ESAB Corporation (FRA:O03)
Germany · Delayed Price · Currency is EUR 110.00
0.00 (0.00%)
At close: Feb 19, 2026
ESAB Corporation Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue | 2,843 | 2,741 | 2,775 | 2,593 | 2,428 |
Revenue Growth (YoY) | 3.71% | -1.22% | 6.99% | 6.81% | 24.51% |
Cost of Revenue | 1,794 | 1,703 | 1,759 | 1,708 | 1,590 |
Gross Profit | 1,048 | 1,037 | 1,016 | 885.53 | 837.98 |
Selling, General & Admin | 494.13 | 495.6 | 497.35 | 443.63 | 425.96 |
Research & Development | 44 | 39.2 | 38.8 | 36 | 39.7 |
Amortization of Goodwill & Intangibles | 43.3 | 36 | 39.7 | 35.6 | 42.1 |
Operating Expenses | 581.43 | 570.8 | 575.85 | 515.23 | 507.76 |
Operating Income | 466.91 | 466.65 | 439.9 | 370.3 | 330.23 |
Interest Expense | -76.04 | -62.39 | -54.79 | -21.69 | - |
Interest & Investment Income | - | - | - | - | 7.12 |
Currency Exchange Gain (Loss) | -3.35 | -7.28 | -39.31 | -18.86 | -7.65 |
EBT Excluding Unusual Items | 387.52 | 396.99 | 345.8 | 329.76 | 329.7 |
Merger & Restructuring Charges | -59.26 | -14.43 | -26.71 | -23.1 | -18.95 |
Other Unusual Items | - | -12.16 | - | -6.41 | 8.34 |
Pretax Income | 328.26 | 370.41 | 319.09 | 300.25 | 319.09 |
Income Tax Expense | 69.16 | 77.35 | 95.73 | 69.17 | 80.41 |
Earnings From Continuing Operations | 259.1 | 293.06 | 223.37 | 231.08 | 238.68 |
Earnings From Discontinued Operations | -25.87 | -22.31 | -12.34 | -3.07 | - |
Net Income to Company | 233.23 | 270.75 | 211.02 | 228.01 | 238.68 |
Minority Interest in Earnings | -6.47 | -5.91 | -5.74 | -4.27 | -3.57 |
Net Income | 226.77 | 264.84 | 205.29 | 223.75 | 235.11 |
Preferred Dividends & Other Adjustments | 1.22 | 1.37 | 1.56 | 1.6 | - |
Net Income to Common | 225.55 | 263.47 | 203.73 | 222.15 | 235.11 |
Net Income Growth | -14.38% | 29.01% | -8.25% | -4.83% | 49.36% |
Shares Outstanding (Basic) | 61 | 60 | 60 | 60 | 60 |
Shares Outstanding (Diluted) | 61 | 61 | 61 | 60 | 60 |
Shares Change (YoY) | 0.27% | 0.74% | 0.84% | 0.20% | - |
EPS (Basic) | 3.72 | 4.36 | 3.38 | 3.70 | 3.92 |
EPS (Diluted) | 3.68 | 4.31 | 3.36 | 3.69 | 3.92 |
EPS Growth | -14.77% | 28.55% | -9.01% | -5.80% | 49.48% |
Free Cash Flow | 213.28 | 303.62 | 282.32 | 174.12 | 215.15 |
Free Cash Flow Per Share | 3.48 | 4.97 | 4.65 | 2.90 | 3.58 |
Dividend Per Share | 0.380 | 0.300 | 0.230 | 0.150 | - |
Dividend Growth | 26.67% | 30.44% | 53.33% | - | - |
Gross Margin | 36.88% | 37.85% | 36.61% | 34.14% | 34.51% |
Operating Margin | 16.43% | 17.03% | 15.85% | 14.28% | 13.60% |
Profit Margin | 7.94% | 9.61% | 7.34% | 8.57% | 9.68% |
Free Cash Flow Margin | 7.50% | 11.08% | 10.17% | 6.71% | 8.86% |
EBITDA | 550.91 | 533.25 | 509.6 | 435.4 | 404.83 |
EBITDA Margin | 19.38% | 19.46% | 18.37% | 16.79% | 16.67% |
D&A For EBITDA | 84 | 66.6 | 69.7 | 65.1 | 74.6 |
EBIT | 466.91 | 466.65 | 439.9 | 370.3 | 330.23 |
EBIT Margin | 16.43% | 17.03% | 15.85% | 14.28% | 13.60% |
Effective Tax Rate | 21.07% | 20.88% | 30.00% | 23.04% | 25.20% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.