vs
Side-by-side financial comparison of MSA Safety Inc (MSA) and PELOTON INTERACTIVE, INC. (PTON). Click either name above to swap in a different company.
PELOTON INTERACTIVE, INC. is the larger business by last-quarter revenue ($656.5M vs $510.9M, roughly 1.3× MSA Safety Inc). MSA Safety Inc runs the higher net margin — 17.0% vs -5.9%, a 22.9% gap on every dollar of revenue. On growth, MSA Safety Inc posted the faster year-over-year revenue change (2.2% vs -2.6%). MSA Safety Inc produced more free cash flow last quarter ($106.0M vs $71.0M).
Mine Safety Appliances, or MSA Safety Incorporated, is an American manufacturer and supplier of safety equipment designed for use in a variety of hazardous conditions in industries such as construction, the military, fire service, and chemical, oil, and gas production. MSA is based in the Pittsburgh suburb of Cranberry.
Peloton Interactive, Inc. is an American exercise equipment and media company based in New York City. The company's products include stationary bicycles, treadmills, and indoor rowers equipped with Internet-connected touch screens that stream live and on-demand fitness classes through a subscription service. The equipment includes built-in sensors that track metrics such as power output, providing users with real-time feedback on their performance and leaderboard rankings to compete with othe...
MSA vs PTON — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $510.9M | $656.5M |
| Net Profit | $86.9M | $-38.8M |
| Gross Margin | 46.9% | 50.5% |
| Operating Margin | 22.3% | -2.2% |
| Net Margin | 17.0% | -5.9% |
| Revenue YoY | 2.2% | -2.6% |
| Net Profit YoY | -1.2% | 57.8% |
| EPS (diluted) | $2.22 | $-0.09 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $510.9M | $656.5M | ||
| Q3 25 | $468.4M | $550.8M | ||
| Q2 25 | $474.1M | — | ||
| Q1 25 | $421.3M | — | ||
| Q4 24 | $499.7M | — | ||
| Q3 24 | $432.7M | — | ||
| Q2 24 | $462.5M | — | ||
| Q1 24 | $413.3M | — |
| Q4 25 | $86.9M | $-38.8M | ||
| Q3 25 | $69.6M | $13.9M | ||
| Q2 25 | $62.8M | — | ||
| Q1 25 | $59.6M | — | ||
| Q4 24 | $87.9M | — | ||
| Q3 24 | $66.6M | — | ||
| Q2 24 | $72.2M | — | ||
| Q1 24 | $58.1M | — |
| Q4 25 | 46.9% | 50.5% | ||
| Q3 25 | 46.5% | 51.5% | ||
| Q2 25 | 46.6% | — | ||
| Q1 25 | 45.9% | — | ||
| Q4 24 | 46.9% | — | ||
| Q3 24 | 47.9% | — | ||
| Q2 24 | 48.2% | — | ||
| Q1 24 | 47.3% | — |
| Q4 25 | 22.3% | -2.2% | ||
| Q3 25 | 20.1% | 7.5% | ||
| Q2 25 | 18.1% | — | ||
| Q1 25 | 18.5% | — | ||
| Q4 24 | 23.5% | — | ||
| Q3 24 | 21.1% | — | ||
| Q2 24 | 21.6% | — | ||
| Q1 24 | 19.4% | — |
| Q4 25 | 17.0% | -5.9% | ||
| Q3 25 | 14.9% | 2.5% | ||
| Q2 25 | 13.2% | — | ||
| Q1 25 | 14.1% | — | ||
| Q4 24 | 17.6% | — | ||
| Q3 24 | 15.4% | — | ||
| Q2 24 | 15.6% | — | ||
| Q1 24 | 14.1% | — |
| Q4 25 | $2.22 | $-0.09 | ||
| Q3 25 | $1.77 | $0.03 | ||
| Q2 25 | $1.59 | — | ||
| Q1 25 | $1.51 | — | ||
| Q4 24 | $2.22 | — | ||
| Q3 24 | $1.69 | — | ||
| Q2 24 | $1.83 | — | ||
