Name: MSA Income Statement - Msa Safety Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MSA - Msa Safety Inc.

USD | NYSE | Healthcare

MSA Income Statement - Msa Safety Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	463.6	510.9	468.4	474.1	421.3	499.7	432.7	462.5	413.3	495.4	446.7	447.3	398.3	443.3	381.7	372.3

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	1,917.1	1,874.8	1,808.1	1,787.6	1,528.0	1,400.2	1,348.2	1,402.0	1,358.1	1,196.8	1,149.5	1,129.9	1,136.7	1,111.9	1,121.3	1,118.3	982.7	915.9
Cost of Revenue	1,019.8	1,003.7	947.7	935.5	854.1	784.8	752.7	763.4	746.2	657.9	627.3	629.7	618.5	615.2	620.9	654.4	606.5	573.3
Gross Profit	897.3	871.1	860.4	852.1	673.8	615.3	595.5	638.6	611.9	538.9	522.2	500.2	518.1	496.7	500.4	463.8	376.1
Operating Expenses
Research & Development	66.0	65.3	66.5	68.0	57.0	57.8	58.3	57.8	52.7	50.1	46.8	48.6	48.2	45.9	40.9
Operating Income
Operating Income	387.1	371.8	389.2	231.3	239.1	22.8	171.9	188.2	173.5	39.6	160.7	122.7	134.3	-
Non-Operating
Interest Income	-	5.9	7.0	8.2	4.2	3.3	3.5	4.4	4.6	3.6	2.8	1.5	1.8	1.1	1.4	1.8
Tax & Net
Income Tax Expense	90.9	87.5	90.0	148.1	58.9	1.8	43.0	46.5	37.2	2.8	57.8	44.4	41.0	35.1	41.4
Per Share
EPS Basic	7.48	7.11	7.24	1.49	4.58	0.54	3.19	3.56	3.23	0.68	2.45	1.89	2.37	2.37	2.45	1.91
Supplementary Data
EBITDA	460.8	443.4	453.5	292.1	286.2	68.2	211.6	226.3	211.3	77.5	196.0	155.4	164.0	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	16.4	16.2	16.5	17.0	15.7	16.8	16.7	17.1	15.9	19.1	17.7	16.0	15.2	14.0	14.4	15.3	13.3	15.6	14.9	14.0	13.2	16.5	13.9	13.8	14.1	16.4	13.5	14.3	13.7	12.9	13.3	13.9	12.5	14.8	12.4	11.9	11.0	12.2	13.1	11.1
Selling General & Administrative	107.7	105.4	102.9	112.1	94.0	100.4	95.1	105.1	94.2	107.0	102.2	96.3	91.1	91.5	82.8	86.1
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	18.4	18.7	18.6	18.1	16.3	16.8	16.0	16.0	15.6	-	-	-	14.6	-	-	-
Amortization of Intangibles	5.5	-	-	-	4.4	-	-	-	4.4	-	-	-	4.5	-	-	-	5.3
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	93.0	113.9	94.3	85.9	77.8	117.6	91.5	99.9	80.1	102.3	94.1	95.0	(60.1)	70.6	64.3	61.5	42.7	(88.8)	32.4	35.1	44.1	23.7	41.1	48.3	58.8	42.0	59.6	54.5	32.2	42.2	40.0	46.8	44.4	(32.4)	39.9	13.5	18.6	44.1	40.0	47.9

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	7.7	8.4	8.4	8.1	6.8	7.3	9.2	9.7	10.7	9.6	12.5	13.2	11.5	7.5	6.0	4.6	3.6	2.9
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(0.0)	(0.6)	(1.9)	(3.1)	0.2	(0.8)	(3.3)	(5.5)	(4.5)	(3.0)	(6.5)	(7.5)	(7.7)	(1.6)	(3.6)	1.8	2.7
Pre-Tax Income	93.0	113.2	92.5	82.7	77.9	116.8	88.2	94.4	75.6	99.3	87.7	87.5	(67.7)	69.1	60.7	63.4	45.4

Tax & Net
Income Tax Expense	21.7	26.3	22.8	20.0	18.3	28.9	21.5	22.2	17.5	22.9	22.4	20.4	82.4	17.6	15.8	15.7	9.9	(27.5)	9.7	9.8	9.7	6.8	11.7	11.4	13.1	8.6	15.7	13.2	9.0	13.6	4.2	9.9	9.5	(3.5)	5.4	(0.9)	1.8	18.9	11.3	15.0
Net Income From Continuing Ops	71.3	86.9	69.6	62.8	59.6	87.9	66.6	72.2	58.1	76.4	65.3	67.1	(150.2)	51.5	44.9	47.7	35.5
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	71.3	86.9	69.6	62.8	59.6	87.9	66.6	72.2	58.1	76.4	65.3	67.1	(150.2)	51.5	44.9	47.7	35.5
Net Income Attributable To Parent	71.3	86.9	69.6	62.8	59.6	87.9	66.6	72.2	58.1	76.4	65.3	67.1	(150.2)	51.5	44.9	47.7
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	0.0	0.0	0.0
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	71.3	86.9	69.6	62.8	59.6	87.9	66.6	72.2	58.1	76.4	65.2	67.1	(150.2)	51.5	44.9

Per Share
EPS Basic	1.83	-	1.78	1.60	1.51	-	1.69	1.83	1.48	-	1.66	1.71	(3.83)	-	1.15	1.21	0.90	-	0.54	0.64	0.93	-	0.72	0.93	1.12	-	1.09	1.03	0.60	-	0.88	0.86	0.85	-	0.84	0.33	0.38	-	0.64	0.83
EPS Diluted	1.83	-	1.77	1.59	1.51	-	1.69	1.83	1.47	-	1.65	1.70	(3.83)	-	1.14	1.21	0.90	-
Shares Basic	38.9	-	39.2	39.3	39.3	-	39.4	39.4	39.4	-	39.3	39.3	39.2	-	39.2	39.3	39.3	-
Shares Diluted	39.0	-	39.3	39.4	39.5	-	39.5	39.5	39.6	-	39.5	39.4	39.2	-	39.3	39.4	39.5	-

Supplementary Data
EBITDA	111.4	132.5	112.9	104.0	94.0	134.4	107.4	116.0	95.7	-	-	-	(45.5)	-	-	-	56.8	-	-	46.7	54.6	34.1	51.0	58.1	68.4	51.7	69.2	63.9	41.5	51.5	49.4	56.3	54.1	-	-	-	27.4	-	-	-
EBIT	93.0	113.9	94.3	85.9	77.8	117.6	91.5	99.9	80.1	102.3	94.1	95.0	(60.1)	70.6	64.3	61.5	42.7	(88.8)	32.4