LeMaitre Vascular Inc. (LMAT)

AI Score

Unlock

83.13

-0.79 (-0.94%)

At close: Mar 28, 2025, 3:59 PM

81.24

-2.28%

After-hours: Mar 28, 2025, 05:30 PM EDT

LeMaitre Vascular Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01
Revenue	219.86M	193.48M	161.65M	154.42M	129.37M	117.23M	105.57M	100.87M	89.15M	78.35M	71.1M	64.55M	56.73M	57.69M	56.06M	50.91M	48.72M	41.45M	34.63M	30.73M	26.18M	20.66M	17.36M	12.55M
Cost of Revenue	68.96M	66.44M	56.76M	53.04M	44.75M	37.38M	31.63M	30.17M	26.21M	24.19M	22.67M	19.43M	15.87M	17.46M	14.34M	13.6M	14.82M	10.74M	9.37M	8.93M	7.78M	n/a	6.08M	4.83M
Gross Profit	150.9M	127.05M	104.9M	101.38M	84.62M	79.85M	73.94M	70.7M	62.94M	54.17M	48.43M	45.12M	40.87M	40.23M	41.72M	37.3M	33.9M	30.71M	25.26M	21.8M	18.4M	20.66M	11.28M	7.72M
Operating Income	52.26M	36.71M	21.16M	25.55M	19.8M	15.77M	28.21M	21.1M	16.34M	11.51M	6.34M	4.52M	4.24M	3.69M	4.01M	1.95M	-2.93M	-4.28M	-679K	422K	1.16M	20.66M	833K	-282K
Interest Income	4.95M	3.08M	986K	197K	207K	698K	631K	179K	81K	13K	1K	4K	77K	11K	31K	38K	530K	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	56.88M	39.48M	27.49M	34.29M	27.36M	21.68M	28.44M	21.11M	16.24M	11.42M	6.32M	4.33M	3.99M	3.75M	4.03M	2.21M	-2.82M	-2.7M	-520K	578K	1.14M	n/a	961K	-602K
Net Income	44.04M	30.11M	20.64M	26.91M	21.22M	17.93M	22.94M	17.18M	10.59M	7.76M	3.92M	3.2M	2.57M	2.14M	6.01M	1.6M	-3.31M	-2.93M	-1.17M	55K	927K	-222K	483K	-605K
Selling & General & Admin	83M	72.89M	61.67M	53.16M	46.2M	49.39M	45.01M	42.96M	40.46M	36.79M	35.98M	34.72M	31.78M	30.6M	29.91M	27.56M	29.76M	28.98M	22.29M	17.36M	14.69M	n/a	9.16M	7.14M
Research & Development	15.65M	16.97M	13.29M	11.8M	10.1M	9.28M	8.2M	6.64M	6.14M	5.48M	4.67M	5.24M	5.09M	4.42M	5.49M	5.91M	5.33M	4.59M	3.3M	3.02M	2.12M	n/a	1.29M	862K
Other Expenses	n/a	485K	-325K	-116K	-122K	496K	235K	3K	-94K	-89K	-4K	-182K	-324K	n/a	n/a	n/a	n/a	7K	94K	n/a	n/a	n/a	n/a	n/a
Operating Expenses	98.64M	90.34M	74.96M	64.96M	56.3M	58.67M	53.2M	49.59M	46.6M	43.01M	41.34M	40.6M	36.88M	35.03M	35.4M	33.47M	35.09M	33.58M	25.68M	20.38M	16.81M	n/a	10.45M	8M
Interest Expense	205K	n/a	986K	2.22M	1.31M	n/a	2K	21K	14K	n/a	5K	12K	1K	n/a	5K	26K	61K	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	46.74M	41.05M	32.92M	27.66M	23.7M	30.34M	27.32M	25.95M	26.11M	22.78M	22.09M	22.14M	20.81M	19.38M	19.41M	17.71M	19.76M	19.44M	15.18M	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	167.61M	156.77M	131.72M	118M	101.05M	96.05M	84.83M	79.76M	72.81M	67.2M	64M	60.03M	52.74M	52.49M	49.74M	47.08M	49.91M	44.31M	35.05M	29.31M	24.59M	n/a	16.53M	12.83M
Income Tax	12.84M	9.37M	6.85M	7.38M	6.14M	3.75M	5.5M	3.93M	5.65M	3.67M	2.4M	1.13M	1.42M	1.61M	-1.99M	617K	493K	232K	652K	523K	214K	222K	478K	3K
Shares Outstanding (Basic)	22.45M	22.22M	21.98M	21.16M	20.25M	19.81M	19.43M	18.96M	18.48M	17.76M	16.61M	15.32M	15.19M	15.46M	15.63M	15.69M	15.57M	15.4M	9.9M	8.25M	7.94M	7.65M	7.29M	7.16M
Shares Outstanding (Diluted)	22.78M	22.42M	22.17M	21.48M	20.48M	20.33M	20.24M	20.03M	19.24M	18.32M	17.01M	15.76M	15.64M	15.99M	16.11M	15.92M	15.57M	15.4M	9.9M	8.7M	8.35M	7.65M	7.69M	7.16M
EPS (Basic)	1.96	1.36	0.94	1.27	1.05	0.91	1.18	0.91	0.57	0.44	0.24	0.21	0.17	0.14	0.38	0.10	-0.21	-0.19	-0.12	0.01	0.10	-0.03	0.06	-0.08
EPS (Diluted)	1.93	1.34	0.93	1.25	1.04	0.88	1.13	0.86	0.55	0.42	0.23	0.20	0.16	0.13	0.37	0.10	-0.21	-0.19	-0.12	0.01	0.10	-0.03	0.06	-0.08
EBITDA	66.75M	48.99M	36.92M	45.98M	36.89M	27.09M	32.77M	25.16M	19.85M	14.82M	9.66M	7.13M	6.23M	5.79M	5.43M	3.66M	-1.17M	-1.31M	1.08M	1.97M	2.25M	20.66M	833K	-282K
Depreciation & Amortization	9.67M	9.52M	9.43M	9.47M	8.22M	5.42M	4.32M	4.06M	3.59M	3.39M	3.33M	2.79M	2.23M	2.04M	1.38M	1.42M	1.59M	1.39M	1.31M	1.21M	967K	n/a	n/a	n/a