MSA Safety (MSA)
146.44
-1.57 (-1.06%)
At close: Mar 31, 2025, 12:35 PM
MSA Safety Income Statement
Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
Revenue | 1.81B | 1.79B | 1.53B | 1.4B | 1.35B | 1.4B | 1.36B | 1.2B | 1.15B | 1.13B | 1.13B | 1.11B | 1.17B | 1.18B | 982.67M | 915.85M | 1.14B | 1.01B | 919.1M | 911.97M | 857.51M | 698.2M | 564.43M | 545.67M | 500.37M | 494.2M | 491.2M | 494.3M | 501M | 487.7M | 459.6M | 429.2M | 502.4M | 500.7M | 474.1M | 415M | 397.4M | 382.6M | 388.7M | 393.3M |
Cost of Revenue | 947.7M | 935.51M | 854.12M | 784.83M | 757.77M | 765.37M | 746.24M | 656.41M | 625.89M | 629.68M | 618.54M | 615.21M | 666.17M | 702.99M | 606.53M | 573.27M | 701.68M | 616.2M | 568.41M | 552.47M | 512.09M | 408.22M | 351.59M | 325.66M | 313.28M | 314.5M | 311.7M | 302.2M | 307.1M | 296.8M | 286.7M | 273.4M | 327.6M | 327.1M | 288.5M | 250.2M | 238.1M | 243.4M | 242.4M | 252.6M |
Gross Profit | 860.45M | 852.14M | 673.83M | 615.35M | 590.45M | 636.61M | 611.86M | 540.4M | 523.64M | 501.1M | 515.35M | 496.85M | 502.73M | 475.62M | 376.14M | 342.58M | 437.86M | 391.44M | 350.69M | 359.5M | 345.42M | 289.98M | 212.84M | 220M | 187.09M | 179.7M | 179.5M | 192.1M | 193.9M | 190.9M | 172.9M | 155.8M | 174.8M | 173.6M | 185.6M | 164.8M | 159.3M | 139.2M | 146.3M | 140.7M |
Operating Income | 389.18M | 231.32M | 239.14M | 51.01M | 166.85M | 186.23M | 173.48M | 66.1M | 170.65M | 137.2M | 144.31M | 141.78M | 140.6M | 121.45M | 66.29M | 83.8M | 132.26M | 115.97M | 102.01M | 129.75M | 117.98M | 74.97M | 50.39M | 60.14M | 38.08M | 26.8M | 26.8M | 34M | 38.4M | 32.7M | 29.7M | 14M | 16.8M | 27.4M | 44.6M | 40.5M | 39M | 24.9M | 38.4M | 45.9M |
Interest Income | 7.02M | 8.18M | 4.16M | 3.26M | 3.5M | 4.41M | 4.59M | 3.6M | 2.83M | 1.52M | 1.82M | 1.14M | 1.52M | 1.81M | 1.98M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | 375.01M | 206.69M | 238.53M | 23.6M | 163.1M | 183.74M | 162.34M | 29.77M | 151.91M | 111.03M | 127.19M | 120.13M | 134.29M | 104.82M | 57.35M | 65.34M | 112.46M | 106.19M | 92.64M | 123.8M | 113.87M | 73.76M | 48.08M | 52.89M | 34.05M | 22M | 28.2M | 36.3M | 36.7M | 33.1M | 25.8M | 18.3M | 27.8M | 35M | 51.1M | 45.1M | 41M | 22.9M | 39M | 46M |
Net Income | 284.97M | 58.58M | 179.63M | 21.34M | 124.08M | 136.44M | 124.15M | 26.03M | 91.94M | 70.81M | 88.51M | 88.25M | 90.64M | 69.85M | 38.1M | 43.3M | 70.42M | 67.59M | 63.92M | 81.78M | 71.05M | 65.27M | 35.08M | 31.63M | 23.24M | 15.1M | 18.3M | 21.9M | 23.1M | 18.9M | 15.3M | 10.6M | 2.6M | 18.7M | 29.2M | 27.5M | 24.2M | 14M | 21.1M | 25.6M |
Selling & General & Admin | 394.71M | 396.64M | 338.87M | 332.86M | 290.33M | 330.5M | 324.78M | 297.8M | 306.14M | 315.27M | 322.8M | 309.21M | 321.23M | 306.37M | 262.94M | 230.01M | 270.58M | 241.14M | 215.66M | 207.82M | 204.8M | 170.08M | 140.92M | 131.1M | 124.46M | 129.5M | 130.3M | 136.6M | 133.1M | 138.2M | 124.7M | 124.5M | 141.2M | 128.3M | 126M | 110.5M | 105M | 98.5M | 94M | 84.1M |
Research & Development | 66.53M | 67.99M | 57.01M | 57.79M | 58.27M | 57.85M | 52.7M | 50.06M | 46.85M | 48.63M | 48.25M | 45.86M | 40.9M | 39.24M | 32.78M | 28.78M | 35.02M | 30.2M | 26.04M | 21.93M | 22.65M | 21.72M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | 10.04M | 156.19M | 466K | -173.68M | -33.35M | -17.28M | 9.23M | 1.79M | 4.13M | -861K | 2.77M | -175K | 10.99M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23.21M | 21.52M | 26.47M | 24.56M | 23.4M | 22.4M | 21.5M | 22.4M | 20M | 18.5M | 17.3M | 16.8M | 17.9M | 15M | 13.8M | 15.3M | 15.8M | 13.9M | 10.7M |
