EX-99.1 15 wor-ex99_1.htm EX-99.1

Exhibit 99.1

WORTHINGTON ARMSTRONG VENTURE

Consolidated Financial Statements

December 31, 2025 and 2024

(With Independent Auditors’ Report Thereon)

WORTHINGTON ARMSTRONG VENTURE

Table of Contents

|  | Page
Independent Auditors’ Report |  | 1-2
Consolidated Balance Sheets, December 31, 2025 and 2024 |  | 3
Consolidated Statements of Income and Comprehensive Income, Years ended December 31, 2025, 2024, and 2023 |  | 4
Consolidated Statements of Partners’ Deficit, Years ended December 31, 2025, 2024, and 2023 |  | 5
Consolidated Statements of Cash Flows, Years ended December 31, 2025, 2024, and 2023 |  | 6
Notes to Consolidated Financial Statements |  | 7

KPMG LLP

Suite 4000

1735 Market Street

Philadelphia, PA 19103-7501

Independent Auditors’ Report

The Board of Directors
Worthington Armstrong Venture:

Opinion

We have audited the consolidated financial statements of Worthington Armstrong Venture and its subsidiary (the Company), which comprise the consolidated balance sheets as of December 31, 2025 and 2024, and the related consolidated statements of income and comprehensive income, partners’ deficit, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes to the consolidated financial statements.

In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows each of the years in the three-year period ended December 31, 2025 in accordance with U.S. generally accepted accounting principles.

Basis for Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with U.S. generally accepted accounting principles, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for one year after the date that the consolidated financial statements are issued.

Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated financial statements.

KPMG LLP, a Delaware limited liability partnership, and its subsidiaries are part of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee.

In performing an audit in accordance with GAAS, we:

•
Exercise professional judgment and maintain professional skepticism throughout the audit.
•
Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated financial statements.
•
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audit.

Philadelphia, Pennsylvania
February 16, 2026

2

worthington armstrong venture

Consolidated Balance Sheets

December 31, 2025 and 2024

(Dollar amounts in thousands)

Assets | 2025 |  |  | 2024 |
Current assets: |  |  |  |  |
Cash and cash equivalents | $ | 3,464 |  |  |  | 3,806 |
Accounts receivable, net |  | 49,667 |  |  |  | 49,509 |
Receivables from affiliates |  | 2,220 |  |  |  | 3,808 |
Inventory, net |  | 54,127 |  |  |  | 52,567 |
Other current assets |  | 672 |  |  |  | 349 |
Total current assets |  | 110,150 |  |  |  | 110,039 |
Property, plant, and equipment, net |  | 42,119 |  |  |  | 40,292 |
Goodwill & Intangibles |  | 14,119 |  |  |  | 14,655 |
Operating lease assets |  | 27,919 |  |  |  | 38,750 |
Other assets |  | 384 |  |  |  | 347 |
Total assets | $ | 194,691 |  |  |  | 204,083 |
Liabilities and Partners' Deficit |  |  |  |  |
Current liabilities: |  |  |  |  |
Accounts payable | $ | 16,261 |  |  |  | 18,208 |
Accounts payable to affiliates |  | 333 |  |  |  | 443 |
Accrued expenses |  | 7,530 |  |  |  | 7,757 |
Operating lease liabilities |  | 4,228 |  |  |  | 5,248 |
Taxes payable |  | 267 |  |  |  | 204 |
Total current liabilities |  | 28,619 |  |  |  | 31,860 |
Long-term liabilities: |  |  |  |  |
Long-term debt |  | 330,894 |  |  |  | 337,556 |
Long term operating lease liabilities |  | 25,960 |  |  |  | 33,502 |
Other long-term liabilities |  | 513 |  |  |  | 2,228 |
Total long-term liabilities |  | 357,367 |  |  |  | 373,286 |
Total liabilities |  | 385,986 |  |  |  | 405,146 |
Partners' deficit: |  |  |  |  |
Accumulated deficit |  | (191,295 | ) |  |  | (200,897 | )
Accumulated other comprehensive loss |  | - |  |  |  | (166 | )
Total partners' deficit |  | (191,295 | ) |  |  | (201,063 | )
Total liabilities and partners' deficit | $ | 194,691 |  |  |  | 204,083 |

See accompanying notes to consolidated financial statements.

