MSA
MSA Safety Incorporated
NYSE · Industrials · Security & Protection Services · US
$188.98
+0.68%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.9B | 1.9B | 1.8B | 1.8B | 1.5B |
| Cost of Revenue | 1.0B | 1.0B | 947.7M | 935.5M | 854.1M |
| Gross Profit | 925.9M | 871.1M | 860.4M | 852.1M | 673.8M |
| Operating Expenses | |||||
| R&D Expense | 68.2M | 65.3M | 66.5M | 68.0M | 57.0M |
| SG&A Expense | 430.0M | 414.3M | 394.7M | 396.6M | 338.9M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | (26.1M) | (10.5M) | 10.0M | 156.2M | 38.8M |
| Total Operating Expenses | 472.1M | 469.1M | 471.3M | 620.8M | 434.7M |
| Cost and Expenses | 1.5B | 1.5B | 1.4B | 1.6B | 1.3B |
| Operating Income (EBIT) | 453.8M | 402.0M | 389.2M | 231.3M | 239.1M |
| Non-Operating | |||||
| Interest Income | — | — | 7.0M | 8.2M | 4.2M |
| Interest Expense | 32.5M | 31.8M | 36.9M | 46.7M | 21.7M |
| Net Interest Income | (32.5M) | (31.8M) | (29.9M) | (38.5M) | (17.5M) |
| Other Non-Op Income/Expense | (43.7M) | (35.6M) | (14.2M) | (24.6M) | (604.0K) |
| Non-Operating Income (excl Interest) | 9.1M | 3.8M | (22.7M) | (22.1M) | (21.1M) |
| EBT (Pre-Tax Income) | 410.1M | 366.4M | 375.0M | 206.7M | 238.5M |
| Income Tax Expense | 96.1M | 87.5M | 90.0M | 148.1M | 58.9M |
| Bottom Line | |||||
| Net Income | 314.0M | 278.9M | 285.0M | 58.6M | 179.6M |
| Earnings from Cont. Ops | 314.0M | 278.9M | 285.0M | 58.6M | 179.6M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 314.0M | 278.9M | 284.9M | 58.5M | 179.6M |
| Per Share | |||||
| Basic EPS | $8.06 | $7.11 | $7.24 | $1.49 | $4.58 |
| Diluted EPS | $8.04 | $7.09 | $7.21 | $1.48 | $4.56 |
| Revenue Per Share | $50.09 | $47.81 | $45.94 | $45.48 | $38.95 |
| Shares | |||||
| Basic Shares Outstanding | 38.9M | 39.2M | 39.4M | 39.3M | 39.2M |
| Diluted Shares Outstanding | 39.0M | 39.3M | 39.5M | 39.5M | 39.4M |
| Profitability Metrics | |||||
| EBITDA | 519.7M | 469.8M | 476.2M | 314.2M | 316.5M |
| D&A | 74.9M | 71.6M | 64.3M | 60.8M | 56.3M |
| EBIT | 444.8M | 398.2M | 411.9M | 253.4M | 260.2M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026