| Q1 24 | $1.47 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $165.1M | $1.2B |
| Total DebtLower is stronger | $580.9M | $1.5B |
| Stockholders' EquityBook value | $1.4B | $-326.7M |
| Total Assets | $2.6B | $2.2B |
| Debt / EquityLower = less leverage | 0.42× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $165.1M | $1.2B | ||
| Q3 25 | $170.0M | $1.1B | ||
| Q2 25 | $147.0M | — | ||
| Q1 25 | $170.6M | — | ||
| Q4 24 | $164.6M | — | ||
| Q3 24 | $154.4M | — | ||
| Q2 24 | $146.8M | — | ||
| Q1 24 | $148.3M | — |
| Q4 25 | $580.9M | $1.5B | ||
| Q3 25 | $628.6M | $1.5B | ||
| Q2 25 | $679.3M | — | ||
| Q1 25 | $502.1M | — | ||
| Q4 24 | $508.0M | — | ||
| Q3 24 | $554.7M | — | ||
| Q2 24 | $588.2M | — | ||
| Q1 24 | $596.2M | — |
| Q4 25 | $1.4B | $-326.7M | ||
| Q3 25 | $1.3B | $-347.0M | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $994.8M | — |
| Q4 25 | $2.6B | $2.2B | ||
| Q3 25 | $2.6B | $2.2B | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.2B | — | ||
| Q4 24 | $2.2B | — | ||
| Q3 24 | $2.2B | — | ||
| Q2 24 | $2.2B | — | ||
| Q1 24 | $2.2B | — |
| Q4 25 | 0.42× | — | ||
| Q3 25 | 0.48× | — | ||
| Q2 25 | 0.54× | — | ||
| Q1 25 | 0.42× | — | ||
| Q4 24 | 0.44× | — | ||
| Q3 24 | 0.51× | — | ||
| Q2 24 | 0.57× | — | ||
| Q1 24 | 0.60× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $122.4M | $71.9M |
| Free Cash FlowOCF − Capex | $106.0M | $71.0M |
| FCF MarginFCF / Revenue | 20.8% | 10.8% |
| Capex IntensityCapex / Revenue | 3.2% | 0.1% |
| Cash ConversionOCF / Net Profit | 1.41× | — |
| TTM Free Cash FlowTrailing 4 quarters | $295.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $122.4M | $71.9M | ||
| Q3 25 | $112.5M | $71.9M | ||
| Q2 25 | $67.2M | — | ||
| Q1 25 | $61.8M | — | ||
| Q4 24 | $107.9M | — | ||
| Q3 24 | $84.3M | — | ||
| Q2 24 | $53.3M | — | ||
| Q1 24 | $50.9M | — |
| Q4 25 | $106.0M | $71.0M | ||
| Q3 25 | $100.5M | $67.4M | ||
| Q2 25 | $37.9M | — | ||
| Q1 25 | $51.0M | — | ||
| Q4 24 | $93.5M | — | ||
| Q3 24 | $70.1M | — | ||
| Q2 24 | $39.0M | — | ||
| Q1 24 | $39.7M | — |
| Q4 25 | 20.8% | 10.8% | ||
| Q3 25 | 21.4% | 12.2% | ||
| Q2 25 | 8.0% | — | ||
| Q1 25 | 12.1% | — | ||
| Q4 24 | 18.7% | — | ||
| Q3 24 | 16.2% | — | ||
| Q2 24 | 8.4% | — | ||
| Q1 24 | 9.6% | — |
| Q4 25 | 3.2% | 0.1% | ||
| Q3 25 | 2.6% | 0.8% | ||
| Q2 25 | 6.2% | — | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 2.9% | — | ||
| Q3 24 | 3.3% | — | ||
| Q2 24 | 3.1% | — | ||
| Q1 24 | 2.7% | — |
| Q4 25 | 1.41× | — | ||
| Q3 25 | 1.62× | 5.17× | ||
| Q2 25 | 1.07× | — | ||
| Q1 25 | 1.04× | — | ||
| Q4 24 | 1.23× | — | ||
| Q3 24 | 1.27× | — | ||
| Q2 24 | 0.74× | — | ||
| Q1 24 | 0.88× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MSA
| Americas Segment | $335.2M | 66% |
| International Segment | $175.7M | 34% |
PTON
| Subscription And Circulation | $412.6M | 63% |
| Connected Fitness Products Segment | $243.9M | 37% |
| Product Warranty | $4.0M | 1% |
