10-Q

Maturity Date(s)

Commodity contracts

March 2026 - December 2027

Foreign currency exchange contracts

March 2026 - July 2026

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended February 28, 2026

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission File Number 001-08399

WORTHINGTON ENTERPRISES, INC.

(Exact name of registrant as specified in its charter)


Ohio		31-1189815
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

200 West Old Wilson Bridge Road, Columbus, Ohio		43085
(Address of principal executive offices)		(Zip Code)

     (614) 438-3210

    

     (Registrant’s telephone number, including area code)

    

     Not Applicable

    

     (Former name, former address and former fiscal year, if changed since last report)

    

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Shares, Without Par Value	WOR	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

APPLICABLE ONLY TO CORPORATE ISSUERS:

On April 6, 2026, the number of common shares, without par value, of the registrant issued and outstanding was 49,252,994.

Table of Contents

TABLE OF CONTENTS


Commonly Used or Defined Terms			ii
Cautionary Note Regarding Forward-Looking Statements			iv
Use of Non-GAAP Financial Measures and Definitions			1
Part I. Financial Information
	Item 1.	Financial Statements
		Consolidated Balance Sheets – February 28, 2026 and May 31, 2025	5
		Consolidated Statements of Earnings – Three Months and Nine Months Ended February 28, 2026 and 2025	6
		Consolidated Statements of Comprehensive Income – Three Months and Nine Months Ended February 28, 2026 and 2025	7
		Consolidated Statements of Cash Flows – Three Months and Nine Months Ended February 28, 2026 and 2025	8
		Condensed Notes to Consolidated Financial Statements (Unaudited)	9
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	27
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	37
	Item 4.	Controls and Procedures	37
Part II. Other Information

	Item 1.	Legal Proceedings	38
	Item 1A.	Risk Factors	38
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	38
	Item 3.	Defaults Upon Senior Securities	39
	Item 4.	Mine Safety Disclosures	39
	Item 5.	Other Information	39
	Item 6.	Exhibits	39
Signatures			40

Table of Contents

COMMONLY USED OR DEFINED TERMS

References in this Form 10-Q to “we,” “our,” “us” or the “Company” are collectively to Worthington Enterprises and its consolidated subsidiaries. In addition, the following terms, when used in this Form 10-Q, have the meanings set forth below:


Term		Definition
ABI		Architecture Billings Index
AI		Artificial intelligence
AOCI		Accumulated other comprehensive income (loss)
ASU		Accounting Standards Update
ATSR		Annualized absolute total shareholder return
Board		Board of Directors of Worthington Enterprises, Inc.
CARES Act		Coronavirus Aid, Relief and Economic Security Act
CEO		Chief Executive Officer
ClarkDietrich		Clarkwestern Dietrich Building Systems LLC
CODM		Chief Operating Decision Maker
common shares		The common shares, no par value, of Worthington Enterprises
Credit Facility		Our $500,000,000 unsecured revolving credit facility with a group of lenders
current year period		The nine months ended February 28, 2026
current year quarter		The three months ended February 28, 2026
DMI		Dodge Momentum Index
EBIT		Earnings before interest and taxes
EBITDA		Earnings before interest, taxes, depreciation, and amortization
Elgen		Elgen Manufacturing Company, Inc.
EPS		Earnings per common share
equity income		Equity in net income of unconsolidated affiliates
ETR		Effective income tax rate
Exchange Act		Securities Exchange Act of 1934, as amended
FASB		Financial Accounting Standards Board
fiscal 2024		Our fiscal year ended May 31, 2024
fiscal 2025		Our fiscal year ended May 31, 2025
fiscal 2026		Our fiscal year ending May 31, 2026
Form 10-Q		This Quarterly Report on Form 10-Q for the quarterly period ended February 28, 2026
GAAP		U.S. generally accepted accounting principles
Halo		WH Products, LLC
Hexagon Composites		Hexagon Composites ASA, which is traded on the Euronext Oslo as HEX
Hexagon Purus		Hexagon Purus ASA, which is traded on the Euronext Oslo as HPUR
HMI		National Association of Home Builders/Wells Fargo Housing Market Index
HVAC		Heating, ventilation, and air conditioning
Hydrostat		Hydrostat, Inc.
IEEPA		International Emergency Economic Powers Act, as amended
LIRA		Leading Indicator of Remodeling Activity
LPG		Liquefied petroleum gas
LSI		LSI Group, LLC
MD&A		Management’s Discussion and Analysis of Financial Condition and Results of Operations
N.M.		Not meaningful
OCI		Other comprehensive income (loss)
prior year period		The nine months ended February 28, 2025
prior year quarter		The three months ended February 28, 2025
PSLRA		Private Securities Litigation Reform Act of 1995, as amended
Ragasco		Ragasco AS
SEC		Securities and Exchange Commission
SES		Sustainable Energy Solutions
Separation		The separation of our former steel processing business, effective December 1, 2023
SG&A		Selling, general and administrative expenses
simple SOFR		Simple Secured Overnight Financing Rate
special PSA		Special award of common shares subject to performance-based and time-based vesting restrictions

Table of Contents


Term		Definition
Steel Supply and Services Agreement		Steel Supply and Services Agreement, dated November 30, 2023, by and between Worthington Steel and Worthington Enterprises.
third quarter of fiscal 2026		Our fiscal quarter ended February 28, 2026
Trademark License Agreement		Trademark License Agreement, dated November 30, 2023, by and between Worthington Steel and Worthington Enterprises.
Transition Services Agreement		Transition Services Agreement, dated November 30, 2023, by and between Worthington Steel and Worthington Enterprises.
U.S.		United States of America
WAVE		Worthington Armstrong Venture
Workhorse		Taxi Workhorse Holdings, LLC
Worthington Enterprises		Worthington Enterprises, Inc. (formerly known as Worthington Industries, Inc.)
Worthington Steel		Worthington Steel, Inc.
2025 Form 10-K		Our Annual Report on Form 10-K for fiscal 2025 as filed with the SEC on July 30, 2025
2026 Form 10-K		Our Annual Report on Form 10-K for fiscal 2026

Also see the definitions included in the “Use of Non-GAAP Financial Measures and Definitions” section of this Form 10-Q.

iii

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Selected statements contained in this Form 10-Q, including, without limitation, in MD&A and in “Note D – Contingent Liabilities and Commitments,” constitute “forward-looking statements,” as that term is used in the PSLRA. We wish to take advantage of the safe harbor provisions included in the PSLRA. Forward-looking statements reflect our current expectations, estimates or projections concerning future results or events. These statements are often identified by the use of forward-looking words or phrases such as “believe,” “expect,” “anticipate,” “may,” “could,” “should,” “would,” “intend,” “plan,” “will,” “likely,” “estimate,” “project,” “position,” “strategy,” “target,” “aim,” “seek,” “foresee,” and similar words or phrases. These forward-looking statements include, without limitation, statements relating to:

•

future or expected cash positions, liquidity and ability to access financial markets and capital;

•

outlook, strategy or business plans;

•

future or expected growth, growth potential, forward momentum, performance, competitive position, sales, volumes, cash flows, earnings, margins, balance sheet strengths, debt, financial condition or other financial measures;

•

pricing trends for raw materials and finished goods and the impact of pricing changes;

•

the ability to improve or maintain margins;

•

expected demand or demand trends;

•

additions to product lines and opportunities to participate in new markets;

•

expected benefits from transformation and innovation efforts;

•

the ability to improve performance and competitive position;

•

anticipated working capital needs, capital expenditures and asset sales;

•

anticipated improvements and efficiencies in costs, operations, sales, inventory management, sourcing and the supply chain and the results thereof;

•

projected profitability potential;

•

the ability to make acquisitions, form joint ventures and consolidate operations, and the projected timing, results, benefits, costs, charges and expenditures related to acquisitions, joint ventures, headcount reductions and facility dispositions, shutdowns and consolidations;

•

projected capacity and the alignment of operations with demand;

•

the ability to operate profitably and generate cash in down markets;

•

the ability to capture and maintain market share and to develop or take advantage of future opportunities, customer initiatives, new businesses, new products and new markets;

•

the ability to attract, retain and develop key personnel and skilled labor, and to execute effective management succession and workforce planning;

•

expectations for inventories, jobs and orders;

•

expectations for the economy and markets or improvements therein;

•

expectations for generating improving and sustainable earnings, earnings potential, margins or shareholder value;

•

effects of judicial rulings, laws and regulations;

•

anticipated improvements in our business and efficiencies to be gained from the use of AI and other technologies;

•

effects of cybersecurity breaches and other disruptions to information technology infrastructure; and

•

other non-historical matters.

Because they are based on beliefs, estimates and assumptions, forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from those projected. Any number of factors could affect actual results, including, without limitation, those that follow:

•

the effect of conditions in national and worldwide financial markets, including inflation, increases in interest rates and economic recession, and with respect to the ability of financial institutions to provide capital;

•

the impact of tariffs, the adoption of trade restrictions affecting our products or suppliers, a U.S. withdrawal from or significant renegotiation of trade agreements, the occurrence of trade wars, the closing of border crossings, and other changes in trade regulations or relationships;

•

changing prices and/or supply of steel, natural gas, oil, copper, zinc, and other raw materials;

•

product demand and pricing;

•

changes in product mix, product substitution and market acceptance of our products;

•

volatility or fluctuations in the pricing, quality or availability of raw materials (particularly steel), supplies, transportation, utilities, energy, labor and other items required by operations;

•

effects of sourcing and supply chain constraints, including interruptions in deliveries of raw materials and supplies or the loss of key supplier relationships;

Table of Contents

•

increases in freight and energy costs;

•

the outcome of adverse claims experience with respect to workers’ compensation, product recalls or product liability, casualty events or other matters;

•

effects of facility closures and the consolidation of operations;

•

the effect of financial difficulties, consolidation and other changes within construction and other industries in which we participate;

•

failure to maintain appropriate levels of inventories;

•

financial difficulties (including bankruptcy filings) of end-users and customers, suppliers, joint venture partners and others with whom we do business;

•

the ability to realize targeted expense reductions from headcount reductions, facility closures and other cost reduction efforts;

•

the ability to realize cost savings and operational, sales and sourcing improvements and efficiencies, and other expected benefits from transformation initiatives, on a timely basis;

•

the overall success of, and the ability to integrate, newly-acquired businesses and joint ventures, maintain and develop their customers, and achieve synergies and other expected benefits and cost savings therefrom;

•

capacity levels and efficiencies, within facilities, within major product markets and within the industries in which we participate;

•

the effect of disruption in the business of suppliers, customers, facilities and shipping operations due to adverse weather, casualty events, public health emergencies, equipment breakdowns, labor shortages, interruption in utility services, civil unrest, international conflicts, terrorist activities, or other causes;

•

changes in customer demand, inventories, spending patterns, product choices, and supplier choices;

•

risks associated with doing business internationally, including economic, political and social instability, foreign currency exchange rate exposure and the acceptance of our products in global markets;

•

the ability to improve and maintain processes and business practices to keep pace with the economic, competitive and technological environment;

•

the operational, data privacy, security, regulatory, and legal risks associated with our reliance on AI technologies as well as our inability to stay abreast of technological advancements and our dependence on third parties who rely on AI technologies;

•

the effect of inflation, interest rate increases and economic recession, which may negatively impact our operations and financial results;

•

deviation of actual results from estimates and/or assumptions used by us in the application of our significant accounting policies;

•

the level of imports and import prices in our markets;

•

the effect of national, regional and global economic conditions generally and within major product markets;

•

the impact of environmental laws and regulations or the actions of the U.S. Environmental Protection Agency or similar regulators which increase costs or limit our ability to use or sell certain products;

•

the impact of increasing environmental, greenhouse gas emission and sustainability regulations and considerations;

•

the impact of judicial rulings and governmental regulations, both in the U.S. and abroad, including those adopted by the SEC and other governmental agencies as contemplated by the CARES Act, the Consolidated Appropriations Act, 2021, the American Rescue Plan Act of 2021, and the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010;

•

the effect of healthcare laws in the U.S. and potential changes for such laws which may increase our healthcare and other costs and negatively impact our operations and financial results;

•

the effects of tax laws in the U.S. and potential changes for such laws, which may increase our costs and negatively impact our operations and financial results;

•

cybersecurity risks;

•

the effects of privacy and information security laws and standards;

•

the seasonality of our operations;

•

the effects of competition and price pressures from competitors; and

•

other risks described from time to time in our filings with the SEC, including those described in “Part I – Item 1A. – Risk Factors” of the 2025 Form 10-K.

We note these risk factors for investors as contemplated by the PSLRA. Forward-looking statements should be construed in the light of such risks. It is impossible to predict or identify all potential risk factors. Consequently, readers should not consider the foregoing list to be a complete set of all potential risks and uncertainties. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date made. We do not undertake, and hereby disclaim, any obligation to update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by applicable law.

Table of Contents

USE OF NON-GAAP FINANCIAL MEASURES AND DEFINITIONS

NON-GAAP FINANCIAL MEASURES. This Form 10-Q includes certain financial measures that are not calculated and presented in accordance with GAAP. Non-GAAP financial measures typically exclude items that management believes are not reflective of our ongoing operations, and thus should not be included when evaluating our performance. Management uses these non-GAAP financial measures to evaluate ongoing performance, engage in financial and operational planning, and determine incentive compensation. Management believes these non-GAAP financial measures provide useful supplemental information regarding the performance of our ongoing operations and should not be considered as an alternative to the comparable GAAP financial measure. Additionally, management believes these non-GAAP financial measures allow for meaningful comparisons and analysis of trends in our business and enable investors to evaluate our operations and future prospects in the same manner as management.

Beginning in the third quarter of fiscal 2026, we updated our definition of adjusted operating income, adjusted net earnings, adjusted EBITDA, and adjusted EPS – diluted to exclude the acquisition-related amortization of inventory step-up charges. Non-GAAP financial measures for prior periods presented in this Form 10-Q have been recast for comparability.

The following provides an explanation of each non-GAAP financial measure presented in this Form 10-Q:

Adjusted operating income (loss) is defined as operating income (loss) excluding the items listed below, to the extent naturally included in operating income (loss).

