Company Analysis

ESAB Corporation (ESAB)

NYSE: ESAB · General Industrial Machinery & Equipment, NEC · North Bethesda, MD · filing with the SEC since 2021
Grade6.2
◀ Past 7.0● Present 7.3▶ Future 4.0
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020
Report filedFeb 20, 2026Feb 20, 2025Feb 29, 2024Mar 7, 2023··
Revenue2,842,5552,740,8032,774,7662,593,4802,428,1151,950,069
For lenders
Interest and dividend income··8,700700··
Interest and investment income··85,07437,950291,023
Cost of revenue1,794,2131,703,3481,759,0151,707,9501,590,1321,267,604
Gross profit1,048,3421,037,4551,015,751885,530837,983682,465
Research and development44,00039,20038,80036,00039,70034,800
Selling, general and administrative608,416579,778587,475533,369512,815458,706
Total operating expenses144,781162,324168,652140,855··
Operating income412,170447,450404,166329,065306,214202,126
Income before income taxes328,260370,405319,092300,251319,088205,839
Income tax expense69,15777,34895,72769,17080,40945,971
Income from continuing operations252,637287,151217,626226,815r235,110r159,868
Income from discontinued operations-25,871-22,309-12,341-3,06800
Net income including non-controlling interests233,232270,748211,024228,013238,679159,868
Net income to non-controlling interests6,4665,9065,7394,2663,5692,454
Net income226,766264,842205,285223,747235,110157,414
Net income to common shareholders251,419285,781216,071225,215235,110157,414
Earnings per share, basic3.714.363.393.703.922.62
Earnings per share, diluted3.674.313.363.693.922.62
Weighted average shares, basic60,680,44860,427,74360,233,62360,054,930r60,034,31160,034,311
Weighted average shares, diluted61,266,29461,102,06360,655,74660,153,059r60,034,31160,034,311
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Interest and dividend income what its loans and securities earnedus-gaap:InterestIncomeOperating
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeNonoperating
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton ESAB · research, not advice