MSA Safety Incorporated (MSA)
NYSE: MSA · Real-Time Price · USD
176.24
+1.00 (0.57%)
Nov 11, 2026, 4:00 PM EST - Market closed
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 | Sep '26 Sep 30, 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 |
| 2,014 | 1,875 | 1,808 | 1,788 | 1,528 | 1,400 | |
Revenue Growth | 8.09% | 3.69% | 1.15% | 17.00% | 9.13% | 3.85% |
Cost of Revenue | 1,062 | 1,004 | 947.7 | 935.51 | 854.12 | 784.83 |
Gross Profit | 952.49 | 871.11 | 860.45 | 852.14 | 673.83 | 615.35 |
Selling, General & Admin | 417.13 | 383.45 | 372.73 | 381.57 | 313.35 | 317.44 |
Research & Development | 71.63 | 65.34 | 66.53 | 67.99 | 57.01 | 57.79 |
Operating Expenses | 488.76 | 448.79 | 439.26 | 449.56 | 370.37 | 375.23 |
Operating Income | 463.74 | 422.32 | 421.19 | 402.58 | 303.47 | 240.11 |
Interest Expense | -37.84 | -31.8 | -36.89 | -46.73 | -21.66 | -10.76 |
Interest & Investment Income | 5.86 | 5.86 | 7.02 | 8.18 | 4.16 | 3.26 |
Currency Exchange Gain (Loss) | -6.54 | -15.8 | -3.64 | -17.08 | -10.26 | -0.22 |
Other Non Operating Income (Expenses) | 2.81 | 1.59 | 0.43 | -0.02 | 0.91 | 0.79 |
EBT Excluding Unusual Items | 428.03 | 382.17 | 388.11 | 346.93 | 276.61 | 233.19 |
Merger & Restructuring Charges | -27.04 | -14.36 | -7.28 | -10.86 | -11.2 | -23.53 |
Gain (Loss) on Sale of Assets | - | - | - | -129.21 | - | -0.79 |
Asset Writedown | -1.41 | -1.41 | -0.82 | -0.17 | -6.29 | - |
Legal Settlements | - | - | -5 | -0 | -20.59 | -185.26 |
Pretax Income | 399.58 | 366.4 | 375.01 | 206.69 | 238.53 | 23.6 |
Income Tax Expense | 96.79 | 87.47 | 90.04 | 148.11 | 58.9 | 1.82 |
Earnings From Continuing Operations | 302.79 | 278.92 | 284.97 | 58.58 | 179.63 | 21.79 |
Net Income to Company | 302.79 | 278.92 | 284.97 | 58.58 | 179.63 | 21.79 |
Minority Interest in Earnings | - | - | - | - | - | -0.45 |
Net Income | 302.79 | 278.92 | 284.97 | 58.58 | 179.63 | 21.34 |
Preferred Dividends & Other Adjustments | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
Net Income to Common | 302.72 | 278.86 | 284.9 | 58.52 | 179.56 | 21.28 |
Net Income Growth | 8.18% | -2.12% | 386.88% | -67.41% | 743.99% | -82.84% |
Shares Outstanding (Basic) | 39 | 39 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 39 | 39 | 40 | 39 | 39 | 39 |
Shares Change | -1.34% | -0.48% | 0.16% | 0.17% | -0.11% | 0.41% |
EPS (Basic) | 7.80 | 7.11 | 7.24 | 1.49 | 4.58 | 0.54 |
EPS (Diluted) | 7.79 | 7.09 | 7.21 | 1.48 | 4.56 | 0.54 |
EPS Growth | 9.76% | -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 | Sep '26 Sep 30, 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 | 322.01 | 295.43 | 242.21 | 50.09 | 114.9 | 155.31 |
Free Cash Flow Per Share | 8.28 | 7.51 | 6.13 | 1.27 | 2.92 | 3.94 |
Dividend Per Share | 2.140 | 2.100 | 2.000 | 1.870 | 1.820 | 1.750 |
Dividend Growth | 2.89% | 5.00% | 6.95% | 2.75% | 4.00% | 2.34% |
Gross Margin | 47.29% | 46.46% | 47.59% | 47.67% | 44.10% | 43.95% |
Operating Margin | 23.02% | 22.53% | 23.29% | 22.52% | 19.86% | 17.15% |
Profit Margin | 15.03% | 14.87% | 15.76% | 3.27% | 11.75% | 1.52% |
Free Cash Flow Margin | 15.99% | 15.76% | 13.40% | 2.80% | 7.52% | 11.09% |
EBITDA | 529.88 | 481.91 | 474.22 | 452.95 | 359.78 | 290.43 |
EBITDA Margin | 26.31% | 25.70% | 26.23% | 25.34% | 23.55% | 20.74% |
D&A For EBITDA | 66.14 | 59.59 | 53.03 | 50.37 | 56.32 | 50.32 |
EBIT | 463.74 | 422.32 | 421.19 | 402.58 | 303.47 | 240.11 |
EBIT Margin | 23.02% | 22.53% | 23.29% | 22.52% | 19.86% | 17.15% |
Effective Tax Rate | 24.22% | 23.87% | 24.01% | 71.66% | 24.69% | 7.69% |