MSAMSA Safety Inc
Orthopedic, Prosthetic & Surgical Appliances & Supplies
- Revenue
- $1.9B
- 3.7% YoY
- Operating margin
- 19.8%
- 7.9% YoY
- EBITDA
- $443M
- 2.2% YoY
- Market cap
- —
- Employees
- —
- Net debt / EBITDA
- 0.9×
- $400M net debt
- AI in 10-K
- —
Red flags 0 of 9
- TSR below peersClear—3+ of last 5 years
- High CEO pay despite TSRClear—Median CEO pay ≥ $15M and TSR flag
- Active 13DClear0 filingsActive-intent 13D in 18 months
- Net insider sellingClear$0 netNet sales over $10M in 12 months
- Earnings not backed by cashClear130% of net incomeCash flow under 80% of net income
- Dilutive SBCClear1% of revenueOver 10% of revenue
- Payouts exceed cash flowClear23% of cash flowBuybacks + dividends over cash flow
- Goodwill-heavyClear28% of assetsOver 40% of assets
- Shareholder dissentClear—Any vote under 80% support
Financials
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | YoY |
|---|---|---|---|---|---|---|
| Revenue | $1.4B | $1.5B | $1.8B | $1.8B | $1.9B | 3.7% |
| Operating income | $23M | $239M | $231M | $389M | $372M | 4.5% |
| Net income | $21M | $180M | $59M | $285M | $279M | 2.1% |
| Operating cash flow | $199M | $157M | $93M | $296M | $364M | 23% |
| Capex | $44M | $43M | $43M | $54M | $68M | 26% |
| Stock-based comp | $19M | $20M | $30M | $18M | $15M | 16% |
| Dividends | $69M | $71M | $73M | $79M | $82M | 4.6% |
Deal filings
None.
13D filers
None on file.
Insider trading
No open-market trades in the last 12 months.
Pay vs performance
No pay-versus-performance disclosure yet.