Adjusted net earnings is defined as net earnings attributable to controlling interest excluding the after-tax effect of the excluded items outlined below.

Adjusted EPS - diluted is defined as adjusted net earnings divided by diluted weighted-average common shares outstanding for the applicable period.

Adjusted EBITDA is the measure by which management evaluates segment performance and overall profitability. Adjusted EBITDA excludes additional items including, but not limited to, those listed below, as well as other items that management believes are not reflective of, and thus should not be included when evaluating the performance of ongoing operations. Adjusted EBITDA also excludes stock-based compensation due to its non-cash nature, which is consistent with how management assesses operating performance and determines incentive compensation. At the segment level, adjusted EBITDA includes expense allocations for centralized corporate back-office functions that exist to support the day-to-day business operations. Public company and other governance costs are held at the corporate level within the unallocated corporate and other category.

Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by net sales.

EXCLUSIONS FROM NON-GAAP FINANCIAL MEASURES

Management believes it is useful to exclude the following items from its non-GAAP financial measures for its own and investors’ assessment of the business for the reasons identified below. Additionally, management may exclude other items from non-GAAP financial measures that do not occur in the ordinary course of our ongoing business operations and note them in the reconciliation from net earnings to the non-GAAP financial measure adjusted EBITDA.

•

Amortization of inventory step-up represents the increase in inventory fair value associated with our acquisitions. The increase in inventory fair value is amortized to cost of sales over the period that the related inventory is sold. The amortization of inventory step-up is excluded because it is a non-cash expense that is not indicative of ongoing operating results.

•

Impairment charges are excluded because they do not occur in the ordinary course of our ongoing business operations, are inherently unpredictable in timing and amount, and are non-cash, which management believes facilitates the comparison of historical, current and forecasted financial results.

•

Restructuring and other expense, net consist of established programs that are intended to fundamentally change our operations, and as such are excluded from our non-GAAP financial measures. Our restructuring programs may include closing or consolidating production facilities or moving manufacturing of a product to another location, realignment of the management structure of a business unit in response to changing market conditions or general rationalization of headcount. Our restructuring activities generally give rise to employee-related costs, such as severance pay, and facility-related costs, such as exit costs and gains or losses on asset disposals but may include other incremental costs associated with our restructuring activities. Restructuring and other expense, net, may also include other nonrecurring items included in operating income but incremental to our normal business activities. These items are excluded because they are not indicative of the ongoing operations of our underlying business.

Table of Contents

•

Loss on partial sale of investment in SES, which resulted from the divestiture of our 49% interest in the Composites business of the SES joint venture, is excluded because it did not occur in the normal course of business.

•

Unrealized loss on investment in marketable equity securities represents the net impact of unrealized losses resulting from mark-to-market adjustments on our marketable equity securities. We exclude this activity because it is not reflective of on-going operating activity and does not provide a meaningful evaluation of operating performance.

Table of Contents

(In thousands, except per common share amounts)

Consolidated Results – Selected Non-GAAP Adjusted Results


	Three Months Ended February 28, 2026
			Earnings
			Before		Income
	Operating		Income		Tax			Net		Diluted
	Income		Taxes		Expense			Earnings (1)		EPS (1)
GAAP	$	31,543	$	60,114	$	14,994		$	45,463	$	0.92
Amortization of inventory step-up (2)		1,500		1,500		(367	)		1,133		0.02
Restructuring and other expense, net		2,186		2,186		(512	)		1,674		0.03
Unrealized loss on investment in marketable securities (4)		-		340		(84	)		256		0.01
Non-GAAP	$	35,229	$	64,140	$	15,957		$	48,526	$	0.98


	Three Months Ended February 28, 2025
			Earnings
			Before		Income
	Operating		Income		Tax		Net		Diluted
	Income		Taxes		Expense		Earnings (1)		EPS (1)
GAAP	$	20,868	$	52,579	$	13,240	$	39,663	$	0.79
Restructuring and other expense, net		5,374		5,374		295		5,669		0.12
Non-GAAP	$	26,242	$	57,953	$	12,945	$	45,332	$	0.91


	Nine Months Ended February 28, 2026
			Earnings
			Before		Income
	Operating		Income		Tax			Net		Diluted
	Income		Taxes		Expense			Earnings (1)		EPS (1)
GAAP	$	53,050	$	141,575	$	34,605		$	107,939	$	2.17
Amortization of inventory step-up (2)		3,651		3,651		(888	)		2,763		0.06
Restructuring and other expense, net		6,306		6,306		(1,292	)		5,014		0.11
Loss on partial sale of investment in SES (3)		-		2,950		-			2,950		0.06
Unrealized loss on investment in marketable securities (4)		-		1,584		(385	)		1,199		0.01
Non-GAAP	$	63,007	$	156,066	$	37,170		$	119,865	$	2.41


	Nine Months Ended February 28, 2025
			Earnings
			Before		Income
	Operating		Income		Tax			Net		Diluted
	Income		Taxes		Expense			Earnings (1)		EPS (1)
GAAP	$	19,690	$	120,478	$	29,122		$	92,176	$	1.84
Amortization of inventory step-up		1,477		1,477		(369	)		1,108		0.02
Restructuring and other expense, net		9,152		9,152		(632	)		8,520		0.17
Non-GAAP	$	30,319	$	131,107	$	30,123		$	101,804	$	2.03

Table of Contents

(In thousands, except per common share amounts)

Consolidated Results - Adjusted EBITDA


	Three Months Ended						Nine Months Ended
	February 28,						February 28,
	2026			2025			2026			2025
Net earnings (GAAP)	$	45,120		$	39,339		$	106,970		$	91,356
Plus: Net loss attributable to noncontrolling interest		343			324			969			820
Net earnings attributable to controlling interest		45,463			39,663			107,939			92,176
Interest expense, net		1,828			628			3,363			2,150
Income tax expense		14,994			13,240			34,605			29,122
EBIT (5)		62,285			53,531			145,907			123,448
Amortization of inventory step-up (2)		1,500			-			3,651			1,477
Restructuring and other expense, net		2,186			5,374			6,306			9,152
Loss on partial sale of investment in SES (3)		-			-			2,950			-
Unrealized loss on investment in marketable securities (4)		340			-			1,584			-
Adjusted EBIT (5)		66,311			58,905			160,398			134,077
Depreciation and amortization		14,552			11,950			41,402			35,707
Stock-based compensation (6)		3,752			2,924			10,504			10,122
Adjusted EBITDA (non-GAAP)	$	84,615		$	73,779		$	212,304		$	179,906

Net earnings margin (GAAP)		11.9	%		12.9	%		10.6	%		10.9	%
Adjusted EBITDA margin (non-GAAP)		22.3	%		24.2	%		21.0	%		21.5	%

(1)

Excludes the impact of noncontrolling interest.

(2)

Reflects the amortization of the step-up to fair market value of acquired inventory related to the LSI and Elgen acquisitions in fiscal 2026 and the Ragasco acquisition in fiscal 2025. We updated the definition of our non-GAAP financial measures to exclude inventory step-up charges in the third quarter of fiscal 2026. All previously reported amounts in this Form 10-Q have been recast to conform to this change.

(3)

Reflects the loss incurred in connection with divestment of our 49% interest in the composite assets of our SES joint venture on October 16, 2025. In exchange for our interest in the divested assets, we received common shares of both Hexagon Composites and Hexagon Purus.

(4)

Reflects the unrealized loss associated with the marketable securities noted in footnote (3) above.

(5)

EBIT and adjusted EBIT are non-GAAP financial measures. However, these measures are not used by management to evaluate our performance, engage in financial and operational planning, or to determine incentive compensation. Instead, they are included as subtotals in the reconciliation of net earnings to adjusted EBITDA, which is a non-GAAP financial measure used by management.

(6)

Excludes $2.7 million of stock-based compensation reported in restructuring and other expense, net in the consolidated statement of earnings for the prior year period related to the accelerated vesting of certain outstanding equity awards upon retirement of a key employee.

Table of Contents

Item 1. – Financial Statements

WORTHINGTON ENTERPRISES, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands)


	(Unaudited)
	February 28,		May 31,
	2026		2025
Assets
Current assets:
Cash and cash equivalents	$	5,979	$	250,075
Receivables, less allowances of $1,062 and $907, respectively		231,878		215,824
Inventories:
Raw materials		104,684		80,522
Work in process		8,087		9,408
Finished products		84,817		79,463
Total inventories		197,588		169,393
Income taxes receivable		25,374		12,720
Prepaid expenses and other current assets		43,044		37,358
Total current assets		503,863		685,370
Investments in unconsolidated affiliates		118,678		129,262
Operating lease assets		44,703		22,699
Goodwill		499,492		376,480
Other intangible assets, net of accumulated amortization of $101,791 and $88,887, respectively		327,353		190,398
Other assets		24,900		20,717
Property, plant and equipment:
Land		8,746		8,703
Buildings and improvements		136,279		132,742
Machinery and equipment		409,609		372,798
Construction in progress		57,206		33,326
Total property, plant and equipment		611,840		547,569
Less: accumulated depreciation		307,291		277,343
Total property, plant and equipment, net		304,549		270,226
Total assets	$	1,823,538	$	1,695,152

Liabilities and equity
Current liabilities:
Accounts payable	$	107,386	$	103,205
Short-term borrowings		4,792		-
Accrued compensation, contributions to employee benefit plans and related taxes		43,062		43,864
Dividends payable		9,833		9,172
Other accrued items		39,659		34,478
Current operating lease liabilities		7,950		6,014
Income taxes payable		554		109
Total current liabilities		213,236		196,842
Other liabilities		58,462		53,364
Distributions in excess of investment in unconsolidated affiliate		109,592		103,767
Long-term debt		307,256		302,868
Noncurrent operating lease liabilities		37,681		17,173
Deferred income taxes, net		94,751		82,901
Total liabilities		820,978		756,915
Shareholders’ equity - controlling interest		1,002,479		937,187
Noncontrolling interest		81		1,050
Total equity		1,002,560		938,237
Total liabilities and equity	$	1,823,538	$	1,695,152

See condensed notes to consolidated financial statements.

Table of Contents

WORTHINGTON ENTERPRISES, INC.

CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per common share amounts)

(Unaudited)


	Three Months Ended						Nine Months Ended
	February 28,						February 28,
	2026			2025			2026			2025
Net sales	$	378,677		$	304,524		$	1,009,836		$	835,878
Cost of goods sold		269,203			215,277			733,449			610,077
Gross profit		109,474			89,247			276,387			225,801
Selling, general and administrative expense		75,745			63,005			217,031			196,959
Restructuring and other expense, net		2,186			5,374			6,306			9,152
Operating income		31,543			20,868			53,050			19,690
Other income (expense):
Miscellaneous income (expense), net		(316	)		258			(4,602	)		809
Interest expense, net		(1,828	)		(628	)		(3,363	)		(2,150	)
Equity in net income of unconsolidated affiliates		30,715			32,081			96,490			102,129
Earnings before income taxes		60,114			52,579			141,575			120,478
Income tax expense		14,994			13,240			34,605			29,122
Net earnings		45,120			39,339			106,970			91,356
Net loss attributable to noncontrolling interest		(343	)		(324	)		(969	)		(820	)
Net earnings attributable to controlling interest	$	45,463		$	39,663		$	107,939		$	92,176

Basic
Weighted average common shares outstanding		49,073			49,377			49,167			49,443
Earnings per share attributable to controlling interest	$	0.93		$	0.80		$	2.20		$	1.86

Diluted
Weighted average common shares outstanding		49,665			49,981			49,822			50,171
Earnings per share attributable to controlling interest	$	0.92		$	0.79		$	2.17		$	1.84

Cash dividends declared per common share	$	0.19		$	0.17		$	0.57		$	0.51

See condensed notes to consolidated financial statements.

Table of Contents

WORTHINGTON ENTERPRISES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)


	Three Months Ended						Nine Months Ended
	February 28,						February 28,
	2026			2025			2026			2025
Net earnings	$	45,120		$	39,339		$	106,970		$	91,356
Other comprehensive income (loss), net of tax
Foreign currency translation		5,304			(2,704	)		5,756			(5,439	)
Pension liability adjustment		(7	)		161			(15	)		167
Cash flow hedges		860			548			(99	)		441
Other comprehensive income (loss), net of tax		6,157			(1,995	)		5,642			(4,831	)
Comprehensive income		51,277			37,344			112,612			86,525
Comprehensive loss attributable to noncontrolling interest		(343	)		(324	)		(969	)		(820	)
Comprehensive income attributable to controlling interest	$	51,620		$	37,668		$	113,581		$	87,345

See condensed notes to consolidated financial statements.

Table of Contents

WORTHINGTON ENTERPRISES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)


	Three Months Ended						Nine Months Ended
	February 28,						February 28,
	2026			2025			2026			2025
Operating activities:
Net earnings	$	45,120		$	39,339		$	106,970		$	91,356
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization		14,552			11,950			41,402			35,707
Provision for (benefit from) deferred income taxes		4,294			(8,016	)		7,812			(10,871	)
Bad debt (income) expense		(97	)		1,128			112			3,189
Equity in net income of unconsolidated affiliates, net of distributions		4,064			3,089			8,991			10,810
Net loss (gain) on sale of assets		(17	)		(21	)		2,995			(547	)
Stock-based compensation		3,752			2,924			10,504			12,787
Unrealized loss on investment in marketable securities		340			-			1,584			-
Changes in assets and liabilities, net of impact of acquisitions:
Receivables		(16,973	)		(18,553	)		3,870			(9,023	)
Inventories		10,998			14,128			(1,699	)		15,558
Accounts payable		6,612			46			(3,365	)		(12,600	)
Accrued compensation and employee benefits		13,658			8,838			(820	)		(4,628	)
Other operating items, net		(24,365	)		2,279			(23,838	)		15,592
Net cash provided by operating activities		61,938			57,131			154,518			147,330

Investing activities:
Investment in property, plant and equipment		(13,794	)		(12,704	)		(39,421	)		(37,494	)
Acquisitions, net of cash acquired		(212,191	)		-			(304,426	)		(88,156	)
Proceeds from sale of assets, net of selling costs		18			59			18			13,444
Investment in non-marketable equity securities, net of distributions		(58	)		(833	)		(113	)		(2,873	)
Net cash used by investing activities		(226,025	)		(13,478	)		(343,942	)		(115,079	)

Financing activities:
Dividends paid		(9,341	)		(8,422	)		(27,540	)		(25,507	)
Repurchase of common shares		(5,374	)		(6,170	)		(25,328	)		(21,052	)
Net proceeds from short term borrowings		4,792						4,792
Principal payments on long-term obligations		(284	)		-			(760	)		-
Proceeds from issuance of common shares, net of tax withholdings		(15	)		(22	)		(5,836	)		(7,073	)
Net cash used by financing activities		(10,222	)		(14,614	)		(54,672	)		(53,632	)

(Decrease) increase in cash and cash equivalents		(174,309	)		29,039			(244,096	)		(21,381	)
Cash and cash equivalents at beginning of period		180,288			193,805			250,075			244,225
Cash and cash equivalents at end of period	$	5,979		$	222,844		$	5,979		$	222,844

See condensed notes to consolidated financial statements.

