2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.3B | $1.4B | $1.5B | $1.8B | $1.8B |
Cost of Revenue | $758M | $785M | $854M | $936M | $948M |
Gross Profit | $590M | $615M | $674M | $852M | $860M |
Gross Profit % | 44% | 44% | 44% | 48% | 48% |
R&D Expenses | $58M | $58M | $57M | $68M | $67M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $121M | $22M | $180M | $59M | $285M |
Dep. & Amort. | $40M | $50M | $56M | $61M | $64M |
Def. Tax | -$3.3M | -$39M | $5.2M | $0 | -$98K |
Stock Comp. | $6.9M | $19M | $20M | $30M | $18M |
Chg. in WC | $6.7M | -$58M | -$99M | $95M | -$59M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $161M | $141M | $163M | $146M | $165M |
ST Investments | $75M | $49M | $9.9M | $0 | $0 |
Cash & ST Inv. | $161M | $141M | $163M | $146M | $165M |
Receivables | $256M | $258M | $303M | $295M | $0 |
Inventory | $198M | $281M | $338M | $293M | $297M |
MSA Safety reported mixed financial results for Q4 2024, with 1% reported sales growth and 2% organic growth, impacted by industrial market weakness, softer U.S. Fire Service demand, and foreign exchange headwinds.
The company achieved adjusted operating margin expansion to 22.9% for the full year 2024, driven by resilient gross margins, SG&A management, and productivity initiatives, resulting in a 10% increase in adjusted earnings per share.
MSA highlighted key product innovations, including the next-generation G1 SCBA and advancements in connected portable devices, which are expected to drive growth in 2025 and beyond.
For 2025, MSA anticipates low single-digit organic sales growth, with challenges from tough comps related to the U.S. Air Force order and NFPA standard changes. The company expects a tax rate of 24-25% and interest expense of $24-27 million.
The company remains focused on its "Accelerate" strategy, emphasizing innovation, operational excellence, and disciplined capital allocation to achieve its long-term financial targets through 2028.