ESAB Corporation (FRA:O03)
Germany
· Delayed Price · Currency is EUR 95.50
+1.50 (1.60%)
At close: Dec 5, 2025
ESAB Corporation Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 3, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 2,792 | 2,741 | 2,775 | 2,593 | 2,428 | 1,950 | Upgrade
|
| Revenue Growth (YoY) | 1.19% | -1.22% | 6.99% | 6.81% | 24.51% | -13.22% | Upgrade
|
| Cost of Revenue | 1,743 | 1,703 | 1,759 | 1,708 | 1,590 | 1,268 | Upgrade
|
| Gross Profit | 1,049 | 1,037 | 1,016 | 885.53 | 837.98 | 682.47 | Upgrade
|
| Selling, General & Admin | 505.56 | 497.44 | 497.59 | 443.63 | 425.96 | 381.32 | Upgrade
|
| Research & Development | 41.3 | 39.2 | 38.8 | 36 | 39.7 | 34.8 | Upgrade
|
| Amortization of Goodwill & Intangibles | 36 | 36 | 39.7 | 35.6 | 42.1 | 41.8 | Upgrade
|
| Operating Expenses | 582.86 | 572.64 | 576.09 | 515.23 | 507.76 | 457.92 | Upgrade
|
| Operating Income | 466.01 | 464.81 | 439.67 | 370.3 | 330.23 | 224.55 | Upgrade
|
| Interest Expense | -81.1 | -65.76 | -81.12 | -21.69 | - | - | Upgrade
|
| Interest & Investment Income | - | - | - | - | 7.12 | 2.76 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.37 | -6.26 | -15.34 | -18.86 | -7.65 | 0.17 | Upgrade
|
| EBT Excluding Unusual Items | 382.55 | 392.79 | 343.2 | 329.76 | 329.7 | 227.47 | Upgrade
|
| Merger & Restructuring Charges | -21.89 | -10.23 | -24.11 | -23.1 | -18.95 | -21.63 | Upgrade
|
| Other Unusual Items | - | -12.16 | - | -6.41 | 8.34 | - | Upgrade
|
| Pretax Income | 360.65 | 370.41 | 319.09 | 300.25 | 319.09 | 205.84 | Upgrade
|
| Income Tax Expense | 79.36 | 77.35 | 95.73 | 69.17 | 80.41 | 45.97 | Upgrade
|
| Earnings From Continuing Operations | 281.29 | 293.06 | 223.37 | 231.08 | 238.68 | 159.87 | Upgrade
|
| Earnings From Discontinued Operations | -31.88 | -22.31 | -12.34 | -3.07 | - | - | Upgrade
|
| Net Income to Company | 249.41 | 270.75 | 211.02 | 228.01 | 238.68 | 159.87 | Upgrade
|
| Minority Interest in Earnings | -6.57 | -5.91 | -5.74 | -4.27 | -3.57 | -2.45 | Upgrade
|
| Net Income | 242.84 | 264.84 | 205.29 | 223.75 | 235.11 | 157.41 | Upgrade
|
| Preferred Dividends & Other Adjustments | 0.86 | 1.37 | 1.56 | 1.6 | - | - | Upgrade
|
| Net Income to Common | 241.97 | 263.47 | 203.73 | 222.15 | 235.11 | 157.41 | Upgrade
|
| Net Income Growth | -7.08% | 29.01% | -8.25% | -4.83% | 49.36% | -8.96% | Upgrade
|
| Shares Outstanding (Basic) | 61 | 60 | 60 | 60 | 60 | 60 | Upgrade
|
| Shares Outstanding (Diluted) | 61 | 61 | 61 | 60 | 60 | 60 | Upgrade
|
| Shares Change (YoY) | 0.45% | 0.74% | 0.84% | 0.20% | - | - | Upgrade
|
| EPS (Basic) | 3.99 | 4.36 | 3.38 | 3.70 | 3.92 | 2.62 | Upgrade
|
| EPS (Diluted) | 3.95 | 4.31 | 3.36 | 3.69 | 3.92 | 2.62 | Upgrade
|
| EPS Growth | -7.23% | 28.55% | -9.01% | -5.80% | 49.48% | - | Upgrade
|
| Free Cash Flow | 238.03 | 303.62 | 282.32 | 174.12 | 215.15 | 269.04 | Upgrade
|
| Free Cash Flow Per Share | 3.88 | 4.97 | 4.65 | 2.90 | 3.58 | 4.48 | Upgrade
|
| Dividend Per Share | 0.360 | 0.300 | 0.230 | 0.150 | - | - | Upgrade
|
| Dividend Growth | 28.57% | 30.44% | 53.33% | - | - | - | Upgrade
|
| Gross Margin | 37.56% | 37.85% | 36.61% | 34.14% | 34.51% | 35.00% | Upgrade
|
| Operating Margin | 16.69% | 16.96% | 15.85% | 14.28% | 13.60% | 11.52% | Upgrade
|
| Profit Margin | 8.67% | 9.61% | 7.34% | 8.57% | 9.68% | 8.07% | Upgrade
|
| Free Cash Flow Margin | 8.52% | 11.08% | 10.17% | 6.71% | 8.86% | 13.80% | Upgrade
|
| EBITDA | 541.31 | 531.41 | 509.37 | 435.4 | 404.83 | 299.25 | Upgrade
|
| EBITDA Margin | 19.39% | 19.39% | 18.36% | 16.79% | 16.67% | 15.35% | Upgrade
|
| D&A For EBITDA | 75.3 | 66.6 | 69.7 | 65.1 | 74.6 | 74.7 | Upgrade
|
| EBIT | 466.01 | 464.81 | 439.67 | 370.3 | 330.23 | 224.55 | Upgrade
|
| EBIT Margin | 16.69% | 16.96% | 15.85% | 14.28% | 13.60% | 11.52% | Upgrade
|
| Effective Tax Rate | 22.00% | 20.88% | 30.00% | 23.04% | 25.20% | 22.33% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.