Table of Contents

WORTHINGTON ENTERPRISES, INC.

CONDENSED Notes to Consolidated Financial Statements (UNAUDITED)

(In thousands, except common share and per common share amounts)

Note A – Basis of Presentation

Basis of Presentation

These interim unaudited consolidated financial statements include the accounts of Worthington Enterprises and its consolidated subsidiaries. Significant intercompany accounts and transactions have been eliminated.

We own an 80% controlling interest in Halo. Halo is consolidated with the equity owned by the other joint venture members shown as “noncontrolling interests” in our consolidated balance sheets, and the other joint venture members’ portions of net earnings and OCI are shown as net earnings or comprehensive income attributable to noncontrolling interests in our consolidated statements of earnings and consolidated statements of comprehensive income, respectively.

Investments in unconsolidated affiliates that we do not control are accounted for using the equity method with our proportionate share of income or loss recognized within equity income in our consolidated statements of earnings. See further discussion of our unconsolidated affiliates in “Note B – Investments in Unconsolidated Affiliates.”

These interim unaudited consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments, which are of a normal and recurring nature except those which have been disclosed elsewhere in this Form 10-Q, necessary for a fair presentation of the consolidated financial statements for these interim periods, have been included. Operating results for the third quarter of fiscal 2026 are not necessarily indicative of the results that may be expected for the full fiscal year. For further information, refer to the consolidated financial statements and notes thereto included in the 2025 Form 10-K.

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates.

Relationship with Worthington Steel

We are party to several agreements with Worthington Steel that govern our ongoing relationship following the Separation, including a Trademark License Agreement, both a short and long-term Transition Services Agreement, and a Steel Supply and Services Agreement. Transactions governed by these agreements are considered related party transactions.

Pursuant to the Steel Supply and Services Agreement, Worthington Steel manufactures and supplies to us, at reasonable market rates, certain flat rolled steel products, and will provide us with certain related support services such as design, engineering/technical services, price risk management, scrap management, steel purchasing, supply chain optimization and product rework services, and other services at our request that are ancillary to the supply of the flat rolled steel products. Purchases from Worthington Steel under the Steel Supply and Services Agreement totaled $34,607 and $27,536 for the current year quarter and prior year quarter, respectively, and $103,508 and $78,991 for the current year period and prior year period, respectively. Accounts payable related to these purchases were $10,614 and $9,099 as of February 28, 2026 and May 31, 2025, respectively.

Activity under all other agreements between Worthington Steel and us related to the Separation was immaterial for the periods presented.

Recently Issued Accounting Pronouncements

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard requires enhanced income tax disclosures, including more detailed information in the effective tax rate reconciliation and disaggregated disclosures of income taxes paid by jurisdiction. The standard is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. While adoption of this ASU is not expected to have a material effect on our consolidated financial condition, results of operations, or cash flows, it will result in expanded income tax disclosures beginning in the 2026 Form 10-K.

Table of Contents

In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures,” which expands the disclosure of significant costs and expenses. This ASU requires expanded disclosures of significant costs and expenditures within cost of goods sold and SG&A, including amounts of inventory purchased, employee compensation, depreciation, amortization and selling expenses. This ASU also requires expanded qualitative disclosures, including a description of selling expenses and a description of non-disaggregated expenses. This standard is effective for annual periods beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. We expect this ASU to only impact our disclosures with no impact on our results of operations, cash flows and financial condition.

In September 2025, the FASB issued ASU 2025-06, “Intangibles - Goodwill and Other - Internal-Use Software,” which modernizes and clarifies the threshold entities apply to begin capitalizing development costs for internal-use software. This guidance is effective for interim and annual periods beginning after December 15, 2027. Early adoption is permitted. We are evaluating the impact the adoption of this ASU will have on our results of operations, cash flows and financial condition.

In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements, which clarifies the application, form and content, and required disclosures for interim financial statements prepared in accordance with GAAP. The ASU improves the organization and clarity of Topic 270 by specifying interim reporting requirements, consolidating required interim disclosures and introducing a disclosure principle for events and changes occurring after the end of the most recent annual reporting period that have a material impact on the entity. This guidance is effective for interim reporting periods within annual reporting periods beginning after December 15, 2027 for public business entities. Early adoption is permitted. The amendments in this ASU are not expected to have a material effect on our financial position or results of operations.

Note B – Investments in Unconsolidated Affiliates

Investments in joint ventures that we do not control, either through majority ownership or otherwise, are unconsolidated and accounted for using the equity method. At February 28, 2026, we held investments in the following unconsolidated joint ventures: ClarkDietrich (25%); SES (49%); WAVE (50%); and Workhorse (20%).

On October 16, 2025, we divested our 49% interest in the composite business of the SES joint venture, resulting in a loss of $2,950, recorded in miscellaneous income (expense), net in the consolidated statement of earnings for the current year period. In exchange for our interest in the divested assets, we received common shares of both Hexagon Composites and Hexagon Purus. Refer to “Note O – Fair Value Measurements” for information regarding the fair value measurement of these common shares.

We received distributions from unconsolidated affiliates totaling $105,481 during the current year period. We have received cumulative distributions from WAVE in excess of our investment balance, which resulted in a negative asset balance of $109,592 and $103,767 at February 28, 2026 and May 31, 2025, respectively. In accordance with the applicable accounting guidance, we have reclassified the negative balances to distributions in excess of investment in unconsolidated affiliate within our consolidated balance sheets. We will continue to record our equity in the net income of WAVE as a debit to the investment account, and if it becomes positive, it will again be shown as an asset on our consolidated balance sheets. If it becomes probable that any excess distribution may not be returned (upon joint venture liquidation or otherwise), we will immediately recognize any balance classified as a liability as income.

We use the cumulative earnings approach to determine the cash flow presentation of distributions from our unconsolidated joint ventures. Distributions received are included in our consolidated statements of cash flows as operating activities unless the cumulative distributions exceed our share of the cumulative equity in the net earnings of the joint venture. In such cases, the excess distributions are considered returns of investment and are classified as investing activities in our consolidated statements of cash flows.

Table of Contents

WAVE and ClarkDietrich are included within the Building Products segment, while the SES and Workhorse joint ventures are reported within Other. The following tables summarize financial information for our unconsolidated affiliates for the periods presented:


	Three Months Ended						Nine Months Ended
	February 28,						February 28,
	2026			2025			2026			2025
WAVE
Net sales	$	122,245		$	118,357		$	377,695		$	358,889
Operating income		56,635			54,681			181,785			168,111
Depreciation and amortization		1,512			1,436			3,941			3,797
Interest expense, net		3,813			4,032			11,644			12,676
Income tax expense		88			70			204			267
Net earnings		52,847			50,531			170,598			155,736

ClarkDietrich
Net sales	$	274,314		$	271,184		$	846,920		$	863,486
Operating income		23,758			36,942			62,427			108,521
Depreciation and amortization		5,194			3,997			14,275			11,804
Interest expense (income), net		(248	)		6			(138	)		(100	)
Income tax expense (benefit)		(70	)		312			(110	)		898
Net earnings		22,902			37,944			63,169			111,840

Other
Net sales	$	56,037		$	70,258		$	201,868		$	246,087
Operating loss		(5,043	)		(8,129	)		(9,295	)		(7,945	)
Depreciation and amortization		2,209			1,972			6,612			7,535
Interest expense, net		188			243			633			992
Income tax expense (benefit)		7			(24	)		323			147
Net loss		(5,206	)		(8,432	)		(10,955	)		(7,665	)

Note C – Restructuring and Other Expense, Net

Restructuring activities consist of established programs that are intended to fundamentally change our operations. Our restructuring programs may include closing or consolidating production facilities or moving manufacturing of a product to another location, realignment of the management structure of a business unit in response to changing market conditions or general rationalization of headcount. Our restructuring activities generally give rise to employee-related costs, such as severance pay, and facility-related costs, such as exit costs and gains or losses on asset disposals but may include other incremental operating items associated with our ongoing businesses that are nonrecurring in nature but incremental to our normal business activities.

A progression of the liabilities associated with our restructuring activities, combined with a reconciliation to the restructuring and other expense, net financial statement caption in our consolidated statement of earnings for the current year period is summarized below:


	Balance at							Balance at
	May 31, 2025		Expense		Payments			February 28, 2026
Early retirement and severance	$	585	$	923	$	(1,192	)	$	316
Other restructuring charges (1)		100		5,383		(5,483	)		-
	$	685	$	6,306	$	(6,675	)	$	316

(1)

During the current year period, other restructuring charges consisted primarily of acquisition-related costs such as advisory, legal, and other professional fees.

The total liability associated with our restructuring activities as of February 28, 2026 is expected to be paid in the next 12 months.

Table of Contents

Note D – Contingent Liabilities and Commitments

Legal Proceedings

We are defendants in certain legal actions. In the opinion of management, the outcome of these actions, which is not clearly determinable at the present time, would not significantly affect our consolidated financial position or future results of operations. We also believe that environmental issues will not have a material effect on our capital expenditures, consolidated financial position or future results of operations.

Note E – Guarantees

We do not have guarantees that we believe are reasonably likely to have a material current or future effect on our consolidated financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

At February 28, 2026, we also had in place $9,204 of outstanding stand-by letters of credit issued to third-party service providers. The fair value of these guaranteed instruments, based on premiums paid, was not material and no amounts were drawn against them at February 28, 2026.

Note F – Debt

Our multi-year revolving Credit Facility is scheduled to mature on September 27, 2028. Borrowings under the Credit Facility have maturities of up to one year. We have the option to borrow at rates equal to an applicable margin over the overnight bank funding rate, the prime rate of PNC Bank, National Association or the adjusted daily simple SOFR. The applicable margin is determined by our total leverage ratio. At February 28, 2026, there were $4,792 of borrowings outstanding under the Credit Facility bearing interest at a weighted average of 4.9%, leaving $495,208 available for use. At May 31, 2025, there were no borrowings outstanding under the Credit Facility.

Note G – Other Comprehensive Income (Loss)

The following table summarizes the tax effects on each component of OCI for the periods presented:


	Three Months Ended
	February 28,
	2026									2025
	Before-Tax			Tax			Net-of-Tax			Before-Tax			Tax			Net-of-Tax
Foreign currency translation	$	4,324		$	980		$	5,304		$	(1,519	)	$	(1,185	)	$	(2,704	)
Pension liability adjustment		(9	)		2			(7	)		7			154			161
Cash flow hedges		1,157			(297	)		860			694			(146	)		548
Other comprehensive income (loss)	$	5,472		$	685		$	6,157		$	(818	)	$	(1,177	)	$	(1,995	)


	Nine Months Ended
	February 28,
	2026								2025
	Before-Tax			Tax		Net-of-Tax			Before-Tax			Tax			Net-of-Tax
Foreign currency translation	$	4,752		$	1,004	$	5,756		$	(4,433	)	$	(1,006	)	$	(5,439	)
Pension liability adjustment		(19	)		4		(15	)		16			151			167
Cash flow hedges		(144	)		45		(99	)		575			(134	)		441
Other comprehensive income (loss)	$	4,589		$	1,053	$	5,642		$	(3,842	)	$	(989	)	$	(4,831	)

Table of Contents

Note H – Changes in Equity

The following tables summarize the changes in equity by component and in total for the periods presented:


	Controlling Interest
	Additional
	Paid In			AOCI			Retained						Noncontrolling
	Capital			Net of Tax			Earnings			Subtotal			Interest			Total
Balance at May 31, 2025	$	308,608		$	4,050		$	624,529		$	937,187		$	1,050		$	938,237
Net earnings (loss)		-			-			35,148			35,148			(327	)		34,821
Other comprehensive income		-			1,083			-			1,083			-			1,083
Common shares issued, net of withholding tax		(3,552	)		-			-			(3,552	)		-			(3,552	)
Common shares in non-qualified plans		78			-			-			78			-			78
Stock-based compensation		4,856			-			-			4,856			-			4,856
Purchase and retirement of common shares		(623	)		-			(5,636	)		(6,259	)		-			(6,259	)
Cash dividends declared		-			-			(9,433	)		(9,433	)		-			(9,433	)
Balance at August 31, 2025	$	309,367		$	5,133		$	644,608		$	959,108		$	723		$	959,831
Net earnings (loss)		-			-			27,328			27,328			(299	)		27,029
Other comprehensive income		-			(1,598	)		-			(1,598	)		-			(1,598	)
Common shares issued, net of withholding tax		(2,269	)		-			-			(2,269	)		-			(2,269	)
Common shares in non-qualified plans		53			-			-			53			-			53
Stock-based compensation		3,104			-			-			3,104			-			3,104
Purchase and retirement of common shares		(1,566	)		-			(12,129	)		(13,695	)		-			(13,695	)
Cash dividends declared		-			-			(9,432	)		(9,432	)		-			(9,432	)
Balance at November 30, 2025	$	308,689		$	3,535		$	650,375		$	962,599		$	424		$	963,023
Net earnings (loss)		-			-			45,463			45,463			(343	)		45,120
Other comprehensive income		-			6,157			-			6,157			-			6,157
Common shares issued, net of withholding tax		(15	)		-			-			(15	)		-			(15	)
Common shares in non-qualified plans		33			-			-			33			-			33
Stock-based compensation		3,046			-			-			3,046			-			3,046
Purchase and retirement of common shares		(630	)		-			(4,744	)		(5,374	)		-			(5,374	)
Cash dividends declared		-			-			(9,430	)		(9,430	)		-			(9,430	)
Balance at February 28, 2026	$	311,123		$	9,692		$	681,664		$	1,002,479		$	81		$	1,002,560

