LeMaitre Vascular, Inc.
NASDAQ:LMAT
96.35 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 193.484 | 161.651 | 154.424 | 129.366 | 117.232 | 105.568 | 100.867 | 89.151 | 78.352 | 71.097 | 64.549 | 56.735 | 57.685 | 56.06 | 50.908 | 48.72 | 41.446 | 34.628 | 30.727 | 26.183 | 20.664 | 17.364 | 12.55 |
| Cost of Revenue
| 72.527 | 56.755 | 53.042 | 44.748 | 37.379 | 31.629 | 30.17 | 26.215 | 24.186 | 22.666 | 19.434 | 15.867 | 17.458 | 14.341 | 13.604 | 14.817 | 10.739 | 9.367 | 8.927 | 7.78 | 0 | 6.08 | 4.833 |
| Gross Profit
| 120.957 | 104.896 | 101.382 | 84.618 | 79.853 | 73.939 | 70.697 | 62.936 | 54.166 | 48.431 | 45.115 | 40.868 | 40.227 | 41.719 | 37.304 | 33.903 | 30.707 | 25.261 | 21.8 | 18.403 | 20.664 | 11.284 | 7.717 |
| Gross Profit Ratio
| 0.625 | 0.649 | 0.657 | 0.654 | 0.681 | 0.7 | 0.701 | 0.706 | 0.691 | 0.681 | 0.699 | 0.72 | 0.697 | 0.744 | 0.733 | 0.696 | 0.741 | 0.729 | 0.709 | 0.703 | 1 | 0.65 | 0.615 |
| Reseach & Development Expenses
| 16.966 | 13.294 | 11.801 | 10.099 | 9.276 | 8.197 | 6.636 | 6.141 | 5.479 | 4.671 | 5.243 | 5.092 | 4.425 | 5.488 | 5.91 | 5.328 | 4.591 | 3.301 | 3.015 | 2.12 | 0 | 1.295 | 0.862 |
| General & Administrative Expenses
| 31.832 | 28.745 | 25.501 | 22.501 | 19.055 | 17.689 | 17.01 | 14.354 | 14.01 | 13.889 | 12.576 | 10.973 | 11.228 | 10.506 | 9.852 | 9.999 | 28.977 | 7.105 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 41.054 | 32.921 | 27.655 | 23.7 | 30.339 | 27.318 | 25.948 | 26.105 | 22.78 | 22.087 | 22.143 | 20.811 | 19.375 | 19.409 | 17.71 | 19.762 | 19.443 | 15.183 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 66.909 | 61.666 | 53.156 | 46.201 | 49.394 | 45.007 | 42.958 | 40.459 | 36.79 | 35.976 | 34.719 | 31.784 | 30.603 | 29.915 | 27.562 | 29.761 | 28.977 | 22.288 | 17.365 | 14.691 | 0 | 9.156 | 7.137 |
| Other Expenses
| -0.314 | -0.325 | -0.116 | -0.122 | 0.496 | 0.235 | 0.003 | -0.094 | -0.089 | -0.004 | -0.182 | -0.324 | 0 | 0 | 0 | 0 | 0.007 | 0.094 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 83.875 | 74.96 | 64.957 | 56.3 | 58.67 | 53.204 | 49.594 | 46.6 | 43.013 | 41.336 | 40.597 | 36.876 | 35.028 | 35.403 | 33.472 | 35.089 | 33.575 | 25.683 | 20.38 | 16.811 | 0 | 10.451 | 7.999 |
| Operating Income
