ESAB Corporation
IndustrialsNYSE:ESAB · New York Stock Exchange
+$2.42 today
Vol 0.86M · Avg 0.68M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.9B of revenue converted into $207.0M of net income for the selected period. Gross margin is 35.4% and net margin is 7.1%, showing how much revenue survives after costs and taxes. EPS is $3.32, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.8B +3.7% | $2.7B -1.2% | $2.8B +7.0% | $2.6B +6.8% | $2.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.8B +7.6% | $1.7B -3.2% | $1.8B +3.0% | $1.7B +7.4% | $1.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B -2.6% | $1.0B +2.1% | $1.0B +14.7% | $885.5M +5.7% | $838.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 35.5% -2.3pp | 37.9% +1.2pp | 36.6% +2.5pp | 34.1% -0.4pp | 34.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $44.0M +12.2% | $39.2M +1.0% | $38.8M +7.8% | $36.0M -9.3% | $39.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $608.4M +22.3% | $497.4M -0.0% | $497.6M +12.2% | $443.6M +4.1% | $426.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $518.4M -12.1% | $590.0M -3.5% | $611.6M +9.9% | $556.5M +4.6% | $531.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $84.0M +26.1% | $66.6M -4.4% | $69.7M +7.1% | $65.1M -12.7% | $74.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $491.6M -7.5% | $531.4M +4.3% | $509.4M +17.0% | $435.4M +7.6% | $404.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.3% -2.1pp | 19.4% +1.0pp | 18.4% +1.6pp | 16.8% +0.1pp | 16.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $491.8M +9.9% | $447.4M +10.7% | $404.2M +22.8% | $329.1M +7.5% | $306.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.3% +1.0pp | 16.3% +1.8pp | 14.6% +1.9pp | 12.7% +0.1pp | 12.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $1.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $79.3M +22.2% | $64.9M -23.7% | $85.1M +124.2% | $38.0M | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$163.5M -112.3% | -$77.0M +9.4% | -$85.1M -195.3% | -$28.8M -323.8% | $12.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $328.3M -11.4% | $370.4M +16.1% | $319.1M +6.3% | $300.3M -5.9% | $319.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.5% -2.0pp | 13.5% +2.0pp | 11.5% -0.1pp | 11.6% -1.6pp | 13.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $69.2M -10.6% | $77.3M -19.2% | $95.7M +38.4% | $69.2M -14.0% | $80.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $226.8M -14.4% | $264.8M +29.0% | $205.3M -8.3% | $223.7M -4.8% | $235.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.0% -1.7pp | 9.7% +2.3pp | 7.4% -1.2pp | 8.6% -1.1pp | 9.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 -14.7% | $4 +29.0% | $3 -9.4% | $4 -4.8% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 -13.7% | $4 +28.3% | $3 -9.7% | $4 -5.1% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $60.9M +0.8% | $60.4M +0.3% | $60.2M +0.3% | $60.1M +0.0% | $60.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $60.9M -0.3% | $61.1M +0.7% | $60.7M +0.8% | $60.2M +0.2% | $60.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ryanair Holdings plc
NASDAQ:RYAAY
$31.40B
TFI International Inc.
NYSE:TFII
$13.18B
Saia, Inc.
NASDAQ:SAIA
$12.88B
Moog Inc.
NYSE:MOG-A
$12.52B
Ryder System, Inc.
NYSE:R
$10.85B
The Toro Company
NYSE:TTC
$8.64B
Simpson Manufacturing Co., Inc.
NYSE:SSD
$7.94B
Air Lease Corporation
AL
$7.28B
Federal Signal Corporation
NYSE:FSS
$6.66B
ADT Inc.
NYSE:ADT
$5.00B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ESAB generate?
ESAB Corporation (ESAB) reported $2.84B of revenue in fiscal 2025.
Is ESAB profitable?
ESAB Corporation (ESAB) reported $226.77M of net income, with a net margin of 8.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.