3

worthington armstrong venture

Consolidated Statements of Income and Comprehensive Income

Years ended December 31, 2025, 2024, and 2023

(Dollar amounts in thousands)

| 2025 |  |  | 2024 |  |  | 2023 |
Net sales | $ | 512,964 |  |  |  | 492,329 |  |  |  | 448,995 |
Cost of sales |  | (200,155 | ) |  |  | (195,455 | ) |  |  | (185,823 | )
Gross margin |  | 312,809 |  |  |  | 296,874 |  |  |  | 263,172 |
Selling, general, and administrative expenses |  | (62,347 | ) |  |  | (62,215 | ) |  |  | (59,116 | )
Operating income |  | 250,462 |  |  |  | 234,659 |  |  |  | 204,056 |
Other income (expense), net |  | 451 |  |  |  | (1,143 | ) |  |  | 257 |
Interest expense |  | (16,021 | ) |  |  | (17,256 | ) |  |  | (16,844 | )
Income from operations before tax expense |  | 234,892 |  |  |  | 216,260 |  |  |  | 187,469 |
Income tax expense |  | (290 | ) |  |  | (348 | ) |  |  | (232 | )
Total net income |  | 234,602 |  |  |  | 215,912 |  |  |  | 187,237 |
Other comprehensive income: |  |  |  |  |  |  |  |
Change in pension plan |  | - |  |  |  | 1,269 |  |  |  | 119 |
Change in cash flow hedge |  | 166 |  |  |  | (1,259 | ) |  |  | 1,244 |
Total other comprehensive income |  | 166 |  |  |  | 10 |  |  |  | 1,363 |
Total comprehensive income | $ | 234,768 |  |  |  | 215,922 |  |  |  | 188,600 |

See accompanying notes to consolidated financial statements.

4

WORTHINGTON ARMSTRONG VENTURE

Consolidated Statements of Partners' Deficit

Years ended December 31, 2025, 2024, and 2023

(Dollar amounts in thousands)

| Contributed capital |  |  |  |  |  |  |  |  |  |
|  |  |  | The |  |  |  |  |  | Accumulated |  |  |  |
| Armstrong |  |  | Worthington |  |  |  |  |  | other |  |  | Total |
| Ventures, |  |  | Steel |  |  | Accumulated |  |  | comprehensive |  |  | partners' |
| Inc. |  |  | Company |  |  | Deficit |  |  | income (loss) |  |  | deficit |
Balance, December 31, 2022 | $ | - |  |  |  | - |  |  |  | (214,932 | ) |  |  | (1,539 | ) |  |  | (216,471 | )
Net income |  | - |  |  |  | - |  |  |  | 187,237 |  |  |  | - |  |  |  | 187,237 |
Distributions |  | - |  |  |  | - |  |  |  | (193,000 | ) |  |  | - |  |  |  | (193,000 | )
Change in pension plan |  | - |  |  |  | - |  |  |  | - |  |  |  | 119 |  |  |  | 119 |
Change in cash flow hedge |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,244 |  |  |  | 1,244 |
Balance, December 31, 2023 | $ | - |  |  |  | - |  |  |  | (220,695 | ) |  |  | (176 | ) |  |  | (220,871 | )
Net income |  | - |  |  |  | - |  |  |  | 215,912 |  |  |  | - |  |  |  | 215,912 |
Distributions |  | - |  |  |  | - |  |  |  | (196,000 | ) |  |  | - |  |  |  | (196,000 | )
Other |  | - |  |  |  | - |  |  |  | (114 | ) |  |  | - |  |  |  | (114 | )
Change in pension plan |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,269 |  |  |  | 1,269 |
Change in cash flow hedge |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,259 | ) |  |  | (1,259 | )
Balance, December 31, 2024 | $ | - |  |  |  | - |  |  |  | (200,897 | ) |  |  | (166 | ) |  |  | (201,063 | )
Net income |  | - |  |  |  | - |  |  |  | 234,602 |  |  |  | - |  |  |  | 234,602 |
Distributions |  | - |  |  |  | - |  |  |  | (225,000 | ) |  |  | - |  |  |  | (225,000 | )
Change in cash flow hedge |  | - |  |  |  | - |  |  |  | - |  |  |  | 166 |  |  |  | 166 |
Balance, December 31, 2025 | $ | - |  |  |  | - |  |  |  | (191,295 | ) |  |  | - |  |  |  | (191,295 | )

