MSA Safety Incorporated
MSA · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,808 | $1,788 | $1,528 | $1,400 |
| % Growth | 1.1% | 17% | 9.1% | – |
| Cost of Goods Sold | $948 | $936 | $854 | $785 |
| Gross Profit | $860 | $852 | $674 | $615 |
| % Margin | 47.6% | 47.7% | 44.1% | 43.9% |
| R&D Expenses | $67 | $68 | $57 | $58 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $395 | $397 | $339 | $333 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $10 | $156 | $39 | $202 |
| Operating Expenses | $471 | $621 | $435 | $593 |
| Operating Income | $389 | $231 | $239 | $23 |
| % Margin | 21.5% | 12.9% | 15.7% | 1.6% |
| Other Income/Exp. Net | -$14 | -$25 | -$1 | $1 |
| Pre-Tax Income | $375 | $207 | $239 | $24 |
| Tax Expense | $90 | $148 | $59 | $2 |
| Net Income | $285 | $59 | $180 | $21 |
| % Margin | 15.8% | 3.3% | 11.8% | 1.5% |
| EPS | 7.24 | 1.49 | 4.58 | 0.54 |
| % Growth | 385.9% | -67.5% | 748.1% | – |
| EPS Diluted | 7.21 | 1.48 | 4.56 | 0.54 |
| Weighted Avg Shares Out | 39 | 39 | 39 | 39 |
| Weighted Avg Shares Out Dil | 40 | 39 | 39 | 39 |
| Supplemental Information | – | – | – | – |
| Interest Income | $7 | $8 | $4 | $3 |
| Interest Expense | $37 | $47 | $22 | $11 |
| Depreciation & Amortization | $64 | $61 | $56 | $50 |
| EBITDA | $476 | $314 | $317 | $85 |
| % Margin | 26.3% | 17.6% | 20.7% | 6% |