despite a tough environment of high interest rates and macroeconomic uncertainty, our team delivered another respectable quarter with adjusted EBITDA of $48 million and adjusted earnings per share of $0.50 versus $0.75 in the prior year."
— Andy Rose
03Detailed Report
WOR
Company WOR
Period
Q1 2025
CurrencyUSD
Report TypeQuarterly Earnings
GeneratedJun 25, 2026
Swipe to view all report sections
Executive Summary
Worthington Industries delivered a solid cash-generative QQ1 2025 despite a challenging macro backdrop characterized by high interest rates and a sluggish near-term demand environment. Reported revenue of $257.3 million declined 17.5% year over year, driven by the deconsolidation of the Sustainable Energy Solutions (SES) segment and softer volumes/mix in Building Products, partially offset by the addition of Hexagon Ragasco. Adjusted EBITDA reached $48.0 million, with trailing-twelve-month EBITDA of $234 million and a 19.6% TTM EBITDA margin, indicating a high-quality cash flow base even as GAAP operating income remained negative at $(4.7) million. Net income of $24.3 million and diluted EPS of $0.48–$0.50 reflect a combination of lower volumes, purchase accounting impacts from the Hexagon acquisition, and ongoing fixed-cost discipline. The balance sheet remains robust, with net debt of approximately $149 million and a trailing EBITDA ratio near 0.5x, supported by a $500 million undrawn revolver and $179 million of cash. Management signaled a disciplined strategic stance focused on M&A and innovation (Worthington Business System), with a measured approach to capital allocation given macro uncertainty. Management highlighted meaningful near-term drivers including: (1) continued integration of Hexagon Ragasco and the scalable Sustainable Energy Solutions JV, (2) modernization initiatives such as the Chilton facility, and (3) a strong qualitative outlook on large-scale projects in construction and data-center buildouts that could bolster ClarkDietrich’s addressable market. The company also underscored that destocking in heating and cooking segments has largely run its course and expects a seasonally stronger winter quarter.
Key Performance Indicators
Revenue
Decreasing
257.31M
QoQ: -19.29% | YoY: -78.44%
Gross Profit
Decreasing
62.50M
24.29% margin
QoQ: -19.98% | YoY: -68.36%
Operating Income
Decreasing
-4.70M
QoQ: -196.09% | YoY: -106.05%
Net Income
Decreasing
24.25M
QoQ: 176.30% | YoY: -74.76%
EPS
Decreasing
0.49
QoQ: 176.56% | YoY: -75.13%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue: $257.308 million, down 17.5% YoY from $312.0 million; Gross profit: $62.495 million (gross margin 24.29%), down from $70.0 million YoY; Operating income: $(4.70) million (margin -1.83%); EBITDA: $43.161 million (margin 16.77%); Net income: $24.253 million (net margin 9.42%); GAAP EPS: $0.49, Diluted EPS: $0.48; Adjusted EBITDA: $48.0 million; Trailing 12 months Adjusted EBITDA: $234 million; TTM EBITDA margin: 19.6%; Cash flow from operations: $41.146 million; Free cash flow: $31.517 million; Capex: $9.629 million; Cash at period-end: $178.547 million; Total assets: $1.645 billion; Total debt: $327.528 million; Net debt: $148.981 million; Net debt to TTM EBITDA: ~0.5x; Undrawn revolver: $500 million.
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
257.31M
-78.44%
-19.29%
Gross Profit
62.50M
-68.36%
-19.98%
Operating Income
-4.70M
-106.05%
-196.09%
Net Income
24.25M
-74.76%
176.30%
EPS
0.49
-75.13%
176.56%
Key Financial Ratios
Gross Profit Margin
Fair
24.30%
Gross profit margin is moderate, room for improvement in cost management
Operating Profit Margin
Weak
-0.02%
Operating margin is below industry norms, profitability concerns
Net Profit Margin
Fair
9.43%
Net profit margin is moderate, room for improvement in cost management
Return on Assets
Weak
1.47%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
2.69%
Return on equity suggests inefficient capital allocation
Current Ratio
Strong
3.47
Current ratio indicates excellent liquidity and financial flexibility
Debt to Equity
Moderate
0.36
Debt-to-equity indicates balanced capital structure with manageable debt
P/E Ratio
Fair Value
23.36x
P/E ratio in line with market averages
Price to Book
Fair Value
2.51x
Price-to-book ratio reasonable for profitable companies
Management Insights Available for Members
Get exclusive access to management commentary, earnings call quotes, and forward guidance from company leadership.