MSA Safety Incorporated (MSA) — Financial statements
Income statement, balance sheet, and cash flow for MSA Safety Incorporated — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 1,875↑3.7% | 1,808↑1.1% | 1,788↑17.0% | 1,528↑9.1% | 1,400 | |
| Cost of Revenue | 1,004↑5.9% | 948↑1.3% | 936↑9.5% | 854↑8.8% | 785 | |
| Gross Profit | 871↑1.2% | 860↑1.0% | 852↑26.5% | 674↑9.5% | 615 | |
| Operating Expenses | ||||||
| R&D Expenses | 65↓1.8% | 67↓2.2% | 68↑19.3% | 57↓1.4% | 58 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 414↑5.0% | 395↓0.5% | 397↑17.0% | 339↑1.8% | 333 | |
| Other Expenses | -10↓204.3% | 10↓93.6% | 156↑302.4% | 39↓80.8% | 202 | |
| Operating Expenses | 469↓0.5% | 471↓24.1% | 621↑42.8% | 435↓26.6% | 593 | |
| Total Costs & Expenses | 1,473↑3.8% | 1,419↓8.8% | 1,556↑20.8% | 1,289↓6.4% | 1,377 | |
| Operating Results | ||||||
| Operating Income | 402↑3.3% | 389↑68.2% | 231↓3.3% | 239↑949.8% | 23 | |
| Depreciation & Amortization | 72↑11.3% | 64↑5.9% | 61↑7.9% | 56↑11.9% | 50 | |
| EBITDA | 474↓0.6% | 476↑51.6% | 314↓0.7% | 317↑273.8% | 85 | |
| EBIT | 402↓2.4% | 412↑62.5% | 253↓2.6% | 260↑657.2% | 34 | |
| Interest & Other Income | ||||||
| Net Interest Income | -32↓6.5% | -30↑22.5% | -39↓120.2% | -18↓133.3% | -8 | |
| Interest Income | 0.00↓100.0% | 7↓14.2% | 8↑97.0% | 4↑27.6% | 3 | |
| Interest Expense | 32↓13.8% | 37↓21.1% | 47↑115.8% | 22↑101.3% | 11 | |
| Non-Operating Income | 0.00↑100.0% | -23↓2.8% | -22↓5.0% | -21↓81.8% | -12 | |
| Other Income / Expenses | -36↓151.1% | -14↑42.5% | -25↓3978.1% | -0.60↓173.3% | 0.82 | |
| Income Before Tax | 366↓2.3% | 375↑81.4% | 207↓13.4% | 239↑910.6% | 24 | |
| Income Tax Expense | 87↓2.8% | 90↓39.2% | 148↑151.4% | 59↑3143.6% | 2 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 279↓2.1% | 285↑386.4% | 59↓67.4% | 180↑724.4% | 22 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 279↓2.1% | 285↑386.4% | 59↓67.4% | 180↑741.8% | 21 | |
| Bottom-Line Net Income | 279↓2.1% | 285↑386.9% | 59↓67.4% | 180↑744.0% | 21 | |
| EPS (Basic) | 7.11↓1.8% | 7.24↑385.9% | 1.49↓67.5% | 4.58↑748.1% | 0.54 | |
| EPS (Diluted) | 7.09↓1.7% | 7.21↑387.2% | 1.48↓67.5% | 4.56↑744.4% | 0.54 | |
| Weighted Average Shares | 39↓0.4% | 39↑0.1% | 39↑0.2% | 39↑0.2% | 39 | |
| Weighted Average Diluted Shares | 39↓0.5% | 40↑0.2% | 39↑0.2% | 39↓0.1% | 39 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.