Operating Expenses | 471.27M | 606.9M | 395.88M | 390.65M | 348.6M | 388.35M | 422.81M | 474.29M | 352.99M | 363.9M | 371.04M | 355.06M | 362.13M | 345.61M | 295.72M | 258.79M | 305.6M | 271.33M | 241.7M | 229.74M | 227.45M | 215.01M | 162.45M | 157.57M | 149.01M | 152.9M | 152.7M | 158.1M | 155.5M | 158.2M | 143.2M | 141.8M | 158M | 146.2M | 141M | 124.3M | 120.3M | 114.3M | 107.9M | 94.8M |
Interest Expense | 36.89M | 46.73M | 21.66M | 10.76M | 9.43M | 13.59M | 18.88M | 15.36M | 16.41M | 10.85M | 9.85M | 10.68M | 11.36M | 14.12M | 8.71M | 7.08M | 8.92M | 9.91M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Cost & Expenses | 1.42B | 1.54B | 1.25B | 1.18B | 1.11B | 1.15B | 1.17B | 1.13B | 978.88M | 993.58M | 989.58M | 970.28M | 1.03B | 1.05B | 902.26M | 832.05M | 1.01B | 887.54M | 810.11M | 782.22M | 739.54M | 623.23M | 514.04M | 483.24M | 462.29M | 467.4M | 464.4M | 460.3M | 462.6M | 455M | 429.9M | 415.2M | 485.6M | 473.3M | 429.5M | 374.5M | 358.4M | 357.7M | 350.3M | 347.4M |
Income Tax | 90.04M | 148.1M | 58.9M | 1.82M | 41.94M | 46.09M | 37.22M | 2.82M | 57.8M | 44.41M | 41.04M | 35.15M | 42.53M | 34.77M | 18.29M | 22M | 42.04M | 38.6M | 28.72M | 42.01M | 42.82M | 24.84M | 16.87M | 21.25M | 10.81M | 6.9M | 9.9M | 14.4M | 13.6M | 14.2M | 10.5M | 7.7M | 11.1M | 16.3M | 21.9M | 17.6M | 16.8M | 8.9M | 17.9M | 20.4M |
Shares Outstanding (Basic) | 39.36M | 39.31M | 39.23M | 39.17M | 38.88M | 38.65M | 38.36M | 38M | 37.46M | 37.29M | 37.14M | 36.87M | 36.56M | 36.22M | 35.88M | 35.67M | 35.59M | 35.65M | 36.29M | 36.56M | 37.11M | 36.66M | 36.55M | 35.75M | 36.94M | 38.92M | 39.97M | 41.1M | 43.9M | 50.96M | 53.02M | 54.36M | 55.77M | 57.58M | 58.26M | 58.77M | 59.57M | 59.63M | 59.49M | 59.83M |
Shares Outstanding (Diluted) | 39.49M | 39.47M | 39.41M | 39.45M | 39.29M | 39.19M | 38.96M | 38.7M | 37.99M | 37.71M | 37.73M | 37.45M | 37.04M | 36.83M | 36.42M | 35.88M | 35.95M | 36.24M | 36.92M | 36.56M | 37.11M | 37.12M | 36.55M | 36.3M | 37.11M | 38.92M | 40.06M | 41.1M | 43.9M | 52.47M | 53.95M | 54.36M | 55.77M | 57.58M | 58.26M | 58.77M | 59.57M | 59.63M | 59.49M | 59.83M |
EPS (Basic) | 7.24 | 1.49 | 4.58 | 0.54 | 3.19 | 3.52 | 3.24 | 0.68 | 2.45 | 1.89 | 2.37 | 2.37 | 2.45 | 1.91 | 1.06 | 1.21 | 1.98 | 1.89 | 1.76 | 2.24 | 1.91 | 1.33 | 0.96 | 0.88 | 0.63 | 0.39 | 0.46 | 0.53 | 0.53 | 0.37 | 0.29 | 0.19 | 0.05 | 0.32 | 0.50 | 0.47 | 0.41 | 0.23 | 0.35 | 0.43 |
EPS (Diluted) | 7.22 | 1.48 | 4.56 | 0.54 | 3.16 | 3.48 | 3.19 | 0.67 | 2.42 | 1.87 | 2.33 | 2.34 | 2.42 | 1.87 | 1.05 | 1.21 | 1.96 | 1.86 | 1.73 | 2.19 | 1.86 | 1.31 | 0.95 | 0.87 | 0.63 | 0.39 | 0.46 | 0.53 | 0.53 | 0.37 | 0.29 | 0.19 | 0.05 | 0.32 | 0.50 | 0.47 | 0.41 | 0.23 | 0.35 | 0.43 |
EBITDA | 476.23M | 314.19M | 316.51M | 84.68M | 217.25M | 235.34M | 219.07M | 83.01M | 203.59M | 153.56M | 166.97M | 161.57M | 182.14M | 151.8M | 95.25M | 99.78M | 149.03M | 140.46M | 121.02M | 150.51M | 143.47M | 98.17M | 71.92M | 69.96M | 49.51M | 50.4M | 49.1M | 57.6M | 60.8M | 52.7M | 48.2M | 31.3M | 33.6M | 45.3M | 59.6M | 54.3M | 54.3M | 40.7M | 52.3M | 56.6M |
Depreciation & Amortization | 64.33M | 60.77M | 56.32M | 50.32M | 39.67M | 38.02M | 37.85M | 37.88M | 35.27M | 31.68M | 29.92M | 30.76M | 31.7M | 32.87M | 29.19M | 27.36M | 27.65M | 24.36M | 22.15M | 24.34M | 25.5M | 23.21M | 21.52M | 26.47M | 24.56M | 23.4M | 22.4M | 21.5M | 22.4M | 20M | 18.5M | 17.3M | 16.8M | 17.9M | 15M | 13.8M | 15.3M | 15.8M | 13.9M | 10.7M |