| 37.082 | 21.164 | 25.552 | 19.801 | 15.767 | 28.209 | 21.103 | 16.336 | 11.513 | 6.34 | 4.518 | 4.24 | 3.69 | 4.015 | 1.949 | -2.93 | -4.283 | -0.679 | 0.422 | 1.157 | 20.664 | 0.833 | -0.282 |
| Operating Income Ratio
| 0.192 | 0.131 | 0.165 | 0.153 | 0.134 | 0.267 | 0.209 | 0.183 | 0.147 | 0.089 | 0.07 | 0.075 | 0.064 | 0.072 | 0.038 | -0.06 | -0.103 | -0.02 | 0.014 | 0.044 | 1 | 0.048 | -0.022 |
| Total Other Income Expenses Net
| 2.393 | 6.326 | 8.735 | 7.555 | 5.912 | 7.709 | 0.003 | -0.094 | 0.271 | -0.759 | -0.182 | -0.076 | -1.458 | -2.317 | -1.629 | -2.104 | -1.139 | -0.195 | -0.664 | -0.323 | 0 | 0.128 | -0.32 |
| Income Before Tax
| 39.475 | 27.49 | 34.287 | 27.356 | 21.679 | 28.444 | 21.106 | 16.242 | 11.424 | 6.32 | 4.328 | 3.993 | 3.752 | 4.025 | 2.215 | -2.821 | -2.702 | -0.52 | 0.578 | 1.141 | 0 | 0.961 | -0.602 |
| Income Before Tax Ratio
| 0.204 | 0.17 | 0.222 | 0.211 | 0.185 | 0.269 | 0.209 | 0.182 | 0.146 | 0.089 | 0.067 | 0.07 | 0.065 | 0.072 | 0.044 | -0.058 | -0.065 | -0.015 | 0.019 | 0.044 | 0 | 0.055 | -0.048 |
| Income Tax Expense
| 9.37 | 6.854 | 7.38 | 6.136 | 3.745 | 5.501 | 3.929 | 5.652 | 3.666 | 2.405 | 1.126 | 1.422 | 1.609 | -1.988 | 0.617 | 0.493 | 0.232 | 0.652 | 0.523 | 0.214 | 0.222 | 0.478 | 0.003 |
| Net Income
| 30.105 | 20.636 | 26.907 | 21.22 | 17.934 | 22.943 | 17.177 | 10.59 | 7.758 | 3.915 | 3.202 | 2.571 | 2.143 | 6.013 | 1.598 | -3.314 | -2.934 | -1.172 | 0.055 | 0.927 | -0.222 | 0.483 | -0.605 |
| Net Income Ratio
| 0.156 | 0.128 | 0.174 | 0.164 | 0.153 | 0.217 | 0.17 | 0.119 | 0.099 | 0.055 | 0.05 | 0.045 | 0.037 | 0.107 | 0.031 | -0.068 | -0.071 | -0.034 | 0.002 | 0.035 | -0.011 | 0.028 | -0.048 |
| EPS
| 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 | 0.1 | -0.21 | -0.19 | -0.12 | 0.01 | 0.1 | -0.029 | 0.06 | -0.085 |
| EPS Diluted
| 1.34 | 0.93 | 1.25 | 1.04 | 0.88 | 1.13 | 0.86 | 0.55 | 0.42 | 0.23 | 0.2 | 0.16 | 0.13 | 0.37 | 0.1 | -0.21 | -0.19 | -0.12 | 0.01 | 0.1 | -0.029 | 0.06 | -0.085 |
| EBITDA
| 46.597 | 30.597 | 36.622 | 28.196 | 21.183 | 13.261 | 21.103 | 16.336 | 10.793 | 7.85 | 4.518 | 3.744 | 7.247 | 7.723 | 5.461 | 0.937 | -0.335 | 1.081 | 3.292 | 2.882 | 20.664 | 0.833 | -0.282 |
| EBITDA Ratio
| 0.241 | 0.189 | 0.237 | 0.218 | 0.181 | 0.126 | 0.209 | 0.183 | 0.138 | 0.11 | 0.07 | 0.066 | 0.126 | 0.138 | 0.107 | 0.019 | -0.008 | 0.031 | 0.107 | 0.11 | 1 | 0.048 | -0.022 |