vs
Side-by-side financial comparison of Sinclair, Inc. (SBGI) and Worthington Steel, Inc. (WS). Click either name above to swap in a different company.
Worthington Steel, Inc. is the larger business by last-quarter revenue ($871.9M vs $807.0M, roughly 1.1× Sinclair, Inc.). Sinclair, Inc. runs the higher net margin — 2.5% vs 2.2%, a 0.3% gap on every dollar of revenue. On growth, Worthington Steel, Inc. posted the faster year-over-year revenue change (18.0% vs 4.0%). Over the past eight quarters, Worthington Steel, Inc.'s revenue compounded faster (3.9% CAGR vs -1.3%).
Sinclair, Inc., doing business as Sinclair Broadcast Group, is a publicly traded American telecommunications conglomerate that is controlled by the descendants of company founder Julian Sinclair Smith. Headquartered in the Baltimore suburb of Cockeysville, Maryland, the company is the second-largest television station operator in the United States by number of stations after Nexstar Media Group, owning or operating 193 stations across the country in over 100 markets, covering 40% of American ...
Worthington Enterprises, Inc. is an American industrial manufacturing company headquartered in Columbus, Ohio. The company is composed of two business segments, consumer products and building products. Within these segments, the company designs and manufactures pressure vessels such as propane, oxygen and helium tanks, refrigerant and industrial cylinders, camping and residential use cylinders, water system tanks for storage, treatment, heating, expansion and flow control, as well as a variet...
SBGI vs WS — Head-to-Head
Income Statement — Q1 FY2026 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $807.0M | $871.9M |
| Net Profit | $20.0M | $18.8M |
| Gross Margin | — | 10.7% |
| Operating Margin | 0.0% | 2.5% |
| Net Margin | 2.5% | 2.2% |
| Revenue YoY | 4.0% | 18.0% |
| Net Profit YoY | — | 46.9% |
| EPS (diluted) | $0.28 | $0.37 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $807.0M | — | ||
| Q4 25 | $836.0M | $871.9M | ||
| Q3 25 | $773.0M | $872.9M | ||
| Q2 25 | $784.0M | $832.9M | ||
| Q1 25 | $776.0M | $687.4M | ||
| Q4 24 | $1.0B | $739.0M | ||
| Q3 24 | $917.0M | $834.0M | ||
| Q2 24 | $829.0M | — |
| Q1 26 | $20.0M | — | ||
| Q4 25 | $109.0M | $18.8M | ||
| Q3 25 | $-1.0M | $36.8M | ||
| Q2 25 | $-64.0M | $55.7M | ||
| Q1 25 | $-156.0M | $13.8M | ||
| Q4 24 | $176.0M | $12.8M | ||
| Q3 24 | $94.0M | $28.4M | ||
| Q2 24 | $17.0M | — |
| Q1 26 | — | — | ||
| Q4 25 | — | 10.7% | ||
| Q3 25 | — | 13.2% | ||
| Q2 25 | — | 15.2% | ||
| Q1 25 | — | 11.8% | ||
| Q4 24 | — | 10.8% | ||
| Q3 24 | — | 12.0% | ||
| Q2 24 | — | — |
| Q1 26 | 0.0% | — | ||
| Q4 25 | 9.6% | 2.5% | ||
| Q3 25 | 7.5% | 5.5% | ||
| Q2 25 | 2.7% | 8.0% | ||
| Q1 25 | 1.8% | 2.7% | ||
| Q4 24 | 26.5% | 2.6% | ||
| Q3 24 | 19.5% | 5.2% | ||
| Q2 24 | 7.7% | — |
| Q1 26 | 2.5% | — | ||
| Q4 25 | 13.0% | 2.2% | ||
| Q3 25 | -0.1% | 4.2% | ||
| Q2 25 | -8.2% | 6.7% | ||
| Q1 25 | -20.1% | 2.0% | ||
| Q4 24 | 17.5% | 1.7% | ||
| Q3 24 | 10.3% | 3.4% | ||
| Q2 24 | 2.1% | — |
| Q1 26 | $0.28 | — | ||
| Q4 25 | $1.62 | $0.37 | ||
| Q3 25 | $-0.02 | $0.72 | ||
