MSA Safety Incorporated (MSA) Revenue-to-Profit Sankey Flow & SEC XBRL Financials

$179.16 +1.13% NYSE • Public Delayed / 60s Snapshot

MSA Safety Incorporated (MSA) carries a Roarable Rating of C+ (Hold) with 69/100 RQD Confidence. The underlying business is intact, so current owners don’t need to panic-sell—but mixed big-money flow or rich pricing means new buyers can afford to wait for either a pullback or a B-or-higher upgrade.

ROARABLE C+ • HOLD / WATCH Cap $6.91B
INTERACTIVE SCENARIO DECK:
🛡️ Portfolio Crash X-Ray
RQD QUANT TACHOMETERHOLD / WATCH • C+
025507510069
2-of-3 JEV AI Jury Bullish
Cash
SEC
Whale
5-PILLAR SNOWFLAKE RADARRw C+ · Rk B
Cash (18)Whales (10)SEC (16)Macro (13)CEO (12)
Each axis scored 0–20
12M PRICE TARGET CONE+5% Base Target
$222 Bull$188 Base$147 Bear
🔴 SUNDAY NIGHT PREP • 7:00 PM ET
WHALE OPTIONS TUG-OF-WAR:61% Call Buyers ($2.7M)
39% PutsMax Pain: $176.00
VISUAL REVENUE-TO-PROFIT SANKEY WATERFALL • FY 2025 (10-K)

How MSA Turns Every Dollar of Sales Into Real Bottom-Line Profit

Free Cash Flow:$295.4M (15.8% FCF Margin)
Revenue$1.87BGross Profit $871.1M (46.5%)Cost of Sales $1.00BOp Profit $371.8M (19.8%)OpEx (R&D/SG&A) $499.3MNet Profit$278.9M (14.9%)Tax/Other $92.9M

Multi-Year SEC EDGAR XBRL Revenue, Net Profit & Free Cash Flow Trajectory

■ Revenue■ Net Profit■ Free Cash Flow
FY23
Rev $1.79B
FY24
Rev $1.81B
FY25
Rev $1.87B
Fiscal YearRevenueGross MarginOp MarginNet ProfitFree Cash FlowROIC %
FY 2025$1.87B46.5%19.8%$278.9M$295.4M16.6%
FY 2024$1.81B47.6%21.5%$285.0M$242.2M21.1%
FY 2023$1.79B44%12.9%$58.6M$12.4M8%
🔴 SUNDAY NIGHT PREP • 7:00 PM ETHosted Live by Perry Belcher & Guest Forensic Quant Desk

Red-Light Warning Desk: How Pros Profit When Overhyped Stocks Crack (Featuring MSA)

  • ✓Live walkthrough of MSA's RQD Radar, SEC cash-conversion gap & downside levels
  • ✓3 asymmetric Bear/Hedge setups institutions use when 10-year yields stay elevated
  • ✓Includes instant 24/7 email alert whenever any of your stocks flip to Red
RQD INSIDER CLUB UPGRADE$49/YEAR
Want Plain-English AI Custom Indicators, Daily Pro Trader Video Clips & SMS Crash Alerts?
MSA // CANDLESTICK & AUTO-TRENDLINE WORKSTATION6M: +7.32%🛡️ HOLDING TREND SUPPORT
2026-10-30O $180.0H $181.1L $177.8C $178.6VOL 398.1K
RES: $183.9SUP: $176.4SMA50: $182.7SMA200: $178.0
$199.4$187.6$175.8$163.9$152.1RES $183.9SUP $176.4$178.62026-04-302026-06-152026-07-312026-09-162026-10-30
PRIMARY-SOURCE FORENSICS, SECOND-ORDER LINKS & AI ANALYST DESK

MSA Dilution Monitor, Expectations Hurdle, Butterfly Connections & Policy Exposure

Share Count & Dilution Monitor (#25)

Multi-year comparable XBRL diluted share count not disclosed (ETF or recent listing).

Reverse-DCF Expectations Hurdle (#30)
18.5%/yr Implied 5Y Growth

vs. +3.7% actual YoY revenue growth (assuming 9.25% cost of equity & 16.5x terminal multiple).

Ellis Vennor Setup Ledger (#33)

No active Ellis Vennor swing setup published on MSA today. View full Setup Ledger →

🦋 Documented & Second-Order Butterfly Connections Open Graph →

No direct multi-tier Butterfly edges indexed yet for MSA. Explore sector supply chains on /butterfly.

AI Analyst Theses, Washington Policy & Company Video
🎬 No recent verified company-specific video clip queued for MSA today (we never pad ticker pages with unrelated generic clips). Browse Macro Video Desk →

MSA Investor FAQ & Complete 8-Part Research Index

100% OPEN ACCESS • SEC EDGAR × CBOE × FRED

How profitable is MSA Safety Incorporated (MSA)?

In FY 2025 (10-K), MSA converted $1.9B of revenue into a 46.5% gross margin, 19.8% operating margin, and $295.4M in free cash flow (15.8% FCF margin).