See accompanying notes to consolidated financial statements.

5

WORTHINGTON ARMSTRONG VENTURE

Consolidated Statements of Cash Flows

Years ended December 31, 2025, 2024, and 2023

(Dollar amounts in thousands)

| 2025 |  |  | 2024 |  |  | 2023 |
Cash flows from operating activities: |  |  |  |  |  |  |  |
Net income | $ | 234,602 |  |  |  | 215,912 |  |  |  | 187,237 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |  |  |  |
Depreciation and amortization |  | 5,618 |  |  |  | 5,168 |  |  |  | 4,739 |
Pension settlement expense |  | - |  |  |  | 1,016 |  |  |  | - |
Changes in assets and liabilities: |  |  |  |  |  |  |  |
Change in receivables |  | 1,430 |  |  |  | (8,778 | ) |  |  | 1,699 |
Change in inventory |  | (1,560 | ) |  |  | (10,194 | ) |  |  | 9,481 |
Change in payables and accrued expenses |  | (2,885 | ) |  |  | (1,762 | ) |  |  | 2,398 |
Other |  | 1,347 |  |  |  | 775 |  |  |  | 37 |
Net cash provided by operating activities |  | 238,552 |  |  |  | 202,137 |  |  |  | 205,591 |
Cash flows from investing activities: |  |  |  |  |  |  |  |
Purchases of property, plant, and equipment |  | (6,909 | ) |  |  | (7,418 | ) |  |  | (6,178 | )
Cash paid for acquisition |  | - |  |  |  | (8,460 | ) |  |  | - |
Net cash used in investing activities |  | (6,909 | ) |  |  | (15,878 | ) |  |  | (6,178 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Proceeds from revolving credit facility |  | 260,000 |  |  |  | 253,000 |  |  |  | 213,000 |
Repayment of revolving credit facility |  | (266,000 | ) |  |  | (242,000 | ) |  |  | (221,000 | )
Payment of financing costs |  | (985 | ) |  |  | - |  |  |  | - |
Distributions paid |  | (225,000 | ) |  |  | (196,000 | ) |  |  | (193,000 | )
Net cash used in financing activities |  | (231,985 | ) |  |  | (185,000 | ) |  |  | (201,000 | )
Net increase (decrease) in cash and cash equivalents |  | (342 | ) |  |  | 1,259 |  |  |  | (1,587 | )
Cash and cash equivalents at beginning of year |  | 3,806 |  |  |  | 2,547 |  |  |  | 4,134 |
Cash and cash equivalents at end of year | $ | 3,464 |  |  |  | 3,806 |  |  |  | 2,547 |
Supplemental disclosures: |  |  |  |  |  |  |  |
Interest paid | $ | 16,065 |  |  |  | 17,271 |  |  |  | 17,459 |
Income taxes paid |  | 246 |  |  |  | 336 |  |  |  | 198 |

See accompanying notes to consolidated financial statements.

6

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

(1)
Description of Business

Worthington Armstrong Venture (the Company) is a general partnership, formed in June 1992, between Armstrong Ventures, Inc. (Armstrong), a subsidiary of Armstrong World Industries, Inc., and The Worthington Steel Company (Worthington), a Delaware corporation (a subsidiary of Worthington Enterprises, Inc.). Its business is to manufacture and market suspension systems for commercial and residential ceiling markets throughout the world. The Company has seven manufacturing plants located throughout the United States.

