MSA Safety Incorporated (MSA)
NYSE: MSA · Real-Time Price · USD
179.73
+4.10 (2.33%)
At close: Jul 28, 2026, 4:00 PM EDT
179.73
0.00 (0.00%)
After-hours: Jul 28, 2026, 7:00 PM EDT
MSA Safety Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 1,917 | 1,875 | 1,808 | 1,788 | 1,528 | 1,400 | |
Revenue Growth | 5.56% | 3.69% | 1.15% | 17.00% | 9.13% | 3.85% |
Cost of Revenue | 1,020 | 1,004 | 947.7 | 935.51 | 854.12 | 784.83 |
Gross Profit | 897.3 | 871.11 | 860.45 | 852.14 | 673.83 | 615.35 |
Selling, General & Admin | 427.97 | 414.25 | 394.71 | 396.65 | 338.87 | 332.86 |
Research & Development | 66.03 | 65.34 | 66.53 | 67.99 | 57.01 | 57.79 |
Other Operating Expenses | 16.23 | 19.7 | 10.04 | 156.19 | 38.81 | 201.91 |
Total Operating Expenses | 510.23 | 499.3 | 471.27 | 620.82 | 434.69 | 592.57 |
Operating Income | 387.07 | 371.82 | 389.18 | 231.32 | 239.14 | 22.78 |
Interest Expense | -32.67 | -31.8 | -36.89 | -46.73 | -21.66 | -10.76 |
Other Non-Operating Income (Expense) | 27.04 | 26.38 | 22.72 | 22.1 | 21.06 | 11.58 |
Total Non-Operating Income (Expense) | -5.63 | -5.42 | -14.17 | -24.63 | -0.6 | 0.82 |
Pretax Income | 381.44 | 366.4 | 375.01 | 206.69 | 238.53 | 23.6 |
Provision for Income Taxes | 90.85 | 87.47 | 90.04 | 148.11 | 58.9 | 1.82 |
Net Income | 290.59 | 278.92 | 284.97 | 58.58 | 179.63 | 21.79 |
Minority Interest in Earnings | - | - | - | - | - | 0.45 |
Net Income to Common | 290.59 | 278.92 | 284.97 | 58.58 | 179.63 | 21.34 |
Net Income Growth | 1.45% | -2.12% | 386.43% | -67.39% | 741.75% | -82.80% |
Shares Outstanding (Basic) | 39 | 39 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 39 | 39 | 40 | 39 | 39 | 39 |
Shares Change | -0.77% | -0.48% | 0.16% | 0.17% | -0.11% | 0.41% |
EPS (Basic) | 7.43 | 7.11 | 7.24 | 1.49 | 4.58 | 0.54 |
EPS (Diluted) | 7.40 | 7.09 | 7.21 | 1.48 | 4.56 | 0.54 |
EPS Growth | 2.07% | -1.66% | 387.16% | -67.54% | 744.44% | -82.86% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
Free Cash Flow | 309.48 | 295.43 | 242.21 | 50.09 | 114.9 | 155.31 |
Free Cash Flow Growth | 22.04% | 21.98% | 383.51% | -56.40% | -26.02% | -1.49% |
Free Cash Flow Per Share | 7.89 | 7.51 | 6.13 | 1.27 | 2.92 | 3.94 |
Dividends Per Share | 2.120 | 2.100 | 2.000 | 1.870 | 1.820 | 1.750 |
Dividend Growth | 3.92% | 5.00% | 6.95% | 2.75% | 4.00% | 2.34% |
Gross Margin | 46.80% | 46.46% | 47.59% | 47.67% | 44.10% | 43.95% |
Operating Margin | 20.19% | 19.83% | 21.52% | 12.94% | 15.65% | 1.63% |
Profit Margin | 15.16% | 14.88% | 15.76% | 3.28% | 11.76% | 1.56% |
FCF Margin | 16.14% | 15.76% | 13.40% | 2.80% | 7.52% | 11.09% |
EBITDA | 460.76 | 443.41 | 453.51 | 292.09 | 295.45 | 73.1 |
EBITDA Margin | 24.03% | 23.65% | 25.08% | 16.34% | 19.34% | 5.22% |
EBIT | 387.07 | 371.82 | 389.18 | 231.32 | 239.14 | 22.78 |
EBIT Margin | 20.19% | 19.83% | 21.52% | 12.94% | 15.65% | 1.63% |
Effective Tax Rate | 23.82% | 23.87% | 24.01% | 71.66% | 24.69% | 7.69% |