Table of Contents


	Controlling Interest
	Additional
	Paid In			AOCI			Retained						Noncontrolling
	Capital			Net of Tax			Earnings			Subtotal			Interest			Total
Balance at May 31, 2024	$	299,033		$	454		$	589,392		$	888,879		$	2,133		$	891,012
Net earnings (loss)		-			-			24,253			24,253			(245	)		24,008
Other comprehensive income		-			484			-			484			-			484
Common shares issued, net of withholding tax		(3,158	)		-			-			(3,158	)		-			(3,158	)
Common shares in non-qualified plans		32			-			-			32			-			32
Stock-based compensation		6,216			-			-			6,216			-			6,216
Purchase and retirement of common shares		(884	)		-			(5,919	)		(6,803	)		-			(6,803	)
Cash dividends declared		-			-			(8,550	)		(8,550	)		-			(8,550	)
Balance at August 31, 2024	$	301,239		$	938		$	599,176		$	901,353		$	1,888		$	903,241
Net earnings (loss)		-			-			28,260			28,260			(251	)		28,009
Other comprehensive income		-			(3,320	)		-			(3,320	)		-			(3,320	)
Common shares issued, net of withholding tax		(3,893	)		-			-			(3,893	)		-			(3,893	)
Common shares in non-qualified plans		56			-			-			56			-			56
Stock-based compensation		5,539			-			-			5,539			-			5,539
Purchase and retirement of common shares		(1,212	)		-			(6,867	)		(8,079	)		-			(8,079	)
Cash dividends declared		-			-			(8,595	)		(8,595	)		-			(8,595	)
Balance at November 30, 2024	$	301,729		$	(2,382	)	$	611,974		$	911,321		$	1,637		$	912,958
Net earnings (loss)		-			-			39,663			39,663			(324	)		39,339
Other comprehensive income		-			(1,995	)		-			(1,995	)		-			(1,995	)
Common shares issued, net of withholding tax		(22	)		-			-			(22	)		-			(22	)
Common shares in non-qualified plans		33			-			-			33			-			33
Stock-based compensation		2,890			-			-			2,890			-			2,890
Purchase and retirement of common shares		(920	)		-			(5,250	)		(6,170	)		-			(6,170	)
Cash dividends declared		-			-			(8,512	)		(8,512	)		-			(8,512	)
Balance at February 28, 2025	$	303,710		$	(4,377	)	$	637,875		$	937,208		$	1,313		$	938,521

The following table summarizes the changes in AOCI for the periods presented:


	Foreign Currency Translation		Pension Liability Adjustment			Cash Flow Hedges			AOCI
Balance at May 31, 2025	$	2,581	$	(365	)	$	1,834		$	4,050
OCI before reclassifications		4,752		(19	)		997			5,730
Reclassification adjustments to net earnings (1)		-		-			(1,141	)		(1,141	)
Income tax effect		1,004		4			45			1,053
Balance at February 28, 2026	$	8,337	$	(380	)	$	1,735		$	9,692


	Foreign Currency Translation			Pension Liability Adjustment			Cash Flow Hedges			AOCI
Balance at May 31, 2024	$	(669	)	$	(441	)	$	1,564		$	454
OCI before reclassifications		(4,433	)		16			207			(4,210	)
Reclassification adjustments to net earnings (1)		-			-			368			368
Income tax effect		(1,006	)		151			(134	)		(989	)
Balance at February 28, 2025	$	(6,108	)	$	(274	)	$	2,005		$	(4,377	)

——————————————————

(1)

The statement of earnings classification of amounts reclassified to net income for cash flow hedges is disclosed in “Note N – Derivative Financial Instruments and Hedging Activities.”

On March 24, 2021, the Board authorized the repurchase of up to 5,618,464 common shares. During the current year period, we repurchased a total of 450,000 common shares under this authorization leaving 4,915,000 common shares available for repurchase at February 28, 2026.

Table of Contents

Common shares may be repurchased from time to time, with consideration given to the market price of the common shares, the nature of other investment opportunities, cash flows from operations, general economic conditions and other relevant considerations. Repurchases may be made on the open market or through privately-negotiated transactions.

Note I – Stock-Based Compensation

Service-Based Restricted Common Shares

During the current year period, we granted an aggregate of 120,725 service-based restricted common shares under our stock-based compensation plans, which cliff vest three years from the grant date. The weighted average grant date fair value of these restricted common shares, based on the weighted average closing price of the underlying common shares on the grant date, was $58.25 per share, or $7,032 in total, and will be recognized on a straight-line basis over the three-year vesting period, net of any forfeitures.

Special PSAs

On June 30, 2025, we granted special PSAs covering an aggregate of 92,500 common shares (at target levels) to certain members of executive management. Vesting of the awards is subject to time-based restrictions and the achievement of specified levels of ATSR over a three-year service period ending June 30, 2028, in which ATSR must exceed a threshold level in order to be satisfied. The fair value of these market-based restricted common shares was estimated using a Monte-Carlo simulation model that incorporates key assumptions such as the risk-free interest rate, expected volatility and expected dividends. Compensation expense is recognized on a straight-line basis over the three-year vesting period, net of forfeitures, regardless of whether the market condition is satisfied. The estimated grant date fair value of these market-based restricted common shares was $45.39 per common share or $4,199 in total (at target levels).

The following assumptions were used to determine the grant date fair value for our market-based restricted common shares during the current year period:


Dividend yield	1.19	%
Expected volatility	38.00	%
Risk-free interest rate	3.68	%

Performance Shares

Performance shares awarded under our stock-based compensation plans are earned based on the level of achievement with respect to a set of measurement criteria for corporate and business unit targets. The awards generally cover three-year performance periods ending May 31, 2026, 2027, and 2028.

These performance share awards will be paid, to the extent earned, in common shares in the fiscal quarter following the end of the applicable performance period. The fair values of our performance shares are determined by the closing market prices of the underlying common shares at the respective grant dates of the performance shares and the pre-tax stock-based compensation expense is based on our periodic assessment of the probability of the targets being achieved and our estimate of the number of common shares that will ultimately be issued. The ultimate pre-tax stock-based compensation expense to be recognized over the performance period on all tranches will vary based on our periodic assessment of the probability of the targets being achieved. During the current year period, we granted performance share awards covering an aggregate of 53,130 common shares (at target levels). The aggregate grant-date fair value at target for these performance shares is $3,395, which will be recognized over the performance period and adjusted based on our periodic assessment of the probability of achieving the performance targets.

Note J – Income Taxes

Income tax expense for both the current year period and the prior year period reflected estimated annual ETRs of 24.3% and 24.4%, respectively. Management is required to estimate the annual ETR based upon its forecast of annual pre-tax income for domestic and foreign operations. Our actual ETR for fiscal 2026 could be materially different from the forecasted rate as of February 28, 2026.

Table of Contents

Note K – Earnings per Share

The following table sets forth the computation of basic and diluted EPS attributable to controlling interest for the periods presented:


	Three Months Ended				Nine Months Ended
	February 28,				February 28,
	2026		2025		2026		2025
Numerator (basic and diluted)
Net earnings attributable to controlling interest	$	45,463	$	39,663	$	107,939	$	92,176
Denominator (shares in thousands)
Basic EPS - weighted average common shares		49,073		49,377		49,167		49,443
Effect of dilutive securities		592		604		655		728
Diluted EPS - weighted average common shares		49,665		49,981		49,822		50,171

Basic EPS	$	0.93	$	0.80	$	2.20	$	1.86
Diluted EPS	$	0.92	$	0.79	$	2.17	$	1.84

Stock options and restricted common shares covering an aggregate of 43,228 and 94,521 common shares for the current year quarter and the prior year quarter, respectively, and 11,729 and 104,608 for current year period and the prior year period, respectively, have been excluded from the computation of diluted EPS because the effect would have been antidilutive for those periods.

Note L – Segment Operations

Our operating segments reflect the way in which internally-reported financial information is regularly reviewed by the CODM to analyze performance, make decisions and allocate resources. We have identified our CEO as our CODM. Our CODM evaluates segment performance on the basis of adjusted EBITDA, as described in the “Use of Non-GAAP Financial Measures and Definitions” section. Factors used to identify operating segments include the nature of the products provided by each business, the management reporting structure, similarity of economic characteristics and certain quantitative measures, as prescribed by GAAP. Our operations are organized under two operating segments: Consumer Products and Building Products. Activity outside of our two operating segments is presented within “Other” and “Unallocated Corporate” as described further below.

Other includes our share of the equity earnings of two of our unconsolidated joint ventures, SES and Workhorse, and the related investments in these businesses.

Unallocated Corporate includes certain assets and liabilities (e.g. public debt) held at the corporate level as well as general corporate expenses that are not directly attributable to our business operations and are administrative in nature, such as public company and other governance-related costs that benefit the organization as a whole.

The following tables present summarized financial information for our reportable operating segments, Other, and Unallocated Corporate for the periods indicated. A reconciliation from the GAAP financial measure of earnings (loss) before income taxes to the non-GAAP financial measure of adjusted EBITDA is provided directly following the summarized information below.

Table of Contents


	Three Months Ended February 28, 2026
							Total
							Reportable
	Building			Consumer			Operating						Unallocated
	Products			Products			Segments			Other			Corporate			Consolidated
Net sales	$	223,850		$	154,827		$	378,677			-			-		$	378,677
Cost of goods sold		172,971			96,172			269,143			-			60			269,203
SG&A		37,437			28,180			65,617			-			10,128			75,745
Restructuring and other expense (income), net		100			(1	)		99			-			2,087			2,186
Other segment items (1)		(56	)		(25	)		(81	)		340			1,885			2,144
Equity in net income of unconsolidated affiliates		32,822			-			32,822			(2,107	)		-			30,715
Earnings (loss) before income taxes		46,220			30,501			76,721			(2,447	)		(14,160	)		60,114

Reconciling items to adjusted EBITDA (2)
Amortization of inventory step-up		1,500			-			1,500			-			-			1,500
Depreciation and amortization		10,382			3,969			14,351			-			201			14,552
Interest expense (income)		(33	)		-			(33	)		-			1,861			1,828
Stock-based compensation		656			640			1,296			-			2,456			3,752
Restructuring and other expense (income), net		100			(1	)		99			-			2,087			2,186
Non-cash charges in miscellaneous income		-			-			-			340			-			340
Net loss attributable to noncontrolling interest		-			343			343			-			-			343
Adjusted EBITDA	$	58,825		$	35,452		$	94,277		$	(2,107	)	$	(7,555	)	$	84,615


	Three Months Ended February 28, 2025
						Total
						Reportable
	Building			Consumer		Operating						Unallocated
	Products			Products		Segments			Other			Corporate			Consolidated
Net sales	$	164,810		$	139,714	$	304,524		$	-		$	-		$	304,524
Cost of goods sold		127,157			88,069		215,226			-			51			215,277
SG&A		27,566			28,406		55,972			-			7,033			63,005
Restructuring and other expense, net		579			-		579			-			4,795			5,374
Other segment items (1)		(409	)		12		(397	)		-			767			370
Equity in net income (loss) of unconsolidated affiliates		34,498			-		34,498			(2,417	)		-			32,081
Earnings (loss) before income taxes		44,415			23,227		67,642			(2,417	)		(12,646	)		52,579

Reconciling items to adjusted EBITDA (2)
Depreciation and amortization		7,449			4,314		11,763			-			187			11,950
Interest expense		4			-		4			-			624			628
Stock-based compensation		740			760		1,500			-			1,424			2,924
Restructuring and other expense, net		579			-		579			-			4,795			5,374
Net loss attributable to noncontrolling interest		-			324		324			-			-			324
Adjusted EBITDA	$	53,187		$	28,625	$	81,812		$	(2,417	)	$	(5,616	)	$	73,779

Table of Contents


	Nine Months Ended February 28, 2026
						Total
						Reportable
	Building		Consumer			Operating					Unallocated
	Products		Products			Segments		Other			Corporate			Consolidated
Net sales	$	616,147	$	393,689		$	1,009,836		-			-		$	1,009,836
Cost of goods sold		475,625		257,713			733,338		-			111			733,449
SG&A		105,134		83,891			189,025		-			28,006			217,031
Restructuring and other expense, net		552		12			564		-			5,742			6,306
Other segment items (1)		289		(7	)		282		4,534			3,149			7,965
Equity in net income of unconsolidated affiliates		101,570		-			101,570		(5,080	)		-			96,490
Earnings (loss) before income taxes		136,117		52,080			188,197		(9,614	)		(37,008	)		141,575

Reconciling items to adjusted EBITDA (2)
Amortization of inventory step-up		3,651		-			3,651		-			-			3,651
Depreciation and amortization		29,028		11,776			40,804		-			598			41,402
Interest expense (income)		228		(4	)		224		-			3,139			3,363
Stock-based compensation		2,190		2,054			4,244		-			6,260			10,504
Restructuring and other expense, net		552		12			564		-			5,742			6,306
Non-cash charges in miscellaneous income		-		-			-		4,534			-			4,534
Net loss attributable to noncontrolling interest		-		969			969		-			-			969
Adjusted EBITDA	$	171,766	$	66,887		$	238,653	$	(5,080	)	$	(21,269	)	$	212,304


	Nine Months Ended February 28, 2025
						Total
						Reportable
	Building			Consumer		Operating						Unallocated
	Products			Products		Segments			Other			Corporate			Consolidated
Net sales	$	461,821		$	374,057	$	835,878		$	-		$	-		$	835,878
Cost of goods sold		367,931			242,040		609,971			-			106			610,077
SG&A		83,972			85,975		169,947			-			27,012			196,959
Restructuring and other expense, net		1,382			-		1,382			-			7,770			9,152
Other segment items (1)		(587	)		20		(567	)		-			1,908			1,341
Equity in net income of unconsolidated affiliates		105,438			-		105,438			(3,309	)		-			102,129
Earnings (loss) before income taxes		114,561			46,022		160,583			(3,309	)		(36,796	)		120,478

Reconciling items to adjusted EBITDA (2)
Amortization of inventory step-up		1,477			-		1,477			-			-			1,477
Depreciation and amortization		22,156			12,982		35,138			-			569			35,707
Interest expense		33			-		33			-			2,117			2,150
Stock-based compensation		1,969			2,060		4,029			-			6,093			10,122
Restructuring and other expense, net		1,382			-		1,382			-			7,770			9,152
Net loss attributable to noncontrolling interest		-			820		820			-			-			820
Adjusted EBITDA	$	141,578		$	61,884	$	203,462		$	(3,309	)	$	(20,247	)	$	179,906

(1)

Except as noted herein, Other segment items consist of non-operating activity included in adjusted EBITDA. For the current year period, Other segment items also included certain non-cash charges in Miscellaneous income (expense), net related to the divestiture of the composite assets of our SES joint venture, including the unrealized loss on the common shares of Hexagon Composites and Hexagon Purus that we received as consideration. These charges were excluded from adjusted EBITDA as shown in the Reconciling items to adjusted EBITDA section in the tables above for the current year period. See “Use of Non-GAAP Financial Measures and Definitions” for additional information.