(2)
Summary of Significant Accounting Policies
(a)
Basis of Presentation and Use of Estimates

These consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and include management estimates and judgments, where appropriate. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include the valuation of property, plant, and equipment and goodwill, operating lease liabilities and right-of-use assets, and accrual for volume rebates.

The consolidated financial statements include the accounts of the Company and its subsidiary. All significant intercompany transactions have been eliminated.

(b)
Revenue Recognition

The Company recognizes revenue upon transfer of control of products to the customer, which typically occurs upon shipment. The main performance obligation to customers is the delivery of products in accordance with purchase orders. Each purchase order confirms the transaction price for the products purchased under the arrangement. Direct shipments to building materials distributors, home centers, direct customers and retailers represent the majority of sales transactions. Standard sales terms are Free On Board (“FOB”) shipping point; however, the Company does have minimal sales terms that are FOB destination. At the point of shipment, the customer is required to pay under normal sales terms, which in most cases are 45 days or less, with no material financing components. While the majority of the Company’s revenue is derived from the sale of standard products, the Company also manufactures and sells customized ceiling products. The manufacturing cycle for these products is typically short.

The Company’s products are sold with normal and customary return provisions. Limited warranties are provided for defects in materials or factory workmanship, sagging and warping, and certain other manufacturing defects. Warranties are not sold separately to customers, and product warranties place certain requirements on the purchaser, including installation and maintenance in accordance with written instructions. In addition to the warranty program, under certain limited circumstances, the Company will occasionally, at its sole discretion, provide a customer accommodation repair or replacement. Warranty repairs and replacements are most commonly made by professional installers employed by or affiliated with the Company’s independent

| 7 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

distributors. Sales returns and warranty claims have historically not been material and do not constitute separate performance obligations.

The Company often offers incentive programs to its customers, primarily volume rebates and promotions. The majority of the Company’s rebates are designated as a percentage of annual customer purchases. Rebate amounts are estimated based on actual sales for the period and accrued for the projected incentive programs costs. The costs of rebate accruals are recorded as a reduction to revenue. Other sales discounts, including early pay promotions, are deducted immediately from the sales invoice.

Sales taxes collected from customers and remitted to governmental authorities are accounted for on a net basis and, therefore, are excluded from revenues in the consolidated statements of income and comprehensive income.

(c)
Derivative Instruments and Hedging Activities

The Company recognizes all derivative instruments as either assets or liabilities in the consolidated balance sheet at their respective fair values. For derivatives designated in hedging relationships, changes in the fair value are recognized in accumulated other comprehensive income, to the extent the derivative is effective at offsetting the changes in cash flows being hedged until the hedged item affects earnings. For derivatives not designated as hedges or that do not meet the criteria for hedge accounting, all changes in fair value are recorded immediately to profit or loss.

(d)
Advertising Costs and Research and Development Expenditures

The Company recognizes advertising costs and research and development expense as incurred. Advertising expense was $1,718, $2,090, and $1,844 for the years ended December 31, 2025, 2024, and 2023, respectively. Research and development expense was $3,714, $4,102, and $3,924 for the years ended December 31, 2025, 2024, and 2023, respectively.

(e)
Taxes

The Company is a general partnership in the United States, and accordingly, generally, U.S. federal and state income taxes are the responsibility of the two general partners. The Company recognizes the effect of uncertain income tax positions only if those positions are more likely than not of being sustained. Recognized income tax benefits are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

(f)
Trade Accounts Receivable

Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company maintains an allowance for doubtful accounts for estimated credit losses inherent in its accounts receivable portfolio. In establishing the required allowance, management considers historical losses, current receivables aging, and existing industry and national economic data. Account balances are charged off against the allowance after all means of collection have been

| 8 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

exhausted and the potential for recovery is considered remote. The Company does not have any off‑balance‑sheet credit exposure related to its customers.

(g)
Inventories

Inventories are valued at the lower of cost and net realizable value. Cost is determined on the first‑in, first‑out method.

