Merit Medical Systems Inc... (MMSI)

AI Score

Unlock

103.96

0.69 (0.67%)

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

105.62

1.60%

After-hours: Mar 28, 2025, 06:36 PM EDT

Merit Medical Systems 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	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89
Revenue	1.36B	1.26B	1.15B	1.07B	963.88M	994.85M	882.75M	727.85M	603.84M	542.15M	509.69M	449.05M	394.29M	359.45M	296.75M	257.46M	227.14M	207.77M	190.67M	166.59M	151.4M	135.95M	116.23M	104.04M	91.45M	78M	68.4M	60.6M	50.5M	42.6M	33.3M	25.4M	18.4M	10.5M	4.4M	1.4M
Cost of Revenue	713.18M	673.49M	631.88M	589.42M	562.7M	562.49M	487.98M	401.6M	338.81M	306.37M	284.47M	254.68M	212.3M	193.98M	168.26M	148.66M	133.87M	127.98M	117.6M	97.49M	83.91M	75.23M	67.71M	65.94M	56.5M	44.3M	39.6M	35.1M	26.9M	23.3M	17.4M	12.3M	7.6M	3.8M	2M	1.7M
Gross Profit	643.33M	583.87M	519.1M	485.33M	401.18M	432.37M	394.77M	326.25M	265.02M	235.78M	225.22M	194.37M	181.99M	165.47M	128.5M	108.8M	93.27M	79.79M	73.08M	69.09M	67.49M	60.72M	48.52M	38.1M	34.94M	33.7M	28.8M	25.5M	23.6M	19.3M	15.9M	13.1M	10.8M	6.7M	2.4M	-300K
Operating Income	155.69M	123.94M	87.56M	60.92M	-62.58M	-65.71M	58.62M	33.07M	34.88M	37.54M	40.17M	27.84M	29.64M	33.19M	17.2M	32.85M	30.98M	22.97M	19.01M	23.52M	27.34M	25.63M	16.78M	9.94M	3.46M	6.1M	5.3M	2.7M	4.4M	2.5M	2M	2.6M	1.7M	1.5M	100K	-400K
Interest Income	26.23M	2.46M	439K	769K	604K	n/a	1.2M	381K	81K	272K	217K	255K	226K	129K	34K	178K	781K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	149.99M	112.09M	82.63M	53.92M	-13.23M	2.19M	49.52M	35.88M	25.39M	31.2M	31.57M	19.84M	27.62M	32.88M	16.79M	33.09M	31.84M	23.4M	19.18M	23.9M	28.01M	27.02M	16.76M	9.79M	773.85K	4.7M	4.2M	1.7M	3.5M	1.9M	2.1M	2.6M	1.7M	1.7M	100K	-400K
Net Income	120.36M	94.41M	74.52M	48.45M	-9.84M	5.45M	42.02M	27.52M	20.12M	23.8M	22.97M	16.57M	19.71M	23.04M	12.46M	22.53M	20.73M	15.59M	12.3M	15.78M	17.93M	17.3M	11.31M	6.74M	826.56K	3.2M	2.5M	800K	2.2M	1.2M	1.3M	1.8M	1.2M	1.3M	100K	-400K
Selling & General & Admin	376.73M	373.68M	342.52M	335.69M	297.72M	327.27M	276.02M	229.13M	184.4M	156.35M	147.89M	128.64M	122.11M	104.5M	87.61M	64.79M	53.13M	48.13M	45.49M	38.58M	35.07M	30.47M	27.73M	24.04M	23.3M	20.4M	17.5M	15.7M	14.3M	12.8M	10.2M	9.1M	8M	4.7M	2.1M	n/a
Research & Development	83.81M	82.73M	75.51M	71.25M	57.54M	65.61M	59.53M	51.4M	45.23M	40.81M	36.63M	33.89M	27.8M	21.94M	15.34M	11.17M	9.16M	8.69M	8.58M	6.99M	5.08M	4.63M	4.01M	4.12M	3.86M	3.6M	3.2M	4.4M	2.5M	2.3M	2.1M	n/a	n/a	n/a	n/a	n/a
