LeMaitre Vascular, Inc.
LeMaitre Vascular, Inc.
LMAT
Valuace
8
Růst
85
Zdraví
74
Cena
$ 109.60
Dnes
+1.77 (2.05%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues249.6249.6219.9193.5161.7154.4129.4117.2105.6100.989.278.471.164.556.757.756.1
Cost of Revenues71.171.169.066.456.853.044.737.431.630.226.224.222.719.415.917.514.3
Gross Profit178.5178.5150.9127.0104.9101.484.679.973.970.762.954.248.445.140.940.241.7
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues64.561.064.259.955.754.855.853.548.947.4
Cost of Revenues18.315.119.318.517.117.617.416.817.116.6
Gross Profit46.246.045.041.438.637.238.536.731.830.8
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.017.013.311.810.19.38.26.66.15.54.75.25.14.45.5
Selling General & Admin Expenses0.00.00.072.961.753.246.249.445.043.040.536.836.034.731.830.629.9
Depreciation & Amortization10.410.49.79.59.411.18.45.44.34.13.63.43.32.82.22.01.4
Total Operating Expenses110.6110.698.690.375.065.056.358.753.249.646.643.041.340.636.935.035.4
Operating Income67.967.952.336.721.225.619.815.828.221.116.311.56.34.54.23.74.0
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.04.44.2
Selling General & Admin Expenses0.00.00.00.00.00.00.00.017.317.4
Depreciation & Amortization2.62.62.62.62.52.42.42.42.42.4
Total Operating Expenses27.425.628.828.825.724.024.124.821.621.6
Operating Income18.820.316.112.612.913.114.411.910.29.2
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income13.113.14.93.11.00.20.20.70.60.20.10.00.00.00.10.00.0
Interest Expense5.25.20.20.01.02.21.30.00.00.00.00.00.00.00.00.00.0
Other Expense7.37.34.62.86.38.77.65.97.70.0-0.10.3-0.8-0.2-0.1-1.5-2.3
IBT75.275.256.939.527.534.327.421.728.421.116.211.46.34.34.03.84.0
Income Tax Expense17.517.512.89.46.97.46.13.75.53.95.73.72.41.11.41.6-2.0
Net Income57.757.744.030.120.626.921.217.922.917.210.67.83.93.22.62.16.0
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income3.33.93.02.91.61.21.11.01.00.8
Interest Expense1.31.31.31.30.00.00.00.00.10.0
Other Expense1.52.31.91.61.21.41.10.91.10.6
IBT20.322.618.114.214.014.615.512.811.39.8
Income Tax Expense4.75.24.33.22.83.43.72.92.82.3
Net Income15.617.413.811.011.211.111.89.98.57.5
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$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
EPS Diluted$0.00$0.00$0.00$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
Shares Outstanding22.722.622.522.222.021.220.219.819.419.018.517.816.615.315.215.515.6
Diluted Shares Outstanding23.022.922.822.422.221.520.520.320.220.019.218.317.015.815.616.016.1
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.38$0.34
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.38$0.33
Shares Outstanding22.722.722.622.622.522.522.522.522.322.3
Diluted Shares Outstanding23.024.422.922.922.922.822.722.722.522.5
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents22.325.624.319.113.926.811.826.319.124.327.518.714.716.420.122.6
Short Term Investments90.8274.180.863.656.10.220.921.722.60.00.00.00.00.00.00.0
Total Cash & ST Investments113.1299.7105.182.770.027.032.748.041.724.327.518.714.716.420.122.6
Accounts Receivable30.830.125.122.019.619.616.615.715.013.212.010.810.69.08.58.5
Inventory56.755.952.350.346.145.139.527.421.019.615.216.713.310.98.08.4
Other Current Assets5.216.512.16.74.22.63.34.74.44.63.62.43.23.03.03.4
Total Current Assets205.8402.2194.6161.7139.994.392.194.080.359.058.248.641.739.439.742.9
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents25.527.225.325.621.022.326.624.318.119.5
Short Term Investments317.6292.3277.2274.1102.990.881.780.879.070.7
Total Cash & ST Investments343.1319.5302.5299.7123.9113.1108.3105.197.090.2
Accounts Receivable32.436.535.130.132.330.830.225.123.926.4
Inventory70.857.556.055.957.156.754.552.356.253.8
Other Current Assets5.816.614.516.513.912.29.912.15.14.1
Total Current Assets452.0430.1408.1402.2227.1212.8203.0188.9182.2174.5
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment40.441.639.833.532.131.130.114.112.48.07.06.95.84.54.73.8
Goodwill65.965.965.965.965.965.941.729.923.823.417.817.315.013.711.911.9
Intangible Assets38.835.841.746.552.758.923.213.78.29.96.37.26.15.23.03.7
Long-Term Investments38.80.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets-27.64.93.71.00.60.90.30.20.20.20.20.20.20.20.40.8