(h)
Long‑Lived Assets

Property, plant, and equipment are stated at cost, with accumulated depreciation and amortization deducted to arrive at net book value. Depreciation charges are determined generally on the straight‑line basis over the useful lives as follows: buildings, 30 years; machinery and equipment, 5 to 15 years; and leasehold improvements over the shorter of 10 years or the life of the lease. Impairment losses are recorded when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amount. If an impairment exists, the asset is reduced to fair value.

(i)
Leases

The Company enters into operating leases for certain manufacturing plants, warehouses, and automobiles. The Company’s leases have remaining lease terms of up to 10 years. Several leases include options for the Company to renew in certain increments. The Company considers these components in determining the lease term used to establish the right-of-use ("ROU") assets and lease liabilities when it is reasonably certain that the Company will exercise that option. The Company’s lease agreements do not contain any residual value guarantees or material restrictive covenants. Short-term leases with an initial term of 12 months or less are not recorded on the consolidated balance sheet. The lease expenses are recognized on a straight-line basis over the lease term.

As the Company’s leases do not provide an implicit rate, an Incremental Borrowing Rate based on information that is available at the lease commencement date is used to compute the present value of lease payments, which is an estimate of the collateralized borrowing rate the Company would incur on future lease payments over a similar term.

(j)
Goodwill and Intangibles

Goodwill of $10,905 as of December 31, 2025 and 2024, represents the excess of the aggregate purchase price over the fair value of the net assets acquired in a purchase business combination. Goodwill is tested for impairment at least annually. The impairment tests performed in 2025 and 2024 did not result in an impairment of goodwill.

| 9 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

Intangible assets of $3,214 and $3,750 as of December 31, 2025 and 2024, respectively, primarily represent acquired customer relationships, which are amortized on a straight-line basis over their estimated useful lives, which range from 5 to 15 years. Amortization expense was $536, $403, and $164 for the years ended December 31, 2025, 2024, and 2023, respectively. Intangible assets are reviewed for impairment when indicators of impairment are present. The Company did not test intangible assets for impairment in 2025 or 2024, as no indicators of impairment existed.

(k)
Recently Issued Accounting Standards

In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires the disaggregation of certain expense captions into specified categories in disclosures within the notes to the consolidated financial statements to provide enhanced transparency into the expense captions presented on the face of the statement of income and comprehensive income. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, with early adoption permitted, and may be applied either prospectively or retrospectively to financial statements issued for reporting periods after the effective date of ASU 2024-03 or retrospectively to any or all prior periods presented in the financial statements. The Company is currently evaluating the impact that the adoption of ASU 2024-03 will have on its related disclosures.

(3)
Accounts Receivable

The Company sells its products to select, preapproved customers whose businesses are directly affected by changes in economic and market conditions. The Company considers these factors and the financial condition of each customer when establishing its allowance for losses from doubtful accounts. The allowance for doubtful accounts was $44 and $104 at December 31, 2025 and 2024, respectively.

(4)
Inventory

| 2025 |  |  | 2024 |
Finished goods | $ | 19,261 |  |  |  | 18,374 |
Goods in process |  | 989 |  |  |  | 713 |
Raw materials |  | 29,772 |  |  |  | 29,758 |
Supplies |  | 4,105 |  |  |  | 3,722 |
Total inventory, net of reserves | $ | 54,127 |  |  |  | 52,567 |

| 10 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

(5)
Derivative Instruments and Hedging Activities

The Company may use interest-rate related derivative instruments to manage its exposure related to changes in interest rates on its variable-rate debt instruments and uses commodity derivatives to manage its exposure to commodity price fluctuations. The Company does not enter into derivative instruments for any purpose other than cash flow hedging. The Company does not speculate using derivative instruments.

The Company currently uses Secured Overnight Financing Rate (SOFR) debt to finance its operations. The debt obligations expose the Company to variability in interest payments due to changes in interest rates.

Management believes that it is prudent to limit the variability of a portion of its interest payments, and thus may enter into interest rate swap agreements to manage fluctuations in cash flows resulting from changes in the benchmark interest rate. The swap changes the variable-rate cash flow exposure on the debt obligations to fixed cash flows. The Company is not currently utilizing interest rate swaps; however, management will continue to evaluate opportunities to limit variability of cash flows resulting from changes in the benchmarked interest rate.

