ESAB Corp balance sheet
At the end of fiscal 2025, ESAB Corp had total assets of $4.77bn, total liabilities of $2.55bn and shareholders' equity of $2.17bn. It held $186m in cash against $1.24bn of debt: net debt of $1.06bn.
Balance sheet
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | 49 | 41 | 72 | 102 | 249 | 186 | 217 |
| Receivables | — | 383 | 374 | 385 | 370 | 451 | 554 |
| Inventory | — | 420 | 417 | 393 | 404 | 482 | 582 |
| Total current assets | — | 964 | 989 | 998 | 1,148 | 1,262 | 1,528 |
| Goodwill | 1,553 | 1,533 | 1,530 | 1,588 | 1,652 | 1,950 | 2,746 |
| Total assets | — | 3,461 | 3,754 | 3,829 | 4,034 | 4,766 | 6,563 |
| Accounts payable | — | 345 | 316 | 307 | 318 | 360 | 407 |
| Deferred revenue (current) | — | 22 | 26 | 31 | 26 | 20 | 41 |
| Total current liabilities | — | 597 | 602 | 620 | 632 | 665 | 779 |
| Short-term debt | — | — | — | 0 | 15 | 2 | 6 |
| Long-term debt | — | 0 | 1,219 | 1,018 | 1,061 | 1,233 | 2,391 |
| Total debt | 0 | 0 | 1,221 | 1,020 | 1,085 | 1,243 | 2,417 |
| Total liabilities | — | 960 | 2,366 | 2,181 | 2,226 | 2,555 | 3,978 |
| Shareholders' equity | 2,545 | 2,461 | 1,350 | 1,607 | 1,769 | 2,166 | 2,539 |
| Net debt (negative = net cash) | −49 | −41 | 1,149 | 917 | 836 | 1,057 | 2,199 |
| Shares outstanding | — | — | 60m | 60m | 61m | 61m | 62m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Apr 2025 | 2025 Q2Jul 2025 | 2025 Q3Oct 2025 | 2025 Q4Dec 2025 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 421 | 370 | 415 | 456 | 460 | 451 | 488 | 554 |
| Inventory | 423 | 404 | 451 | 474 | 504 | 482 | 521 | 582 |
| Total current assets | 1,222 | 1,148 | 1,286 | 1,336 | 1,334 | 1,262 | 2,170 | 1,528 |
| Goodwill | 1,668 | 1,652 | 1,685 | 1,790 | 1,963 | 1,950 | 1,931 | 2,746 |
| Total assets | 4,085 | 4,034 | 4,218 | 4,432 | 4,869 | 4,766 | 5,625 | 6,563 |
| Accounts payable | 320 | 318 | 350 | 370 | 342 | 360 | 399 | 407 |
| Deferred revenue (current) | 28 | 26 | 25 | 25 | 27 | 20 | 34 | 41 |
| Total current liabilities | 637 | 632 | 672 | 686 | 669 | 665 | 730 | 779 |
| Short-term debt | — | 15 | 18 | 22 | 2 | 2 | 4 | 6 |
| Long-term debt | 1,080 | 1,061 | 1,056 | 1,059 | 1,334 | 1,233 | 2,032 | 2,391 |
| Total debt | 1,080 | 1,076 | 1,074 | 1,081 | 1,336 | 1,235 | 2,036 | 2,397 |
| Total liabilities | 2,207 | 2,226 | 2,267 | 2,321 | 2,707 | 2,555 | 3,389 | 3,978 |
| Shareholders' equity | 1,837 | 1,769 | 1,910 | 2,070 | 2,116 | 2,166 | 2,191 | 2,539 |
| Shares outstanding | 60m | 61m | 61m | 61m | 61m | 61m | 61m | 62m |
Compare with peers
- Nordson Corporation balance sheet
- Crane Co balance sheet
- Middleby Corp balance sheet
- Symbotic Inc. balance sheet
- Gates Industrial Corp Ltd. balance sheet
Head to head: ESAB vs NDSNCR vs ESABESAB vs MIDD
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies