MSA (MSA)
Supplies protective equipment and detection systems for industrial and fire-service users.
$178.89
After hours−0.17 (−0.09%)
At close$179.06(+1.02%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 447 | 495 | 413 | 462 | 433 | 500 | 421 | 474 | 468 | 511 | 464 | 503 |
| Cost of revenue | 228 | 257 | 218 | 239 | 225 | 265 | 228 | 253 | 251 | 272 | 244 | 254 |
| Gross profit | 219 | 238 | 196 | 223 | 207 | 234 | 193 | 221 | 218 | 239 | 220 | 249 |
| 125 | 136 | 115 | 123 | 116 | 117 | 116 | 135 | 123 | 95 | 122 | 132 | |
| Research & development | 18 | 19 | 16 | 17 | 17 | 17 | 16 | 17 | 17 | 16 | 16 | 19 |
| Selling, general & administrative | 102 | 107 | 94 | 105 | 95 | 100 | 94 | 112 | 103 | 105 | 108 | 114 |
| Other expenses | 5 | 10 | 5 | 1 | 4 | 0 | 6 | 6 | 4 | −26 | −2 | −2 |
| Operating income | 94 | 102 | 80 | 100 | 91 | 118 | 78 | 86 | 94 | 144 | 98 | 118 |
| −6 | −3 | −5 | −6 | −3 | −1 | 0 | −3 | −2 | −31 | −5 | −6 | |
| Interest income | 0 | 8 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 12 | 10 | 11 | 10 | 9 | 7 | 7 | 8 | 8 | 8 | 8 | 8 |
| Other non-operating income | −6 | −7 | −6 | −4 | −6 | −7 | −7 | −5 | −7 | 19 | −3 | 0 |
| Income before tax | 88 | 99 | 76 | 94 | 88 | 117 | 78 | 83 | 92 | 113 | 93 | 111 |
| Income tax expense | 22 | 23 | 17 | 22 | 22 | 29 | 18 | 20 | 23 | 26 | 22 | 25 |
| Net income from continuing operations | 65 | 76 | 58 | 72 | 67 | 88 | 60 | 63 | 70 | 87 | 71 | 86 |
| Net income | 65 | 76 | 58 | 72 | 67 | 88 | 60 | 63 | 70 | 87 | 71 | 86 |
| EPS, basic | $1.66 | $1.94 | $1.48 | $1.83 | $1.69 | $2.23 | $1.51 | $1.60 | $1.78 | $2.22 | $1.83 | $2.23 |
| EPS, diluted | $1.65 | $1.93 | $1.47 | $1.83 | $1.69 | $2.22 | $1.51 | $1.59 | $1.77 | $2.21 | $1.83 | $2.23 |
| Weighted average shares, basic | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
| Weighted average shares, diluted | 39 | 40 | 40 | 40 | 39 | 39 | 40 | 39 | 39 | 39 | 39 | 39 |
| EBITDA | 116 | 125 | 102 | 120 | 113 | 141 | 101 | 109 | 119 | 144 | 119 | 137 |
| Depreciation & amortization | 16 | 16 | 16 | 16 | 16 | 17 | 16 | 18 | 19 | 19 | 18 | 19 |
| EBIT | 100 | 109 | 86 | 104 | 97 | 124 | 85 | 91 | 101 | 125 | 101 | 118 |