The Company also strategically enters into certain derivative instruments to hedge exposure to changes in cash flows attributable to commodity price fluctuations associated with certain forecasted transactions, specifically the future purchases of steel and aluminum used in manufacturing the Company’s products. Changes in the fair value of steel and aluminum derivative instruments designated as hedging instruments and that effectively offset the variability of cash flows associated with anticipated purchases of steel and aluminum are reported in accumulated other comprehensive income. These amounts subsequently are reclassed into cost of goods sold when the related inventory is liquidated and affects earnings. The Company assesses hedge effectiveness both at the onset of the hedge and at regular intervals throughout the life of the derivative instrument.

There were no derivative instruments or hedging activities in place as of December 31, 2025 and the fair value of derivatives designed as hedging instruments held as of December 31, 2024 was immaterial.

(6)
Property, Plant, and Equipment

| 2025 |  |  | 2024 |
Land | $ | 673 |  |  |  | 673 |
Buildings |  | 19,095 |  |  |  | 16,976 |
Machinery and equipment |  | 92,511 |  |  |  | 85,407 |
Computer software |  | 2,572 |  |  |  | 2,621 |
Construction in process |  | 5,643 |  |  |  | 8,835 |
|  | 120,494 |  |  |  | 114,512 |
Accumulated depreciation and amortization |  | (78,375 | ) |  |  | (74,220 | )
Total property, plant, and equipment, net | $ | 42,119 |  |  |  | 40,292 |

| 11 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

Depreciation expense was $5,082, $4,765 and $4,575 for the years ended December 31, 2025, 2024 and 2023, respectively.

(7)
Fair Value of Financial Instruments

The Company does not hold or issue financial instruments for trading purposes.

The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses approximate their fair value due to the short-term maturity of these instruments. The carrying value and estimated fair value of debt was $330,894 and $317,912, respectively, at December 31, 2025. The carrying value and estimated fair value of debt was $337,556 and $325,598, respectively, at December 31, 2024.

The fair value of the Company’s debt is based on the amount of future cash flows discounted using rates the Company would currently be able to realize for similar instruments of comparable maturity.

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. U.S. GAAP establishes a three-level fair value hierarchy that prioritizes the inputs used to measure fair value. The three levels of inputs used to measure fair value are as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs.

The Company’s derivatives are valued using Level 2 inputs. The fair values are disclosed in Note 5. The Company does not have any significant financial or nonfinancial assets or liabilities that are valued using Level 3 inputs.

(8)
Debt

The Company has a $275,000 revolving credit facility (Facility) with PNC Bank and other lenders which expires February 6, 2030. As of December 31, 2025 and 2024 there was $182,000 and $188,000, respectively, outstanding under the Facility. The Company can borrow at rates with a range over adjusted SOFR of 1.375% to 2.0%, depending on the Company’s leverage ratio, as defined by the

| 12 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

terms of the Facility. As of December 31, 2025 and 2024, the Company’s interest rate was 5.22% and 5.71%, respectively.

On October 19, 2018, the Company issued $50,000 of 10-year private placement notes with PGIM, Inc. (PGIM Series B Notes) that mature in October 2028. At December 31, 2025 and 2024, there was $50,000 outstanding. The PGIM Series B Notes bear interest at 4.79% that is paid on a quarterly basis.

On February 5, 2021, the Company issued $50,000 of 8-year private placement notes with PGIM, Inc. (PGIM Series D Notes) that mature in February 2029. At December 31, 2025 and 2024, there was $50,000 outstanding. The PGIM Series D Notes bear interest at 3.05% that is paid on a quarterly basis.

On January 7, 2021, the Company issued $50,000 of 10-year private placement notes with Bank of America N.A. (BoA Series C Notes) that mature in January 2031. At December 31, 2025 and 2024 there was $50,000 outstanding. The BoA Series C Notes bear interest at 2.90% that is paid bi-annually.