(2)

See “Use of Non-GAAP Financial Measures and Definitions” for additional information.

Table of Contents

Total assets for each of our reportable operating segments at the dates indicated were as follows:


	February 28,		May 31,
	2026		2025
Consumer Products	$	537,382	$	531,187
Building Products		1,155,910		795,837
Total reportable operating segments		1,693,292		1,327,024
Unallocated Corporate and Other		130,246		368,128
Total assets	$	1,823,538	$	1,695,152

The following table reports the capital expenditures for each of our reportable operating segments for the periods presented:


	Three Months Ended				Nine Months Ended
	February 28,				February 28,
	2026		2025		2026		2025
Consumer Products	$	6,020	$	8,775	$	21,956	$	19,508
Building Products		7,038		3,413		15,436		11,470
Total reportable operating segments		13,058		12,188		37,392		30,978
Unallocated Corporate		736		516		2,029		6,516
Total	$	13,794	$	12,704	$	39,421	$	37,494

Note M – Acquisitions

LSI

On January 16, 2026, we acquired LSI, one of the largest U.S. manufacturers of standing-seam metal roof clips and retrofit components in the commercial roof market. The purchase price was $206,064, net of cash acquired, and includes an estimated tax equalization payment of approximately $3,000 that was not settled at closing. The purchase price is subject to customary post-closing adjustments. LSI operates as part of the Building Products operating segment and its results have been included in our consolidated statements of earnings since the date of acquisition.

The information included herein is based on the preliminary allocation of the purchase price using estimates of the fair value and useful lives of the assets acquired. The purchase price allocation is subject to further adjustment until all pertinent information regarding the assets acquired is fully evaluated by us, including but not limited to, the fair value accounting.

The assets acquired and liabilities assumed were recognized at their estimated acquisition-date fair values, with goodwill representing the excess of the purchase price over the fair value of the net identifiable assets acquired. The purchase price includes the fair values of other assets that were not identifiable, not separately recognizable under GAAP (e.g., assembled workforce) or of immaterial value. The purchase price also includes strategic and synergistic benefits (i.e., investment value) specific to us, which resulted in a purchase price in excess of the fair value of the identifiable net assets. This additional investment value resulted in goodwill, which is expected to be deductible for income tax purposes. During the current year period, we incurred approximately $2,568 of acquisition-related costs associated with the LSI transaction, which are recorded in restructuring and other expense, net in our consolidated statement of earnings.

In connection with the acquisition of LSI, we identified and valued the following intangible assets:



			Useful Life
Category	Amount		(Years)
Customer relationships	$	70,600	12 - 20
Trade name		21,100	Indefinite
Technological know-how		16,100	10
Non-compete agreement		800	5
Total acquired identifiable intangible assets	$	108,600

Table of Contents

The following table summarizes the consideration paid, as of February 28, 2026, and the preliminary fair value assigned to the assets and liabilities assumed at the LSI acquisition date:


	Preliminary
	Valuation
Cash and cash equivalents	$	398
Accounts receivable		4,434
Inventory		9,871
Other current assets		95
Property, plant and equipment		8,941
Operating lease assets		6,715
Intangible assets		108,600
Total identifiable assets		139,054
Accounts payable		(1,668	)
Current operating lease liability		(177	)
Accrued expenses		(1,127	)
Noncurrent operating lease liability		(6,568	)
Net identifiable assets		129,514
Goodwill		76,948
Total purchase price		206,462
Less: estimated tax equalization payment		3,000
Total cash paid at closing	$	203,462

Hydrostat

On December 3, 2025, we acquired Hydrostat’s propane distribution and refurbishment assets. The purchase price was approximately $9,578, subject to customary post-closing adjustments. In connection with the acquisition of these assets, we recognized total intangible assets of $8,085, consisting of customer relationships of $2,000 and goodwill of $6,085. The remaining purchase price was allocated primarily to working capital and fixed assets. This business operates as part of the Building Products operating segment and its results have been included in our consolidated statements of earnings since the date of acquisition.

Elgen

On June 18, 2025, we acquired Elgen, a leading provider of HVAC parts and components, ductwork, and structural framing used primarily in commercial building applications across North America. The purchase price was $90,734, net of cash acquired. Elgen operates as part of the Building Products operating segment and its results have been included in our consolidated statements of earnings since the date of acquisition.

The assets acquired and liabilities assumed were recognized at their estimated acquisition-date fair values, with goodwill representing the excess of the purchase price over the fair value of the net identifiable assets acquired. The purchase price includes the fair values of other assets that were not identifiable, not separately recognizable under GAAP (e.g., assembled workforce) or of immaterial value. The purchase price also includes strategic and synergistic benefits (i.e., investment value) specific to us, which resulted in a purchase price in excess of the fair value of the identifiable net assets. This additional investment value resulted in goodwill, which is not expected to be deductible for income tax purposes. During the current year period, we incurred approximately $1,756 of acquisition-related costs associated with the Elgen transaction, which are recorded in restructuring and other expense, net in our consolidated statement of earnings.

Table of Contents

In connection with the acquisition of Elgen, we identified and valued the following intangible assets:


			Useful Life
Category	Amount		(Years)
Customer relationships	$	18,200	15
Trade name		7,900	10
Technological know-how		7,000	10
Non-compete agreement		1,700	5
Total acquired identifiable intangible assets	$	34,800

The following table summarizes the consideration paid and the final fair value assigned to the assets and liabilities assumed at the Elgen acquisition date.


				Measurement
	Preliminary			Period			Final
	Valuation			Adjustments			Valuation
Cash and cash equivalents	$	1,093		$	-		$	1,093
Accounts receivable		12,751			868			13,619
Inventory		16,351			-			16,351
Other current assets		1,605			(124	)		1,481
Property, plant and equipment		11,941			(308	)		11,633
Operating lease assets		21,196			162			21,358
Intangible assets		34,400			400			34,800
Total identifiable assets		99,337			998			100,335
Accounts payable		(11,364	)		-			(11,364	)
Current operating lease liability		(2,225	)		(17	)		(2,242	)
Accrued expenses		(4,465	)		(850	)		(5,315	)
Noncurrent operating lease liability		(19,041	)		(146	)		(19,187	)
Deferred income taxes		(3,582	)		(1,510	)		(5,092	)
Net identifiable assets		58,660			(1,525	)		57,135
Goodwill		33,617			1,075			34,692
Total purchase price	$	92,277		$	(450	)	$	91,827

Unaudited Pro Forma Information

The following unaudited pro forma financial information presents combined results of operations for each of the periods presented as if the acquisitions, described above in “Note M – Acquisitions”, had taken place at the beginning of fiscal 2025. The unaudited pro forma information presented below is for informational purposes only and is not necessarily indicative of our consolidated results of operations of the combined business had the acquisitions occurred at the beginning of fiscal 2025 or of the results of our future operations of the combined business.


	Three Months Ended				Nine Months Ended
	February 28,				February 28,
	2026		2025		2026		2025
Pro forma net sales	$	383,021	$	341,789	$	1,054,891	$	954,519
Pro forma net earnings	$	48,144	$	40,948	$	120,807	$	92,194

Table of Contents

Note N – Derivative Financial Instruments and Hedging Activities

We primarily utilize derivative financial instruments to manage exposure to certain risks related to our ongoing operations. The primary risks managed through the use of derivative financial instruments include interest rate risk, foreign currency exchange risk and commodity price risk. While certain of our derivative financial instruments are designated as hedging instruments, we also enter into derivative financial instruments that are designed to hedge a risk, but are not designated as hedging instruments and therefore do not qualify for hedge accounting. These derivative financial instruments are adjusted to current fair value through earnings at the end of each period.

Interest Rate Risk Management – We are exposed to the impact of interest rate changes. Our objective is to manage the impact of interest rate changes on cash flows and the market value of our borrowings. We utilize a mix of debt maturities along with both fixed-rate and variable-rate debt to manage changes in interest rates. In addition, we enter into interest rate swaps to further manage our exposure to interest rate variations related to our borrowings and to lower our overall borrowing costs.

Foreign Currency Exchange Rate Risk Management – We conduct business in several major international currencies and are, therefore, subject to risks associated with changing foreign currency exchange rates. We enter into various contracts that change in value as foreign currency exchange rates change to manage this exposure. Such contracts limit exposure to both favorable and unfavorable foreign currency exchange rate fluctuations. The translation of foreign currencies into U.S. dollars also subjects us to exposure related to fluctuating foreign currency exchange rates; however, derivative financial instruments are not used to manage this risk.

Commodity Price Risk Management – We are exposed to changes in the price of certain commodities, including steel, natural gas, copper, zinc, aluminum and other raw materials, and our utility requirements. Our objective is to reduce earnings and cash flow volatility associated with forecasted purchases and sales of these commodities to allow management to focus its attention on business operations. Accordingly, we enter into derivative financial instruments to manage the associated price risk.

We are exposed to counterparty credit risk on all of our derivative financial instruments. Accordingly, we have established and maintain strict counterparty credit guidelines. We have credit support agreements in place with certain counterparties to limit our credit exposure. These agreements require either party to post cash collateral if its cumulative market position exceeds a predefined liability threshold. Amounts posted to the margin accounts accrue interest at market rates and are required to be refunded in the period in which the cumulative market position falls below the required threshold. We do not have significant exposure to any one counterparty and management believes the risk of loss is remote and, in any event, would not be material.

Refer to “Note O – Fair Value Measurements” for additional information regarding the accounting treatment for our derivative financial instruments, as well as how fair value is determined. The following table summarizes the fair value of our derivative financial instruments and the respective lines in which they were recorded in the consolidated balance sheet at February 28, 2026 and May 31, 2025:


	Fair Value of Assets					Fair Value of Liabilities
	Balance					Balance
	Sheet	February 28,		May 31,		Sheet	February 28,		May 31,
	Location	2026		2025		Location	2026		2025
Derivatives designated as hedging instruments:
Commodity contracts	Receivables	$	757	$	478	Accounts payable	$	285	$	51
Commodity contracts	Other assets		-		-	Other liabilities		6		35
Foreign currency exchange contracts	Receivables		184		483	Accounts payable		-		-
Subtotal		$	941	$	961		$	291	$	86

Derivatives not designated as hedging instruments:
Commodity contracts	Receivables	$	62	$	81	Accounts payable	$	153	$	15
Foreign currency exchange contracts	Receivables		-		-	Accounts payable		339		7,360
Subtotal			62		81			492		7,375

Total derivative financial instruments		$	1,003	$	1,042		$	783	$	7,461

The amounts in the table above reflect the fair value of our derivative financial instruments on a net basis where allowed under master netting arrangements. Had these amounts been recognized on a gross basis, the impact would have been an increase in receivables with a corresponding increase in accounts payable of $365 and $356 at February 28, 2026 and May 31, 2025, respectively.

Table of Contents

Cash Flow Hedges

We enter into derivative financial instruments to hedge our exposure to changes in cash flows attributable to interest rate and commodity price fluctuations associated with certain forecasted transactions. These derivative financial instruments are designated and qualify as cash flow hedges. Accordingly, the effective portion of the gain or loss on each of these derivative financial instruments is reported as a component of OCI and reclassified into earnings in the same line associated with the forecasted transaction and in the same period during which the hedged transaction affects earnings.

The following table summarizes the net notional positions of our cash flow hedges at February 28, 2026:

The following table summarizes the gain (loss) recognized in OCI and the gain (loss) reclassified from AOCI into net earnings for derivative financial instruments designated as cash flow hedges for the periods presented:


				Location of	Gain (Loss)
	Gain (Loss)			Gain (Loss)	Reclassified
	Recognized			Reclassified from AOCI	from AOCI
	in OCI			into Net Earnings	into Net Earnings
For the three months ended February 28, 2026
Commodity contracts	$	1,343		Cost of goods sold	$	150
Foreign currency exchange contracts		140		Interest expense, net / Miscellaneous income (expense), net		111
Interest rate contracts		-		Miscellaneous income (expense), net		65
Total	$	1,483			$	326

For the three months ended February 28, 2025
Commodity contracts	$	1,039		Cost of goods sold	$	219
Interest rate contracts		-		Interest expense, net		52
Foreign currency exchange contracts		(74	)	Miscellaneous income (expense), net		-
Total	$	965			$	271

For the nine months ended February 28, 2026
Commodity contracts	$	555		Cost of goods sold	$	490
Foreign currency exchange contracts		101		Cost of goods sold		332
Foreign currency exchange contracts		341		Interest expense		150
Interest rate contracts		-		Interest expense		169
Total	$	997			$	1,141

For the nine months ended February 28, 2025
Commodity contracts	$	281		Cost of goods sold	$	(523	)
Interest rate contracts		-		Interest expense		155
Foreign currency exchange contracts		(74	)	Miscellaneous income (expense), net		-
Total	$	207			$	(368	)

The estimated amount of net losses recognized in AOCI at February 28, 2026, expected to be reclassified into net earnings within the succeeding 12 months is $714 (net of tax of $202). This amount was computed using the fair value of the cash flow hedges at February 28, 2026, and will change before actual reclassification from OCI to net earnings during the fiscal years ending May 31, 2026 and May 31, 2027.

