vs
Side-by-side financial comparison of MSA Safety Inc (MSA) and TPG Inc. (TPG). Click either name above to swap in a different company.
TPG Inc. is the larger business by last-quarter revenue ($715.1M vs $510.9M, roughly 1.4× MSA Safety Inc). MSA Safety Inc runs the higher net margin — 17.0% vs 10.8%, a 6.2% gap on every dollar of revenue. On growth, TPG Inc. posted the faster year-over-year revenue change (35.6% vs 2.2%). Over the past eight quarters, TPG Inc.'s revenue compounded faster (18.1% CAGR vs 11.2%).
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.
TPG Inc., previously known as Texas Pacific Group and TPG Capital, is an American private equity firm based in Fort Worth, Texas. TPG manages investment funds in growth capital, venture capital, public equity, and debt investments. The firm invests in industries including consumer/retail, media and telecommunications, industrials, technology, travel, leisure, and health care.
MSA vs TPG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $510.9M | $715.1M |
| Net Profit | $86.9M | $77.1M |
| Gross Margin | 46.9% | — |
| Operating Margin | 22.3% | — |
| Net Margin | 17.0% | 10.8% |
| Revenue YoY | 2.2% | 35.6% |
| Net Profit YoY | -1.2% | 494.1% |
| EPS (diluted) | $2.22 | $0.30 |
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 | $715.1M | ||
| Q3 25 | $468.4M | $596.5M | ||
| Q2 25 | $474.1M | $569.1M | ||
| Q1 25 | $421.3M | $543.5M | ||
| Q4 24 | $499.7M | $527.2M | ||
| Q3 24 | $432.7M | $524.7M | ||
| Q2 24 | $462.5M | $522.8M | ||
| Q1 24 | $413.3M | $512.3M |
| Q4 25 | $86.9M | $77.1M | ||
| Q3 25 | $69.6M | $67.1M | ||
| Q2 25 | $62.8M | $14.9M | ||
| Q1 25 | $59.6M | $25.4M | ||
| Q4 24 | $87.9M | $13.0M | ||
| Q3 24 | $66.6M | $9.0M | ||
| Q2 24 | $72.2M | $-14.0M | ||
| Q1 24 | $58.1M | $15.5M |
| Q4 25 | 46.9% | — | ||
| Q3 25 | 46.5% | — | ||
| 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% | — | ||
| Q3 25 | 20.1% | — | ||
| 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% | 10.8% | ||
| Q3 25 | 14.9% | 11.3% | ||
| Q2 25 | 13.2% | 2.6% | ||
| Q1 25 | 14.1% | 4.7% | ||
| Q4 24 | 17.6% | 2.5% | ||
| Q3 24 | 15.4% | 1.7% | ||
| Q2 24 | 15.6% | -2.7% | ||
| Q1 24 | 14.1% | 3.0% |
| Q4 25 | $2.22 | $0.30 | ||
| Q3 25 | $1.77 | $0.20 | ||
| Q2 25 | $1.59 | $-0.05 | ||
| Q1 25 | $1.51 | $0.00 | ||
| Q4 24 | $2.22 | $-0.04 | ||
| Q3 24 | $1.69 | $-0.08 | ||
| Q2 24 | $1.83 | $-0.19 | ||
| Q1 24 | $1.47 | $-0.11 |
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 | $826.1M |
| Total DebtLower is stronger | $580.9M | $1.7B |
| Stockholders' EquityBook value | $1.4B | $4.1B |
| Total Assets | $2.6B | $13.5B |
| Debt / EquityLower = less leverage | 0.42× | 0.42× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $165.1M | $826.1M | ||
| Q3 25 | $170.0M | $1.1B | ||
| Q2 25 | $147.0M | $1.1B | ||
| Q1 25 | $170.6M | $822.0M | ||
| Q4 24 | $164.6M | $808.0M | ||
| Q3 24 | $154.4M | $1.2B | ||
| Q2 24 | $146.8M | $1.1B | ||
| Q1 24 | $148.3M | $1.1B |
| Q4 25 | $580.9M | $1.7B | ||
| Q3 25 | $628.6M | $1.8B | ||
| Q2 25 | $679.3M | $1.6B | ||
| Q1 25 | $502.1M | $1.5B | ||
| Q4 24 | $508.0M | $1.3B | ||
| Q3 24 | $554.7M | $1.3B | ||
| Q2 24 | $588.2M | $1.2B | ||
| Q1 24 | $596.2M | $1.2B |
| Q4 25 | $1.4B | $4.1B | ||
| Q3 25 | $1.3B | $3.8B | ||
| Q2 25 | $1.3B | $3.6B | ||
| Q1 25 | $1.2B | $3.5B | ||
| Q4 24 | $1.1B | $3.6B | ||
| Q3 24 | $1.1B | $3.4B | ||
| Q2 24 | $1.0B | $3.3B | ||
| Q1 24 | $994.8M | $3.3B |
| Q4 25 | $2.6B | $13.5B | ||
| Q3 25 | $2.6B | $13.0B | ||
| Q2 25 | $2.6B | $12.0B | ||
| Q1 25 | $2.2B | $11.3B | ||
| Q4 24 | $2.2B | $10.5B | ||
| Q3 24 | $2.2B | $10.5B | ||
| Q2 24 | $2.2B | $10.1B | ||
| Q1 24 | $2.2B | $9.9B |
| Q4 25 | 0.42× | 0.42× | ||
| Q3 25 | 0.48× | 0.47× | ||
| Q2 25 | 0.54× | 0.45× | ||
| Q1 25 | 0.42× | 0.42× | ||
| Q4 24 | 0.44× | 0.36× | ||
| Q3 24 | 0.51× | 0.39× | ||
| Q2 24 | 0.57× | 0.37× | ||
| Q1 24 | 0.60× | 0.37× |
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 | $-43.7M |
| Free Cash FlowOCF − Capex | $106.0M | — |
| FCF MarginFCF / Revenue | 20.8% | — |
| Capex IntensityCapex / Revenue | 3.2% | — |
| Cash ConversionOCF / Net Profit | 1.41× | -0.57× |
| TTM Free Cash FlowTrailing 4 quarters | $295.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $122.4M | $-43.7M | ||
| Q3 25 | $112.5M | $492.0M | ||
| Q2 25 | $67.2M | $385.9M | ||
| Q1 25 | $61.8M | $198.2M | ||
| Q4 24 | $107.9M | $-188.1M | ||
| Q3 24 | $84.3M | $68.9M | ||
| Q2 24 | $53.3M | $214.6M | ||
| Q1 24 | $50.9M | $436.7M |
| Q4 25 | $106.0M | — | ||
| Q3 25 | $100.5M | — | ||
| 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% | — | ||
| Q3 25 | 21.4% | — | ||
| 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% | — | ||
| Q3 25 | 2.6% | — | ||
| 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× | -0.57× | ||
| Q3 25 | 1.62× | 7.33× | ||
| Q2 25 | 1.07× | 25.83× | ||
| Q1 25 | 1.04× | 7.80× | ||
| Q4 24 | 1.23× | -14.49× | ||
| Q3 24 | 1.27× | 7.69× | ||
| Q2 24 | 0.74× | — | ||
| Q1 24 | 0.88× | 28.14× |
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% |
TPG
| Management Fees | $484.4M | 68% |
| Transaction Fees | $118.6M | 17% |
| Expense Reimbursements And Other | $76.3M | 11% |
| Incentive Fees | $29.0M | 4% |
| Monitoring Fees | $6.8M | 1% |