| Q2 25 | $-0.91 | $1.11 | ||
| Q1 25 | $-2.30 | $0.27 | ||
| Q4 24 | $2.64 | $0.25 | ||
| Q3 24 | $1.43 | $0.56 | ||
| Q2 24 | $0.27 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $89.8M |
| Total DebtLower is stronger | — | $72.1M |
| Stockholders' EquityBook value | — | $1.1B |
| Total Assets | — | $2.1B |
| Debt / EquityLower = less leverage | — | 0.06× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $866.0M | $89.8M | ||
| Q3 25 | $526.0M | $78.3M | ||
| Q2 25 | $616.0M | $38.0M | ||
| Q1 25 | $631.0M | $63.3M | ||
| Q4 24 | $697.0M | $52.0M | ||
| Q3 24 | $536.0M | $36.0M | ||
| Q2 24 | $378.0M | — |
| Q1 26 | — | — | ||
| Q4 25 | $4.4B | $72.1M | ||
| Q3 25 | $4.1B | $73.4M | ||
| Q2 25 | $4.1B | $151.5M | ||
| Q1 25 | $4.2B | — | ||
| Q4 24 | $4.1B | $115.0M | ||
| Q3 24 | $4.1B | $122.2M | ||
| Q2 24 | $4.1B | — |
| Q1 26 | — | — | ||
| Q4 25 | $443.0M | $1.1B | ||
| Q3 25 | $347.0M | $1.1B | ||
| Q2 25 | $361.0M | $1.1B | ||
| Q1 25 | $436.0M | $1.0B | ||
| Q4 24 | $583.0M | $1.0B | ||
| Q3 24 | $415.0M | $1.0B | ||
| Q2 24 | $340.0M | — |
| Q1 26 | — | — | ||
| Q4 25 | $5.9B | $2.1B | ||
| Q3 25 | $5.6B | $2.2B | ||
| Q2 25 | $5.7B | $2.0B | ||
| Q1 25 | $5.8B | $1.8B | ||
| Q4 24 | $5.9B | $1.7B | ||
| Q3 24 | $5.8B | $1.8B | ||
| Q2 24 | $5.7B | — |
| Q1 26 | — | — | ||
| Q4 25 | 9.84× | 0.06× | ||
| Q3 25 | 11.75× | 0.07× | ||
| Q2 25 | 11.30× | 0.14× | ||
| Q1 25 | 9.56× | — | ||
| Q4 24 | 7.02× | 0.11× | ||
| Q3 24 | 9.86× | 0.12× | ||
| Q2 24 | 12.08× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | — | $99.3M |
| Free Cash FlowOCF − Capex | — | $74.6M |
| FCF MarginFCF / Revenue | — | 8.6% |
| Capex IntensityCapex / Revenue | 1.7% | 2.8% |
| Cash ConversionOCF / Net Profit | — | 5.28× |
| TTM Free Cash FlowTrailing 4 quarters | — | $72.5M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $98.0M | $99.3M | ||
| Q3 25 | $-36.0M | $-6.3M | ||
| Q2 25 | $122.0M | $53.9M | ||
| Q1 25 | $5.0M | $53.8M | ||
| Q4 24 | $198.0M | $68.0M | ||
| Q3 24 | $210.0M | $54.6M | ||
| Q2 24 | $-306.0M | — |
| Q1 26 | — | — | ||
| Q4 25 | $79.0M | $74.6M | ||
| Q3 25 | $-58.0M | $-35.7M | ||
| Q2 25 | $105.0M | $8.4M | ||
| Q1 25 | $-11.0M | $25.2M | ||
| Q4 24 | $175.0M | $33.2M | ||
| Q3 24 | $193.0M | $33.1M | ||
| Q2 24 | $-329.0M | — |
| Q1 26 | — | — | ||
| Q4 25 | 9.4% | 8.6% | ||
| Q3 25 | -7.5% | -4.1% | ||
| Q2 25 | 13.4% | 1.0% | ||
| Q1 25 | -1.4% | 3.7% | ||
| Q4 24 | 17.4% | 4.5% | ||
| Q3 24 | 21.0% | 4.0% | ||
| Q2 24 | -39.7% | — |
| Q1 26 | 1.7% | — | ||
| Q4 25 | 2.3% | 2.8% | ||
| Q3 25 | 2.8% | 3.4% | ||
| Q2 25 | 2.2% | 5.5% | ||
| Q1 25 | 2.1% | 4.2% | ||
| Q4 24 | 2.3% | 4.7% | ||
| Q3 24 | 1.9% | 2.6% | ||
| Q2 24 | 2.8% | — |
| Q1 26 | — | — | ||
| Q4 25 | 0.90× | 5.28× | ||
| Q3 25 | — | -0.17× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 3.90× | ||
| Q4 24 | 1.13× | 5.31× | ||
| Q3 24 | 2.23× | 1.92× | ||
| Q2 24 | -18.00× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
SBGI
| Media revenue | $701.0M | 87% |
| Other | $82.0M | 10% |
| Political advertising revenue | $18.0M | 2% |
| Non-media revenue | $6.0M | 1% |
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