Net Investment Hedges

At February 28, 2026, we designated our Euro-denominated debt held in the U.S. with an initial notional amount of €91,700 ($99,479) as a non-derivative net investment hedge of our foreign operations in Portugal. The full principal amount is considered fully effective. We did not reclassify any gains or losses related to the net investment hedge from AOCI into earnings during any of the fiscal years

Table of Contents

presented. The following table summarizes the foreign currency gain (loss) recognized in OCI for the non-derivative instruments designated as net investment hedges for the periods presented.


	Three Months Ended					Nine Months Ended
	February 28,					February 28,
	2026			2025		2026			2025
Net gain (loss) recognized in OCI	$	(1,960	)	$	1,842	$	(4,265	)	$	4,335

Economic (Non-designated) Hedges

The following table summarizes the net notional positions of our economic (non-designated) derivative financial instruments outstanding at February 28, 2026:

The following table summarizes the gain (loss) recognized in earnings for economic (non-designated) derivative financial instruments for the periods presented:


		Three Months Ended
	Location of Gain (Loss)	February 28,
	Recognized in Earnings	2026		2025
Commodity contracts	Cost of goods sold	$	268	$	108
Foreign currency exchange contracts	Miscellaneous income, net		6,944		(531	)
Total		$	7,212	$	(423	)


		Nine Months Ended
	Location of Gain (Loss)	February 28,
	Recognized in Earnings	2026		2025
Commodity contracts	Cost of goods sold	$	276	$	479
Foreign currency exchange contracts	Miscellaneous income, net		7,618		27
Total		$	7,894	$	506

Table of Contents

Note O – Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is an exit price concept that assumes an orderly transaction between willing market participants and is required to be based on assumptions that market participants would use in pricing an asset or a liability. Current accounting guidance establishes a three-tier fair value hierarchy as a basis for considering such assumptions and for classifying the inputs used in the valuation methodologies. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair values are as follows:

•

Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity can access at the measurement date.

•

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

•

Level 3 - Unobservable inputs for the asset or liability and that are significant to the fair value of the assets and liabilities (i.e., allowing for situations in which there is little or no market activity for the asset or liability at the measurement date).

Recurring Fair Value Measurements

At February 28, 2026, our assets and liabilities measured at fair value on a recurring basis were as follows:


	(Level 1)		(Level 2)		(Level 3)		Totals
Assets
Derivative financial instruments (1)	$	-	$	1,003	$	-	$	1,003
Investment in marketable securities (2)		3,498		-		-		3,498
Total assets	$	3,498	$	1,003	$	-	$	4,501

Liabilities
Derivative financial instruments (1)	$	-	$	783	$	-	$	783
Total liabilities	$	-	$	783	$	-	$	783

At May 31, 2025, our assets and liabilities measured at fair value on a recurring basis were as follows:


	(Level 1)		(Level 2)		(Level 3)		Totals
Assets
Derivative financial instruments (1)	$	-	$	1,042	$	-	$	1,042
Total assets	$	-	$	1,042	$	-	$	1,042

Liabilities
Derivative financial instruments (1)	$	-	$	7,461	$	-	$	7,461
Total liabilities	$	-	$	7,461	$	-	$	7,461

——————————————————

(1)

The fair value of our derivative financial instruments is based on the present value of the expected future cash flows considering the risks involved, including non-performance risk, and using discount rates appropriate for the respective maturities. Market observable, Level 2 inputs are used to determine the present value of the expected future cash flows. Refer to “Note N – Derivative Financial Instruments and Hedging Activities” for additional information regarding our use of derivative financial instruments.

(2)

In exchange for our interest in the divested assets of the composite business of the SES joint venture, we received common shares of both Hexagon Composites and Hexagon Purus, which are recorded at fair value on a recurring basis and included in other assets in the consolidated balance sheet. Unrealized losses of $340 and $1,584, respectively, were recognized within Miscellaneous income (expense), net, during the current year quarter and current year period, as a result of this fair value measurement.

Non-Recurring Fair Value Measurements

At February 28, 2026, there were no assets measured at fair value on a non-recurring basis on our consolidated balance sheet. See “Note R – Fair Value Measurements” in the 2025 Form 10-K for information regarding non-recurring fair value measurements as of May 31, 2025.

Table of Contents

The fair value of non-derivative financial instruments included in the carrying amounts of cash and cash equivalents, receivables, income taxes receivable, other assets, accounts payable, accrued compensation, contributions to employee benefit plans and related taxes, other accrued items, income taxes payable and other liabilities approximate carrying value due to their short-term nature. The fair value of long-term debt, including current maturities, based upon models utilizing market observable (Level 2) inputs and credit risk, was $287,121 and $263,547 at February 28, 2026 and May 31, 2025, respectively. The carrying amount of long-term debt was $307,256 and $302,868 at February 28, 2026 and May 31, 2025, respectively.

Table of Contents

Item 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations

Unless otherwise indicated, all Note references contained in this MD&A refer to the Condensed Notes to Consolidated Financial Statements included in “Part I – Item 1. – Financial Statements” of this Form 10-Q. All amounts are presented in millions except common share and per common share amounts.

Introduction

The following discussion and analysis of market and industry trends, business developments, and the results of our operations and financial position should be read in conjunction with our consolidated financial statements and notes thereto included in “Part I – Item 1. – Financial Statements” of this Form 10-Q. The 2025 Form 10-K includes additional information about our business, operations and consolidated financial position and should be read in conjunction with this Form 10-Q. This MD&A is designed to provide a reader with material information relevant to an assessment of our financial condition and results of operations and to allow investors to view the Company from the perspective of management.

Business Overview

We are a market-leading designer and manufacturer of innovative products and services, including manufactured metal products, organized around attractive end markets under two separate and distinct reportable operating segments: Building Products and Consumer Products. Our primary goal is to create value for our shareholders. Built on the successful foundation of the Worthington Business System, we apply a disciplined approach to capital deployment and seek to grow earnings by optimizing our operations and supply chain, developing and commercializing innovative products and applications, and pursuing strategic investments and acquisitions.

Our Building Products business is a market-leading provider of pressurized containment solutions, providing critical components in essential end markets, such as heating, cooking, cooling and water, HVAC systems and components, metal roofing clips and components and, through our unconsolidated joint ventures, WAVE and ClarkDietrich, ceiling suspension systems and light gauge metal framing products. Our pressurized containment solutions include refrigerant and LPG cylinders, well water and expansion tanks, and other specialty products which are generally sold to gas producers and distributors. Refrigerant gas cylinders are used to hold refrigerant gases for commercial, residential, and automotive air conditioning and refrigeration systems. LPG cylinders hold fuel for residential and light commercial heating systems, barbeque grills and recreational vehicle equipment, industrial forklifts and commercial/residential cooking (the latter, generally outside North America). Well water tanks and expansion tanks are used primarily in the residential market with certain products also sold to commercial markets. Specialty products include a variety of fire suppression tanks, chemical tanks, and foam and adhesive tanks.

Our Consumer Products business has a diverse product offering in the tools, outdoor living and celebrations categories, including propane-filled cylinders for torches and related accessories, handheld torches, specialized hand tools and instruments, drywall tools, propane-filled camping cylinders, helium-filled balloon kits, and accessories and gas griddles and pizza ovens sold primarily to mass merchandisers, retailers and distributors. Sales to one customer in Consumer Products accounted for 12.1% of our consolidated net sales in the third quarter of fiscal 2026.

Activity outside of our two reportable operating segments is presented within Other and Unallocated Corporate, as described further below.

Other includes our share of the equity earnings of two of our unconsolidated joint ventures, SES and Workhorse and the related investments in these businesses.

Unallocated Corporate includes certain assets and liabilities (e.g., cash and cash equivalents and public debt) held at the corporate level as well as general corporate expenses that are not directly attributable to our business operations and are administrative in nature, such as public company and other governance-related costs that benefit the organization as a whole, have not been allocated to our operating segments and are held at the corporate level.

Table of Contents

Acquisitions and Divestitures

Fiscal 2026

On January 16, 2026, we acquired LSI, one of the largest U.S. manufacturers of standing-seam metal roof clips and retrofit components in the commercial roof market. The purchase price was $206.1, net of cash acquired, including an estimated tax equalization payment of approximately $3.0 million, subject to customary post-closing adjustments. Refer to “Note M – Acquisitions” for additional information.

On December 3, 2025, we acquired Hydrostat’s propane distribution and refurbishment assets. The purchase price was approximately $9.6 million, subject to customary post-closing adjustments. Refer to “Note M – Acquisitions” for additional information.

On October 16, 2025, we divested our 49% interest in the composite business of our SES joint venture. In exchange for our divested interest in the composite business, we received common shares of both Hexagon Composites and Hexagon Purus. The transaction aligns the core remaining capabilities of the SES joint venture – primarily Type 1 low-pressure, steel cylinder and storage infrastructure applications – with our long-term strategic priorities. Refer to “Note B – Investments in Unconsolidated Affiliates” and “Note O – Fair Value Measurements” for additional information.

On June 18, 2025, we acquired Elgen, a leading provider of HVAC parts and components. The purchase price was approximately $90.7 million, net of cash acquired. Elgen began operating as part of Building Products in the first quarter of fiscal 2026. Refer to “Note M – Acquisitions” for additional information.

Fiscal 2025

On June 3, 2024, we completed the acquisition of Ragasco, a leading global manufacturer of composite propane cylinders based in Norway. The purchase price consisted of cash consideration of $108.6 million, including an earnout that was settled in March 2025. Ragasco began operating as part of Building Products in the first quarter of fiscal 2025. Changes in the fair value of this earnout were reflected in Restructuring and other expense, net.

Demand Trends

General Economic Conditions

Demand for our products is closely tied to broader macroeconomic conditions and overall consumer and business sentiment. Shifts in inflation, interest rates, disposable income, and construction activity directly influence purchase behavior, capital investment, and distributor inventory management.

During the third quarter of fiscal 2026, we operated in a macroeconomic environment marked by moderating inflation and mixed housing and construction activity. The Federal Reserve reduced the federal funds target range to 3.50% – 3.75% in December 2025 and maintained that range through January and February 2026, signaling a transition from tightening to a more neutral stance. Although mortgage rates eased modestly during the quarter, the 30-year fixed rate remained approximately 6% at quarter end, continuing to pressure affordability and contributing to subdued existing-home sales and limited housing turnover. In Building Products, housing starts showed sequential stabilization but remained below prior-year levels, while builder sentiment remained depressed. Nonresidential construction activity leveled off, while forward-planning data reflects cautious project pipelines, particularly outside large-scale infrastructure and data center categories.

In Consumer Products, this macroeconomic environment is expected to continue pressuring discretionary spending, as elevated interest rates and cautious sentiment weigh on large-ticket purchases and project timing. As a result, we expect point-of-sale activity to remain uneven as consumers seek clearer direction on inflation trends, interest rate stability, and overall economic momentum.

Inventory Demand Cycles

Demand for our products is influenced by the inventory management strategies of our retail and distribution partners. Periods of customer destocking, when our customers reduce their own inventories, can lead to lower order volumes, even when consumer sell-through remains steady. Conversely, customers’ restocking can temporarily elevate shipments above underlying end-user demand. As a result, shifts in customers’ inventory levels can meaningfully impact our reported revenue and margin performance, particularly in Consumer Products, where a large volume of products flow through big box retailers.

Table of Contents

Throughout the first nine months of fiscal 2026, inventory levels at most key retailer and distributor customers remained aligned with end-consumer demand, and replenishment activity generally mirrored point-of-sale trends, with no material build-up in our distribution or retail channels.

End Market Trends

We offer a wide range of products and services to a diverse, primarily domestic, customer base across several end markets, including U.S. residential and non-residential construction, repair/remodel, which collectively drive overall demand for Building Products. These end markets also drive demand for many of our consumer products sold in the tools and outdoor living categories. Demand for our remaining consumer products, including helium-filled balloon kits sold into the celebrations category, is generally driven by the general health of the consumer, including the macroeconomic and geopolitical conditions discussed above. We actively monitor the following publicly available economic data and selected key indicators for our major end markets.


Key Indicator		Description
U.S. Residential Construction Spend		Represents total expenditures on residential construction projects, including new builds, renovations, and improvements.
U.S. Non-residential Construction Spend		Measures total spending on commercial, institutional, and industrial construction projects across the country.
Existing Home Sales		Reports the number of previously owned homes sold in a given period, reflecting demand in the housing market.
Authorized Housing Permits		Indicates the number of building permits issued for new housing construction, serving as a leading indicator for future housing starts.
U.S. Private Housing Starts		Measures the number of new residential construction projects that have begun, signaling housing market activity.
HMI		Measures homebuilder sentiment on current and future single-family home sales and buyer traffic.
ABI		A leading economic indicator for non-residential construction, based on monthly billings reported by architecture firms.
DMI		Tracks the value of non-residential building projects in planning stages, serving as a leading indicator for future construction activity.
LIRA		Projects short-term trends in U.S. home improvement and repair spending, serving as a forward-looking gauge of residential remodeling activity.