Other Expenses	443K	3.52M	966K	-2.51M	-2.28M	-537K	63K	-872K	-773K	-386K	18K	-216K	-1.65M	5.84M	8.34M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	4.32M	3.6M	2.8M	2.7M	2.4M	1.7M	1.6M	1.4M	1.1M	500K	200K	100K
Operating Expenses	460.55M	458.73M	418.04M	406.94M	355.26M	392.89M	335.55M	280.54M	229.63M	197.16M	184.53M	162.53M	149.9M	126.44M	102.95M	75.95M	62.29M	56.82M	54.07M	45.57M	40.15M	35.09M	31.74M	28.16M	31.48M	27.6M	23.5M	22.8M	19.2M	16.8M	13.9M	10.5M	9.1M	5.2M	2.3M	100K
Interest Expense	31.22M	15.51M	6.34M	5.26M	9.99M	12.41M	10.36M	7.74M	8.8M	6.23M	8.83M	8.04M	604K	789K	596K	28K	17K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.2B	1.13B	1.05B	996.36M	917.96M	955.38M	823.53M	682.14M	568.44M	503.53M	468.99M	417.21M	362.2M	320.42M	271.21M	224.62M	196.16M	184.8M	171.66M	143.06M	124.06M	110.32M	99.45M	94.1M	87.99M	71.9M	63.1M	57.9M	46.1M	40.1M	31.3M	22.8M	16.7M	9M	4.3M	1.8M
Income Tax	29.64M	17.68M	8.11M	5.46M	-3.39M	-3.26M	7.5M	8.36M	5.26M	7.4M	8.6M	3.27M	7.91M	9.83M	4.33M	10.56M	11.12M	7.81M	6.88M	8.12M	10.07M	9.73M	5.45M	3.05M	-52.71K	1.5M	1.7M	900K	1.3M	700K	800K	800K	500K	400K	-100K	400K
Shares Outstanding (Basic)	58.22M	57.59M	56.81M	56.15M	55.43M	55.08M	52.27M	48.8M	44.41M	44.04M	43.14M	42.61M	42.18M	39.09M	35.29M	35.01M	34.71M	34.28M	34.17M	33.56M	32.88M	31.56M	30.11M	28.17M	26.84M	26.18M	25.76M	25.25M	24.48M	23.15M	23.76M	22.32M	21.93M	20.52M	11.57M	13.89M
Shares Outstanding (Diluted)	59.37M	58.36M	57.67M	57.36M	55.43M	56.23M	53.93M	50.1M	44.86M	44.51M	43.41M	42.88M	42.61M	39.73M	35.98M	35.76M	35.69M	35.26M	35.31M	34.81M	34.61M	33.79M	32.8M	29.84M	27.29M	26.27M	26M	25.25M	24.59M	23.15M	23.76M	22.32M	21.93M	20.52M	11.57M	13.89M
EPS (Basic)	2.07	1.64	1.31	0.86	-0.18	0.10	0.80	0.56	0.45	0.54	0.53	0.39	0.47	0.59	0.35	0.64	0.60	0.46	0.36	0.47	0.54	0.53	0.37	0.24	0.03	0.12	0.10	0.03	0.09	0.05	0.05	0.08	0.05	0.06	0.01	-0.03
EPS (Diluted)	2.03	1.62	1.29	0.84	-0.18	0.10	0.78	0.55	0.45	0.53	0.53	0.39	0.46	0.58	0.34	0.63	0.58	0.44	0.35	0.46	0.52	0.51	0.34	0.23	0.03	0.12	0.10	0.03	0.09	0.05	0.05	0.08	0.05	0.06	0.01	-0.03
EBITDA	295.94M	231.44M	181.15M	153.45M	102.71M	121M	129.43M	97.29M	78.66M	74.85M	76.33M	60.42M	50.76M	52.93M	32.24M	45.39M	42.1M	32.41M	19.01M	23.52M	27.34M	30.37M	21.16M	14.5M	7.78M	9.7M	8.1M	5.4M	6.8M	4.2M	3.6M	4M	2.8M	2M	300K	-300K
Depreciation & Amortization	114.73M	101.29M	92.2M	95.78M	106.82M	104.36M	69.55M	53.58M	43.76M	37.42M	35.93M	32.54M	22.53M	19.19M	14.86M	12.27M	10.24M	9.31M	8.1M	5.64M	4.49M	4.23M	4.38M	4.56M	4.32M	3.6M	2.8M	2.7M	2.4M	1.7M	1.6M	1.4M	1.1M	500K	200K	100K