As of December 31, 2025 and 2024, unamortized debt issuance costs were $1,106 and $444, respectively. The debt agreements contain certain restrictive financial covenants, including, among others, interest coverage and leverage ratios. The Company was in compliance with its covenants during the years ended and as of December 31, 2025 and 2024.

| 13 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

(9)
Pension Benefit Programs

The Company contributes to the Worthington Industries Deferred Profit Sharing Plan for eligible U.S. employees. Costs for this plan were $2,128, $1,842 and $1,584 for 2025, 2024 and 2023, respectively.

The Company also had a U.S. defined-benefit pension plan for eligible hourly employees that worked in its former manufacturing plant located in Malvern, Pennsylvania. This plan was curtailed in January 2004 due to the consolidation of the Company’s East Coast operations, which eliminated the expected future years of service for participants in the plan.

During the year ended December 31, 2024, the Company terminated the defined-benefit pension plan and settled the remaining plan obligations by offering lump sum settlements to all participants not receiving monthly benefits and purchasing annuities for all remaining plan participants. These actions reduced the number of participants in the defined-benefit pension plan to zero and the Company has no future obligations related to the plan.

After purchasing the annuities and settling the remaining administrative expenses in 2024, the Company was in an overfunded position and funds were reverted to the Company, which offset a portion of the pension settlement charges. Pension settlement expense of $1,016 was recorded in other income (expense), net in the consolidated statements of income and comprehensive income, for the year ended December 31, 2024.

The following table sets forth the defined-benefit pension plan’s benefit obligations at December 31, 2024:

| 2024 |
Projected benefit obligation at beginning of year | $ | 3,706 |
Interest cost |  | 87 |
Actuarial gain |  | (88 | )
Benefits paid |  | (3,705 | )
Projected benefit obligation at end of year | $ | - |

Note: The $1,016 settlement charge incurred in 2024 is included within the “Benefits paid” total.

| 14 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

The components of net periodic benefit cost are as follows:

| 2024 |  |  | 2023 |
Interest cost | $ | 87 |  |  |  | 195 |
Expected return on plan assets |  | (75 | ) |  |  | (167 | )
Recognized net actuarial loss |  | 73 |  |  |  | 144 |
Recognized settlement charge |  | 1,016 |  |  |  | 74 |
Net periodic benefit costs | $ | 1,101 |  |  |  | 246 |

The valuations and assumptions reflect the Society of Actuaries PRI 2012 mortality table with MP-2021 generational projection scales as of December 31, 2023.

(10)
Income Taxes

The Company is a general partnership in the United States, and accordingly, U.S. federal and state income taxes are generally the responsibility of the two general partners. Therefore, no federal income tax provision has been recorded on U.S. income. Certain state and local taxes are the responsibility of the Company and are recorded as income tax expense in the consolidated statements of income and comprehensive income.

(11)
Leases

The Company is a lessee in several noncancellable operating leases, primarily real estate for its corporate office as well as for certain of its manufacturing facilities; substantially all of the Company’s lease expense relates to building and warehouse lease expense. Several leases include options for renewal, and contain clauses for payment of real estate taxes, insurance, and certain operating costs. In most cases, management expects that in the normal course of business, leases will be renewed or replaced by other leases.

Minimum rent payments under operating leases are recognized on a straight-line basis over the term of the lease including any periods of free rent. Rent expense during 2025, 2024, and 2023 amounted to $6,043, $6,113, and $5,005, respectively.

Short-term lease expense and variable lease costs were not material for the years ended December 31, 2025, 2024 and 2023. As of December 31, 2025, the Company did not have any new leases that have not yet commenced.

The weighted average remaining lease term for the Company’s operating leases at December 31, 2025 and 2024 was 6.9 years and 7.2 years, respectively. The weighted average discount rate at December 31, 2025 and 2024 was 4.5% and 4.3%, respectively.

| 15 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

Cash paid for amounts included in the measurement of lease liabilities was $4,945 and $6,481 for the years ended December 31, 2025 and 2024, respectively.