During the third quarter of fiscal 2026, conditions across our key end markets remained mixed. U.S. Residential Construction Spend was modestly below prior-year levels, while Authorized Housing Permits and U.S. Private Housing Starts both declined from a year ago, indicating that current activity remained soft and that the near-term pipeline from new residential construction was still under pressure. Existing Home Sales, by contrast, improved to a 4.09 million seasonally adjusted annual rate in February 2026, up 1.7% from January 2026, suggesting some stabilization in housing turnover that could modestly support downstream demand in some of our key end markets. Builder sentiment remained weak, with the HMI at 36 in February 2026, well below the neutral 50 level and consistent with continued affordability-related caution among home buyers and builders. The ABI remained below the 50 threshold, signaling continued contraction in design activity, while the DMI fell 7.3% in February 2026 to 250.0 from January 2026, indicating further moderation in the future non-residential pipeline. The LIRA continued to project modest homeowner improvement spending in calendar year 2026, with growth expected to slow from 2.9% early in the year to 1.6% by calendar year-end. Taken together, these indicators suggest uneven demand across our end markets, with some stabilization in resale housing activity, but continued softness in new residential construction, builder sentiment, and non-residential planning activity. Against this backdrop, we are prioritizing disciplined execution, portfolio diversification, and operational efficiency initiatives to mitigate near-term macroeconomic pressures while positioning the business for long-term success and value creation.

Table of Contents

Factors Affecting Operating Costs

Raw Materials

Our largest raw material expenditures include cold-rolled and hot-rolled steel, aluminum, propane, propylene, and other industrial gases. Fluctuations in the prices of these inputs have a direct impact on our cost of goods sold and overall financial performance. Our primary raw material and energy inputs are subject to significant price volatility driven by global supply-demand imbalances, tariffs, and other external factors. We manage this risk through a combination of supply contracts, forward purchasing, and selective hedging strategies designed to reduce near-term cost swings and support margin stability.

Steel: Steel is our most significant direct material cost across both Building Products and Consumer Products. During February 2026, hot-rolled steel prices increased meaningfully from late-fiscal 2026 second quarter levels, averaging approximately $984 per ton compared to $855 per ton in November 2025, reflecting a clear firming in market conditions versus the second quarter of fiscal 2026. Cold-rolled steel also moved higher, averaging approximately $1,126 per ton in February 2026 compared to $1,040 per ton in November 2025. Overall, the sequential move and the strength late in the quarter indicate that steel has shifted from a period of softness into a firmer pricing environment. Our balanced sourcing strategy, combining firm-price contracts for select inputs with index-based agreements for others, enabled us to effectively manage these pricing trends and support margin stability.

Aluminum: During the third quarter of fiscal 2026, aluminum costs increased meaningfully on a sequential basis, reflecting a firming in global base metal pricing. In addition to higher global benchmark pricing, U.S. delivered aluminum costs continue to be influenced by regional premiums and trade policy dynamics, including the Section 232 tariffs, which can affect overall transaction prices for aluminum-intensive components. Where possible, we mitigated these increases through forward purchasing and supplier negotiations, but tariff-related cost pressure on aluminum is expected to persist through the remainder of fiscal 2026.

Propane, propylene, and other gases: Propane and propylene costs were generally stable to modestly favorable through the first nine months of fiscal 2026, with market prices trending below the prior year period. This trend was driven by strong overall supply levels and softer end-market demand. A portion of our propane and propylene requirements are secured under fixed-price supply agreements, which limited our exposure to spot fluctuations. Costs for helium and other industrial gases declined from the prior year quarter, providing a margin benefit in select consumer-facing product lines, particularly within Consumer Products.

We continue to actively monitor commodity markets and maintain a diversified sourcing strategy to ensure continuity of supply and cost discipline. Our approach to material procurement supports margin stability and helps mitigate the impact of input price volatility on our results.

Global Trade Policy

On February 20, 2026, the U.S. Supreme Court ruled that tariffs imposed under the IEEPA exceeded presidential authority and were therefore invalid. The President immediately replaced the IEEPA tariffs with tariffs under alternative statutory authority, though the scope and duration of future tariffs remain uncertain. We are evaluating the impacts of these developments on our supply chain costs and pricing. We may be entitled to refunds of IEEPA tariffs, though the process and timing for obtaining such refunds remain uncertain. As of February 28, 2026, we have not recorded any impact for potential recovery of tariff-related costs as refunds are uncertain.

Seasonality

Historically, net sales in both Building Products and Consumer Products tend to be stronger in our fiscal third and fourth quarters. In Building Products, this seasonality is generally driven by weather conditions, customer business cycles, and the timing of renovation and new construction projects, while in Consumer Products, it is driven by our facilities performing at seasonal peaks, matching consumer demand.

Table of Contents

Results of Operations

The following discussion provides an overview of results for the three and nine months ended February 28, 2026 and 2025:


	Three Months Ended							Nine Months Ended
	February 28,							February 28,
	2026		2025		Change			2026		2025		Change
GAAP Financial Measures
Net sales	$	378.7	$	304.5	$	74.2		$	1,009.8	$	835.9	$	173.9
Operating income		31.5		20.9		10.6			53.1		19.7		33.4
Earnings before income taxes		60.1		52.6		7.5			141.6		120.5		21.1
Net earnings		45.1		39.3		5.8			107.0		91.4		15.6
Equity income		30.7		32.1		(1.4	)		96.5		102.1		(5.6	)
EPS - diluted	$	0.92	$	0.79	$	0.13		$	2.17	$	1.84	$	0.33

Non-GAAP Financial Measures (1)
Adjusted operating income	$	35.2	$	26.2	$	9.0		$	63.0	$	30.3	$	32.7
Adjusted EBITDA		84.6		73.8		10.8			212.3		179.9		32.4

——————————————————

(1)

Reconciliations for each of these non-GAAP financial measures to their most comparable GAAP financial measure are provided in the “Use of Non-GAAP Financial Measures and Definitions” section.

Net Sales

The following table provides a breakdown of our consolidated net sales by operating segment for the periods indicated:


	Three Months Ended									Nine Months Ended
	February 28,				Change					February 28,				Change
	2026		2025		$		%			2026		2025		$		%
Building Products	$	223.9	$	164.8	$	59.1		35.9	%	$	616.1	$	461.8	$	154.3		33.4	%
Consumer Products		154.8		139.7		15.1		10.8	%		393.7		374.1		19.6		5.2	%
Consolidated	$	378.7	$	304.5	$	74.2		24.4	%	$	1,009.8	$	835.9	$	173.9		20.8	%

Quarterly Comparison

•

Building Products – Net sales totaled $223.9 million in the current year quarter, up $59.1 million, or 35.9%, over the prior year quarter, driven by higher overall volume and the impact of acquisitions, which contributed $32.2 million to net sales in the current year quarter.

•

Consumer Products – Net sales totaled $154.8 million in the current year quarter, up $15.1 million, or 10.8% over the prior year quarter, driven by higher volume and higher average selling prices.

Year-to-Date Comparison

•

Building Products – Net sales totaled $616.1 million in the current year period, an increase of $154.3 million, or 33.4%, over the prior year period, driven by higher overall volume and the impact of acquisitions, which contributed $77.6 million to net sales in the current year period.

•

Consumer Products – Net sales totaled $393.7 million in the current year period, an increase of $19.6 million, or 5.2%, over the prior year period, as higher average selling prices more than offset the impact of slightly lower volume.

Gross Profit


	Three Months Ended											Nine Months Ended
	February 28,						Change					February 28,						Change
	2026			2025			$		%			2026			2025			$		%
Gross profit	$	109.5		$	89.2		$	20.3		22.8	%	$	276.4		$	225.8		$	50.6		22.4	%
Gross margin		28.9	%		29.3	%							27.4	%		27.0	%

Table of Contents

Quarterly Comparison

Gross profit for the current year quarter increased $20.3 million, or 22.8%, over the prior year quarter to $109.5 million, driven by the impact of higher overall volume, including contributions from our fiscal 2026 acquisitions, and higher average selling prices. While gross profit was up over the prior year quarter, gross margin decreased slightly, primarily due to the amortization of a portion of the inventory step-up associated with the LSI acquisition.

Year-to-Date Comparison

Gross profit was $276.4 million for the current year period, an increase of $50.6 million, or 22.4% over the prior year period on higher overall volume, including contributions from our fiscal 2026 acquisitions, and higher average selling prices.

SG&A


	Three Months Ended											Nine Months Ended
	February 28,						Change					February 28,						Change
	2026			2025			$		%			2026			2025			$		%
SG&A	$	75.7		$	63.0		$	12.7		20.2	%	$	217.0		$	197.0		$	20.0		10.2	%
Net Sales %		20.0	%		20.7	%							21.5	%		23.6	%

Quarterly Comparison

SG&A increased $12.7 million, or 20.2%, from the prior year quarter, primarily due to the addition of LSI and Elgen. As a percentage of net sales, SG&A was down from 20.7% in the prior year quarter to 20.0%.

Year-to-Date Comparison

SG&A increased $20.0 million, or 10.2%, from the prior year period, primarily due to the addition of LSI and Elgen. As a percentage of net sales, SG&A was down from 23.6% in the prior year period to 21.5%.

Restructuring and Other Expense, Net


	Three Months Ended								Nine Months Ended
	February 28,				Change				February 28,				Change
	2026		2025		$			%	2026		2025		$			%
Restructuring and other expense, net	$	2.2	$	5.4	$	(3.2	)	N.M.	$	6.3	$	9.2	$	(2.9	)	N.M.

Restructuring and other expense, net in the current year quarter and current year period consisted primarily of transaction costs related to acquisitions and divestitures, as well as employee severance. Restructuring activity in the prior year quarter and prior year period was driven by the accelerated vesting of certain outstanding equity awards upon the retirement of our former CEO and a change in fair value of an earnout associated with the Ragasco acquisition.

Miscellaneous Income (Expense), Net


	Three Months Ended										Nine Months Ended
	February 28,						Change				February 28,						Change
	2026			2025			$			%	2026			2025			$			%
Miscellaneous income (expense), net	$	(0.3	)	$	0.3		$	(0.6	)	N.M.	$	(4.6	)	$	0.8		$	(5.4	)	N.M.
Interest expense, net		(1.8	)		(0.6	)		(1.2	)	N.M.		(3.4	)		(2.2	)		(1.2	)	N.M.

Miscellaneous expense in both the current year quarter and current year period was driven by the divestiture of our 49% interest in the composite business of our SES joint venture on October 16, 2025, and the related mark-to-market loss on the marketable securities received in exchange for our interest in the divested assets.

Interest expense, net increased $1.2 million in both the current year quarter and current year period due to lower interest income generated from cash on hand and higher average debt levels associated with amounts drawn under the Credit Facility to fund the LSI acquisition.

Table of Contents

Equity Income


	Three Months Ended												Nine Months Ended
	February 28,						Change						February 28,						Change
	2026			2025			$			%			2026			2025			$			%
WAVE (1)	$	27.1		$	25.0		$	2.1			8.4	%	$	85.8		$	77.4		$	8.4			10.9	%
ClarkDietrich (1)		5.7			9.5			(3.8	)		(40.0	%)		15.8			28.0			(12.2	)		(43.6	%)
Other (2)		(2.1	)		(2.4	)		0.3			(12.5	%)		(5.1	)		(3.3	)		(1.8	)		54.5	%
Equity income	$	30.7		$	32.1		$	(1.4	)		(4.4	%)	$	96.5		$	102.1		$	(5.6	)		(5.5	%)

——————————————————

(1)

Equity income contributed by WAVE and ClarkDietrich is reported within our Building Products segment.

(2)

Includes our share of the equity earnings from the Workhorse and the SES joint ventures.

Quarterly Comparison

Equity income decreased $1.4 million from the prior year quarter to $30.7 million, on lower contributions from ClarkDietrich, which were down $3.8 million, driven by the impact of weak non-residential construction activity and pricing pressure, partially offset by higher contributions from WAVE, up $2.1 million.

Year-to-Date Comparison

Equity income was down $5.6 million from the prior year period, driven by lower contributions from ClarkDietrich, which were down $12.2 million as continued pricing pressure and an unfavorable shift in project mix led to lower gross profit, partially offset by higher contributions from WAVE, up $8.4 million.

Income Tax Expense


	Three Months Ended											Nine Months Ended
	February 28,						Change					February 28,						Change
	2026			2025			$		%			2026			2025			$		%
Income tax expense	$	15.0		$	13.2		$	1.8		13.6	%	$	34.6		$	29.1		$	5.5		18.9	%
Estimated Annual ETR		24.3	%		24.4	%							24.3	%		24.4	%

Quarterly Comparison

Income tax expense was $15.0 million in the current year quarter compared to $13.2 million in the prior year quarter. The increase was primarily driven by higher pre-tax earnings.

Year-to-Date Comparison

Income tax expense was $34.6 million in the current year period compared to $29.1 million in the prior year period. The increase was primarily driven by higher pre-tax earnings.

Table of Contents

Adjusted EBITDA

The following table provides a summary of adjusted EBITDA, a non-GAAP financial measure, by reportable operating segment and on a consolidated basis, along with the respective percentage of net sales for each reportable operating segment and on a consolidated basis. See the “Use of Non-GAAP Financial Measures and Definitions” section preceding Part I, Item 1 of this Form 10-Q for additional information regarding our use of non-GAAP financial measures. A reconciliation from earnings before income taxes to adjusted EBITDA is provided in “Note L – Segment Operations.”


	Three Months Ended
	February 28,												Change
				% of						% of
	2026			Net Sales			2025			Net Sales			$			%
Building Products	$	58.8			26.3	%	$	53.2			32.3	%	$	5.6			10.5	%
Consumer Products		35.5			22.9	%		28.6			20.5	%		6.9			24.1	%
Total reportable operating segments		94.3			24.9	%		81.8			26.9	%		12.5			15.3	%
Other		(2.1	)	N.M.				(2.4	)	N.M.				0.3		N.M.
Unallocated Corporate		(7.6	)		(2.0	%)		(5.6	)		(1.8	%)		(2.0	)		35.7	%
Consolidated	$	84.6			22.3	%	$	73.8			24.2	%	$	10.8			14.6	%


	Nine Months Ended
	February 28,												Change
				% of						% of
	2026			Net Sales			2025			Net Sales			$			%
Building Products	$	171.8			27.9	%	$	141.6			30.7	%	$	30.2			21.3	%
Consumer Products		66.9			17.0	%		61.9			16.5	%		5.0			8.1	%
Total reportable operating segments		238.7			23.6	%		203.5			24.3	%		35.2			17.3	%
Other		(5.1	)	N.M.				(3.3	)	N.M.				(1.8	)	N.M.
Unallocated Corporate		(21.3	)		(2.1	%)		(20.3	)		(2.4	%)		(1.0	)		4.9	%
Consolidated	$	212.3			21.0	%	$	179.9			21.5	%	$	32.4			18.0	%

Quarterly Comparison

Building Products – Adjusted EBITDA was $58.8 million, an increase of $5.6 million, or 10.5% compared to the prior year quarter, driven by the impact of higher net sales, partially offset by lower overall contributions of equity income.

