MSA Safety Inc (MSA) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — MSA

Balance Sheet

(in billions USD)

Metric	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.18	0.17	0.15	0.17	0.15	0.15	0.15	0.16	0.16	0.13	0.15	0.12	0.17	0.18
Accounts Receivable	0.33	0.31	0.33	0.29	0.28	0.30	0.28	0.29	0.25	0.27	0.24	0.22	0.23	0.22
Inventory	0.35	0.36	0.34	0.31	0.35	0.32	0.31	0.32	0.35	0.34	0.32	0.25	0.23	0.22
Total Current Assets	0.89	0.89	0.89	0.82	0.84	0.86	0.79	0.85	0.86	0.84	0.83	0.73	0.77	0.76
Property, Plant & Equipment	0.28	0.28	0.28	0.21	0.22	0.21	0.21	0.21	0.20	0.20	0.21	0.20	0.20	0.20
Goodwill	0.73	0.73	0.73	0.63	0.63	0.62	0.63	0.62	0.61	0.62	0.63	0.64	0.45	0.45
Intangible Assets	0.29	0.30	0.31	0.24	0.25	0.26	0.26	0.27	0.28	0.29	0.30	0.31	0.16	0.16
Total Non-current Assets*	1.67	1.66	1.66	1.41	1.40	1.38	1.38	1.34	1.53	1.56	1.59	1.53	1.19	1.18
Total Assets	2.56	2.55	2.55	2.24	2.24	2.24	2.17	2.19	2.39	2.41	2.42	2.26	1.96	1.94
Accounts Payable	0.12	0.12	0.13	0.12	0.13	0.13	0.12	0.11	0.10	0.11	0.11	0.09	0.09	0.09
Short-term Debt	0.01	0.01	0.01	0.03	0.03	0.03	0.03	0.03	0.01	0.01	0.01	0.02	0.02	0.02
Total Current Liabilities	0.28	0.29	0.29	0.28	0.31	0.35	0.32	0.33	0.35	0.34	0.33	0.34	0.32	0.31
Long-term Debt	0.61	0.63	0.68	0.50	0.55	0.59	0.60	0.74	0.60	0.62	0.60	0.61	0.33	0.36
Total Non-current Liabilities*	0.93	0.96	1.01	0.77	0.83	0.86	0.86	1.00	1.20	1.23	1.22	1.10	0.80	0.81
Total Liabilities	1.21	1.25	1.30	1.05	1.15	1.21	1.18	1.33	1.54	1.57	1.55	1.44	1.11	1.12
Retained Earnings	1.60	1.48	1.43	1.39	1.28	1.24	1.18	1.09	1.12	1.10	1.07	1.09	1.09	1.09
Total Stockholder Equity*	1.36	1.30	1.25	1.19	1.10	1.03	0.99	0.87	0.84	0.84	0.86	0.82	0.84	0.81

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021
Total Revenue	463.63	510.91	468.45	474.12	421.34	499.70	432.68	462.46	413.30	446.73	443.25	381.69	372.31	330.69	410.27	340.20	341.29	308.43
Cost of Revenue	244.05	271.52	250.83	253.41	227.95	265.27	225.22	239.43	217.77	227.97	246.00	212.30	207.91	187.91	228.57	194.20	188.37	173.69
Gross Profit	219.58	239.39	217.62	220.71	193.40	234.43	207.46	223.03	195.53	218.76	197.25	169.40	164.40	142.78	181.70	146.00	152.92	134.74
Research & Development	16.36	16.16	16.52	17.00	15.67	16.83	16.71	17.07	15.92	17.68	14.00	14.42	15.27	13.33	15.64	14.95	13.97	13.23
Selling, General & Admin	107.68	105.36	102.85	112.08	93.97	100.38	95.10	105.08	94.15	102.18	91.49	82.75	86.08	78.55	86.52	87.45	83.43	75.46
Total Operating Expenses	126.57	125.51	123.31	134.85	115.63	116.79	115.98	123.09	115.42	124.64	126.63	105.08	102.86	100.12	266.96	117.04	117.87	90.70
Operating Income	93.01	113.89	94.31	85.86	77.76	117.64	91.48	99.94	80.11	94.12	70.62	64.31	61.54	42.67	(85.27)	28.96	35.05	44.04
Interest Expense	--	--	--	--	--	--	--	9.66	10.74	12.50	7.50	5.96	4.58	3.62	2.91	3.76	2.17	1.91
Pretax Income	92.99	113.25	92.46	82.75	77.95	116.81	88.16	94.43	75.61	87.66	69.05	60.71	63.38	45.39	(85.37)	27.46	35.17	46.34
Tax Provision	21.72	26.31	22.84	19.97	18.34	28.87	21.51	22.19	17.47	22.41	17.56	15.80	15.68	9.85	(26.35)	8.64	9.78	9.74
Net Income	71.27	86.93	69.61	62.77	59.61	87.95	66.65	72.23	58.14	65.26	51.49	44.91	47.69	35.54	(59.02)	18.82	25.13	36.41
Basic EPS	1.83	2.22	1.78	1.60	1.51	2.24	1.69	1.83	1.48	1.66	1.32	1.15	1.21	0.90	(1.51)	0.48	0.64	0.93
Diluted EPS	1.83	2.22	1.77	1.59	1.51	2.22	1.69	1.83	1.47	1.65	1.31	1.14	1.21	0.90	(1.50)	0.48	0.64	0.92

Cash Flow Statement

(in millions USD)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021
Operating Cash Flow	75.69	122.35	112.46	67.22	61.83	107.91	84.33	53.30	50.89	(285.91)	53.55	63.93	15.45	24.52	69.00	46.23	38.30	45.62
Capital Expenditures	10.59	16.33	11.99	29.33	10.78	14.41	14.25	14.34	11.22	8.40	13.80	8.95	11.83	7.98	12.87	10.68	10.71	9.58
Free Cash Flow*	65.10	106.02	100.48	37.88	51.05	93.50	70.08	38.96	39.67	(294.31)	39.75	54.98	3.62	16.55	56.13	35.55	27.59	36.03
Investing Cash Flow	(10.55)	(17.77)	(11.99)	(217.11)	(10.77)	(14.03)	(14.24)	(14.27)	(11.22)	(8.37)	(0.09)	1.20	(6.65)	1.05	(12.89)	(344.41)	(5.67)	(52.51)
Financing Cash Flow	(47.22)	(107.64)	(71.81)	119.59	(45.61)	(72.52)	(68.45)	(38.63)	(29.08)	272.77	(57.19)	(26.39)	(13.87)	(15.90)	(29.50)	244.89	(43.09)	31.64

* Derived from reported values

Dividends Per Share

(USD)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q3 2020	Q2 2020
Dividends Per Share	0.53	0.53	0.53	0.53	0.51	0.47	0.51	0.51	0.47	0.46	0.46	0.46	0.46	0.44	0.44	0.44	0.44	0.43	0.43	0.43