Maturities of operating lease liabilities under noncancellable leases as of December 31, 2025 are as follows:

Year: |  |
2026 | $ | 5,344 |
2027 |  | 4,910 |
2028 |  | 4,902 |
2029 |  | 5,042 |
2030 |  | 5,006 |
Thereafter |  | 10,391 |
Total undiscounted lease payments | $ | 35,595 |
Less: imputed interest |  | (5,407 | )
Total lease liabilities | $ | 30,188 |

(12)
Accumulated Other Comprehensive Income (Loss)

The following table summarizes the activity, by component, related to the change in AOCI for December 31, 2025 and 2024 and the balances for accumulated other comprehensive income (loss):

|  |  |  |  |  |  | Accumulated |
|  |  |  |  |  |  | other |
| Cash flow |  |  |  |  |  | comprehensive |
| Hedge |  |  | Pension Plan |  |  | income (loss) |
| $ | 1,093 |  |  |  | (1,269 | ) |  |  | (176 | )
Balance, December 31, 2023 |  |  |  |  |  |  |  |
Other comprehensive income before reclassifications |  | (1,259 | ) |  |  | 233 |  |  |  | (1,026 | )
Amounts reclassified from accumulated other comprehensive income |  | - |  |  |  | 1,036 |  |  |  | 1,036 |
Net current period other comprehensive income |  | (1,259 | ) |  |  | 1,269 |  |  |  | 10 |
Balance, December 31, 2024 | $ | (166 | ) |  |  | - |  |  |  | (166 | )
Other comprehensive income before reclassifications |  | 166 |  |  |  | - |  |  |  | 166 |
Amounts reclassified from accumulated other comprehensive income |  | - |  |  |  | - |  |  |  | - |
Net current period other comprehensive income |  | 166 |  |  |  | - |  |  |  | 166 |
Balance, December 31, 2025 | $ | - |  |  |  | - |  |  |  | - |

| 16 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

The amount reclassified from AOCI was recorded in other income, net in the consolidated statements of income and comprehensive income.

(13)
Related Parties

Armstrong provides certain selling, promotional, and administrative processing services to the Company for which it receives reimbursement. Armstrong purchases grid products from the Company, which are then resold along with Armstrong inventory to Armstrong’s customers.

| 2025 |  |  | 2024 |  |  | 2023 |
Services provided by Armstrong | $ | 26,650 |  |  |  | 26,472 |  |  |  | 27,797 |
Sales to Armstrong |  | 30,512 |  |  |  | 34,398 |  |  |  | 32,568 |

Armstrong owed the Company $2,220 and $3,808 for services and purchase of product as of December 31, 2025 and 2024, respectively, which are included in receivables from affiliates.

Worthington, and affiliates of Worthington, provide certain administrative processing services and insurance‑related coverages to the Company for which it receives reimbursement.

| 2025 |  |  | 2024 |  |  | 2023 |
Administrative services by Worthington | $ | 2,012 |  |  |  | 2,004 |  |  |  | 2,139 |
Insurance-related coverage net of premiums by Worthington |  | 1,029 |  |  |  | 626 |  |  |  | 691 |

The Company owed $333 and $443 to Worthington and affiliates of Worthington as of December 31, 2025 and 2024, respectively, which are included in accounts payable to affiliates.

(14)
Legal Proceedings

The Company is involved in various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s consolidated financial position, results of operations, or liquidity.

| 17 | (Continued)

WORTHINGTON ARMSTRONG VENTURE

Notes to Consolidated Financial Statements

December 31, 2025 and 2024

(Dollar amounts in thousands)

(15)
Business and Credit Concentrations

Approximately 38%, 36%, and 35% of net sales were to the Company’s largest third-party customer for 2025, 2024, and 2023, respectively. The Company’s 10 largest third-party customers accounted for approximately 83%, 82%, and 80% of the Company’s net sales for 2025, 2024, and 2023, respectively, and approximately 83% and 89% of the Company’s trade accounts receivable balances at December 31, 2025 and 2024, respectively. See Note 13 for sales to and amounts owed to the Company from Armstrong.

(16)
Subsequent Events

Management has evaluated subsequent events through the date the annual consolidated financial statements were available to be issued, February 16, 2026.

| 18 |