Consumer Products – Adjusted EBITDA was $35.5 million, an increase of $6.9 million, or 24.1% over the prior year quarter, primarily driven by the impact of higher net sales and gross margin improvement, partially offset by higher SG&A. Adjusted EBITDA in the prior year quarter was negatively impacted by $1.1 million of bad debt expense related to a customer bankruptcy.

Other – Adjusted EBITDA increased $0.3 million compared to the prior year quarter, as higher equity earnings from Workhorse offset lower equity earnings from SES.

Unallocated Corporate – Unallocated SG&A increased $2.0 million, or 35.7%, from the prior year quarter, primarily driven by higher profit sharing and bonus accruals.

Year-to-Date Comparison

Building Products – Adjusted EBITDA was $171.8 million in the current year period, an increase of $30.2 million, or 21.3%, over the prior year period. The increase was driven by higher overall volumes and the impact of acquisitions, which contributed $9.0 million of adjusted EBITDA in the current year period, partially offset by lower overall contributions of equity income.

Consumer Products – Adjusted EBITDA increased $5.0 million, or 8.1%, from the prior year period, as the impact of higher average selling prices was partially offset by lower overall volume, higher conversion costs, and higher SG&A.

Other – Adjusted EBITDA decreased $1.8 million compared to the prior year period, driven by lower contributions of equity earnings from the SES joint venture.

Table of Contents

Unallocated Corporate – Unallocated SG&A increased $1.0 million, or 4.9%, from the prior year period, primarily driven by higher profit sharing and bonus accruals.

Liquidity and Capital Resources

During the current year period, we generated $154.5 million of cash from operating activities, invested $39.4 million in property, plant and equipment, and spent approximately $303.4 million to acquire 100% of the outstanding equity interests in Elgen and LSI, and the propane and distribution assets of Hydrostat. Additionally, we paid $25.3 million to repurchase 450,000 common shares and paid dividends of $27.5 million on the common shares during the current year period.

The following table summarizes our consolidated cash flows for the periods presented:


	Nine Months Ended
	February 28,
	2026			2025
Net cash provided by operating activities	$	154.5		$	147.3
Net cash used by investing activities		(343.9	)		(115.1	)
Net cash used by financing activities		(54.7	)		(53.6	)
Decrease in cash and cash equivalents		(244.1	)		(21.4	)
Cash and cash equivalents at beginning of period		250.1			244.2
Cash and cash equivalents at end of period	$	6.0		$	222.8

We believe we have access to adequate resources to meet the needs of our existing businesses for normal operating costs, mandatory capital expenditures, debt redemptions, dividend payments, and working capital, to the extent not funded by cash provided by operating activities, for at least 12 months and for the foreseeable future thereafter. These resources include cash and cash equivalents and unused committed lines of credit under our Credit Facility, which had a total of $495.2 million of borrowing capacity available to be drawn as of February 28, 2026.

Although we do not currently anticipate a need, we believe that we could access the financial markets to sell long-term debt or equity securities. However, the continuation of uncertain economic conditions, including those caused by a high interest rate environment, could create volatility in the financial markets, which may impact our ability to access capital and the terms under which we can do so.

We routinely monitor current operational requirements, financial market conditions, and credit relationships and we may choose to seek additional capital by issuing new debt and/or equity securities to strengthen our liquidity or capital structure. Should we seek additional capital, there can be no assurance that we would be able to obtain such additional capital on terms acceptable to us, if at all, and such additional equity or debt financing could dilute the interests of our existing shareholders and/or increase our interest costs. We may also from time to time seek to retire or repurchase our outstanding debt through cash purchases, in open-market purchases, privately-negotiated transactions or otherwise. Such repurchases, if any, will be upon such terms and at such prices as we may determine, and will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved in any such transaction may or may not be material.

Operating Activities

Our business is cyclical and cash flows from operating activities may fluctuate during the year and from year to year due to economic and industry conditions. We rely on cash and short-term borrowings to meet cyclical increases in working capital needs. These needs generally arise during periods of increased economic activity or increasing raw material prices, requiring higher levels of inventory and accounts receivable. During economic slowdowns or periods of decreasing raw material costs, working capital needs generally decrease as a result of the reduction of inventories and accounts receivable.

Net cash provided by operating activities was $154.5 million during the current year period, up $7.2 million over the prior year period as higher net earnings in the current year period was partially offset by a $7.5 million decrease in distributions received from unconsolidated affiliates.

Investing Activities

Net cash used by investing activities was $343.9 million during the current year period compared to $115.1 million from the prior year period. Net cash used by investing activities during the current year period was driven primarily by cash paid to acquire the outstanding equity interests in Elgen and LSI, and capital expenditures, including $18.5 million related to ongoing facility modernization projects.

Table of Contents

Investment activities are largely discretionary and future investment activities could be reduced significantly, or eliminated, as economic conditions warrant. We assess acquisition opportunities as they arise, and any such opportunities may require additional financing. However, there can be no assurance that any such opportunities will arise, that any such acquisition opportunities will be consummated, or that any additional financing will be available on satisfactory terms if required.

Financing Activities

Net cash used by financing activities was $54.7 million during the current year period, compared to $53.6 million in the prior year period. During the current year period, we paid $25.3 million to repurchase 450,000 common shares and paid dividends of $27.5 million on the common shares.

Common shares – On March 24, 2026, the Board declared a quarterly dividend of $0.19 per common share payable on June 29, 2026, to shareholders of record at the close of business on June 15, 2026.

On March 24, 2021, the Board authorized the repurchase of up to 5,618,464 common shares. As of February 28, 2026, 4,915,000 common shares remained available for repurchase under this authorization. The common shares may be repurchased under these authorizations from time to time, with consideration given to the market price of the common shares, the nature of other investment opportunities, cash flows from operations, general economic conditions and other relevant considerations. Repurchases may be made on the open market or through privately negotiated transactions.

Long-term debt and short-term borrowings – As of February 28, 2026, we were in compliance with the financial covenants of our short-term and long-term debt agreements. Our debt agreements do not include credit rating triggers or material adverse change provisions. We had $4.8 million outstanding under the Credit Facility as of February 28, 2026, leaving $495.2 million available for future use.

Dividend Policy

We currently have no material contractual or regulatory restrictions on the payment of dividends. Dividends are declared at the discretion of the Board. The Board reviews the dividend quarterly and establishes the dividend rate based upon our consolidated financial condition, results of operations, capital requirements, current and projected cash flows, business prospects, and other relevant factors. While we have paid a dividend every quarter since becoming a public company in 1968, there is no guarantee that payments of dividends will continue in the future.

Critical Accounting Estimates

The discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements and related disclosure, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires us to use judgment and make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. We continually evaluate our estimates, including those related to our valuation of receivables, inventories, intangible assets, accrued liabilities, income and other tax accruals, contingencies and litigation, and business combinations. We base our estimates on historical experience, current trends and other factors that we believe to be relevant and reasonable under the circumstances at the time the estimate was made. These results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Critical accounting estimates are defined as those that reflect our significant judgments and uncertainties that could potentially result in materially different results under different assumptions and conditions. Although actual results historically have not deviated significantly from those determined using our estimates, our consolidated financial position or results of operations could be materially different if we were to report under different conditions or to use different assumptions in the application of accounting policies. We believe that our estimates, assumptions, and judgments are reasonable in that they were based on information available when the estimates, assumptions and judgments were made. However, because future events and their effects cannot be determined with certainty, actual results could differ materially from those implied by our assumptions and estimates. Our critical accounting estimates have not significantly changed from those discussed in “Part II – Item 7. – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates” of the 2025 Form 10-K.

Table of Contents

Item 3. – Quantitative and Qualitative Disclosures About Market Risk

Market risks have not materially changed from those disclosed in “Part II – Item 7A. – Quantitative and Qualitative Disclosures About Market Risk” of the 2025 Form 10-K.

Item 4. – Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to provide reasonable assurance that information required to be disclosed in the reports that Worthington Enterprises files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including Worthington Enterprises’ principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

Management, under the supervision of and with the participation of Worthington Enterprises’ principal executive officer and principal financial officer, performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this Form 10-Q. Based on that evaluation, Worthington Enterprises’ principal executive officer and principal financial officer have concluded that such disclosure controls and procedures were designed at the reasonable assurance level and were effective at a reasonable assurance level as of the end of the quarterly period covered by this Form 10-Q.

Changes in Internal Control Over Financial Reporting

There were no changes that occurred during the period covered by this Form 10-Q in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

Item 1. – Legal Proceedings

We are involved in various judicial and administrative proceedings, as both plaintiff and defendant, arising in the ordinary course of business. We do not believe that any such proceedings, individually and in the aggregate, will have a material adverse effect on our business, financial position, results of operations or cash flows.

Item 1A. – Risk Factors

There are certain risks and uncertainties in our business that could cause our actual results to differ materially from those anticipated. In “PART I – Item 1A. – Risk Factors” of the 2025 Form 10-K, we included a detailed discussion of our risk factors. Our risk factors have not changed significantly from those disclosed in the 2025 Form 10-K. Those risk factors should be read carefully in connection with evaluating our business and investments in the common shares and in connection with the forward-looking statements and other information contained in this Form 10-Q. Any of the risks described in the 2025 Form 10-K could materially affect our business, consolidated financial condition or future results and the actual outcome of matters as to which forward-looking statements are made. The risk factors described in the 2025 Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, also may materially adversely affect our business, consolidated financial condition and/or future results.

Item 2. – Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities

There were no equity securities of Worthington Enterprises sold by Worthington Enterprises during the current year period that were not registered under the Securities Act of 1933, as amended.

Issuer Purchases of Equity Securities

Common shares withheld to cover tax withholding obligations in connection with the vesting of restricted common shares are treated as common share purchases for purposes of the following table. However, those withheld common shares are not considered common share repurchases under an authorized common share repurchase plan or program. The total number of common shares purchased, as indicated in the table below, includes (1) common shares withheld from our employees to satisfy minimum statutory tax withholding obligations arising from the vesting of restricted common shares and (2) common shares repurchased as part of publicly announced plans or programs.


							Maximum Number of
					Total Number of Common		Common Shares that
	Total Number of		Average Price		Shares Purchased as Part		May Yet Be
	Common Shares		Paid per		of Publicly Announced		Purchased Under the
Period	Purchased		Common Share		Plans or Programs		Plans or Programs (1)
December 1-31, 2025		2,143	$	52.79		-		5,015,000
January 1-31, 2026		100,338		53.74		100,000		4,915,000
February 1-28, 2026		-		-		-		4,915,000
Total		102,481	$	53.72		100,000

——————————————————

(1)

The number shown represents, as of the end of each period, the maximum number of common shares that could be purchased under the publicly announced repurchase authorizations then in effect. On March 24, 2021, the Board authorized the repurchase of up to 5,618,464 common shares without a fixed expiration date. The common shares available for repurchase under the authorization currently in effect may be purchased from time to time, with consideration given to the market price of the common shares, the nature of other investment opportunities, cash flows from operations, general economic conditions and other relevant considerations. Repurchases may be made on the open market or through privately-negotiated transactions.

Table of Contents

Item 3. – Defaults Upon Senior Securities

Not applicable.

Item 4. – Mine Safety Disclosures

Not applicable.

Item 5. – Other Information

During the current year quarter, no director or officer (as defined under Rule 16a-1 of the Exchange Act) adopted or terminated any Rule 10b5-1 trading arrangements or any non-Rule 10b5-1 trading arrangements (in each case, as defined in Item 408(a) of Regulation S-K).

Item 6. – Exhibits


		Incorporated by Reference
Exhibit No.	Exhibit Description	Form	Exhibit	Filing Date
3.1	Amended Articles of Incorporation of Worthington Enterprises, Inc. [This document represents the articles of incorporation of Worthington Enterprises, Inc. in compiled form incorporating all amendments.]	10-Q	3.1	1/09/2024

3.2	Code of Regulations of Worthington Enterprises, Inc. [This document represents the code of regulations of Worthington Enterprises, Inc. in compiled form incorporating all amendments.]	10-Q	3(b)	10/16/2000

10.1	Worthington Enterprises, Inc. 2025 Equity Plan for Non-Employee Directors†	8-K	10.1	9/26/2025

31.1	Rule 13a - 14(a)/15d - 14(a) Certifications (Principal Executive Officer)*

31.2	Rule 13a - 14(a)/15d - 14(a) Certifications (Principal Financial Officer)*

32.1	Section 1350 Certification of Principal Executive Officer**

32.2	Section 1350 Certification of Principal Financial Officer**

101	Interactive Data Files Pursuant to Rule 405 of Regulation S-T, formatted in Inline XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at February 28, 2026 and May 31, 2025; (ii) Consolidated Statements of Earnings for the three and nine months ended February 28, 2026 and February 28, 2025; (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended February 28, 2026 and February 28, 2025; (iv) Consolidated Statements of Cash Flows for the three and nine months ended February 28, 2026 and February 28, 2025 and (v) Condensed Notes to Consolidated Financial Statements.*

104	The cover page from this Quarterly Report on Form 10-Q for the quarter ended February 28, 2026, formatted in Inline XBRL and included in Exhibit 101.*

——————————————————

* Filed herewith.

** Furnished herewith.

† Indicates a management contract or compensatory plan or arrangement.

Table of Contents

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		WORTHINGTON ENTERPRISES, INC.

Date: April 9, 2026	By:	/s/ Colin J. Souza
		Colin J. Souza,
		Vice President and Chief Financial Officer
		(On behalf of the registrant as Duly Authorized Officer and as Principal Financial Officer)