Total Long-Term Assets157.3149.6152.2148.7152.9158.596.259.146.042.932.532.928.823.720.020.4
Total Assets363.1551.8346.8310.5292.8252.8188.3153.1126.3101.990.781.570.563.159.763.3
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment42.541.941.341.641.140.440.039.837.237.0
Goodwill65.965.965.965.965.965.965.965.965.965.9
Intangible Assets31.733.234.435.837.338.840.241.743.244.0
Long-Term Investments0.00.00.00.00.00.00.041.70.00.0
Other Long-Term Assets5.05.05.24.94.24.14.0-32.23.22.9
Total Long-Term Assets146.0147.5147.9149.6149.9150.3151.0157.9151.8152.0
Total Assets598.1577.6556.0551.8377.0363.1354.0346.8334.0326.5
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable2.01.83.72.92.32.42.61.71.51.21.41.11.21.11.01.3
Short-Term Debt2.62.74.91.91.94.51.82.90.00.00.00.00.00.00.00.0
Other Current Liabilities19.910.420.820.51.30.82.514.511.69.39.08.99.07.35.69.1
Current Liabilities25.430.629.925.321.825.120.919.813.210.510.410.010.28.46.510.4
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable3.54.92.21.81.72.03.13.74.43.5
Short-Term Debt2.82.82.62.72.72.62.54.95.54.7
Other Current Liabilities27.09.88.010.411.110.212.720.87.58.1
Current Liabilities33.330.824.730.629.325.426.829.929.025.9
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt15.8183.016.614.714.150.314.00.00.00.00.00.00.00.00.00.0
Capital Leases15.817.919.116.615.916.715.70.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.10.10.10.10.10.11.20.52.21.91.72.93.51.71.00.4
Total Liabilities43.5214.548.942.338.780.240.222.916.614.412.813.313.910.27.610.9
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt182.8183.1182.7183.015.615.816.416.628.328.9
Capital Leases17.217.717.417.918.318.418.916.616.916.8
Def. Tax Liability2.10.10.10.10.10.10.10.10.10.1
Total Liabilities219.1214.9208.4214.546.043.545.548.945.442.6
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.20.20.20.20.20.20.20.20.20.20.20.20.20.20.20.2
Retained Earnings130.0145.1115.497.888.170.657.045.828.315.38.23.2-0.7-3.9-6.4-8.6
Comprehensive Income-5.1-6.2-4.6-6.0-3.4-1.5-4.0-3.9-2.3-4.6-4.0-2.4-0.3-0.4-0.6-0.4
Total Common Equity319.5337.3297.9268.2254.2172.6148.1130.2109.887.577.968.256.652.952.152.4
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.20.20.20.20.20.20.20.20.20.2
Retained Earnings173.7160.8151.6145.1137.5130.0121.7115.4110.1105.7
Comprehensive Income-2.9-3.0-5.2-6.2-3.2-5.1-5.6-4.6-6.7-5.8
Total Common Equity378.9362.7347.6337.3331.1319.5308.5297.9288.6283.8
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt18.4185.719.116.615.954.815.70.00.00.00.00.00.00.00.00.0
Book Value319.5337.3297.9268.2254.2172.6148.1130.2109.887.577.968.256.652.952.152.4
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value378.9362.7347.6337.3331.1319.5308.5297.9288.6283.8
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income37.757.744.030.120.626.921.217.922.917.210.67.83.93.22.62.16.0
Depreciation & Amortization9.610.49.79.59.411.18.45.44.34.13.63.43.32.82.22.01.4
Stock-Based Compensation5.90.06.65.34.23.53.02.62.32.31.71.41.31.31.21.11.0
Change Working Capital-20.1-1.7-20.1-11.3-13.4-10.00.9-13.9-1.6-1.60.4-0.7-3.9-2.8-2.7-4.2-0.4
Change In Accounts Receivable-5.4-2.9-6.40.0-3.5-0.8-0.9-1.3-1.3-1.5-0.9-1.9-0.7-1.2-0.6-0.2-1.0
Change In Accounts Payable1.34.2-0.84.60.6-1.74.3-0.64.31.5-0.12.6-1.10.91.4-3.23.1
Change In Inventories-12.8-7.2-10.60.0-7.4-5.5-2.6-11.3-4.3-1.4-0.10.6-2.7-2.2-3.7-1.0-1.7
Other Non-cash Items33.512.54.42.34.73.51.61.2-6.30.70.5-0.10.90.61.11.01.5
Cash from Operations37.30.00.036.825.435.134.814.219.522.916.911.45.55.44.73.27.1
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income15.617.413.811.011.211.111.89.98.57.5
Depreciation & Amortization2.62.62.62.62.52.42.42.42.42.4
Stock-Based Compensation0.01.71.92.01.70.00.00.01.41.3
Change Working Capital-1.27.80.2-8.5-1.3-1.5-7.5-9.9-2.70.0
Change In Accounts Receivable-1.53.9-0.7-4.61.0-0.9-0.7-5.8-1.12.2
Change In Accounts Payable-1.16.64.0-5.31.81.8-1.5-2.82.33.2
Change In Inventories-0.4-3.4-2.1-1.3-1.6-1.6-3.8-3.5-2.2-3.3
Other Non-cash Items3.9-0.81.81.91.02.12.92.70.3-0.1
Cash from Operations0.00.00.00.00.00.00.00.010.711.8
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-5.6-6.8-7.0-7.3-3.2-4.9-3.0-3.8-3.1-6.4-2.8-2.3-1.2-2.9-1.3-2.1-2.6
Acquisitions0.4-1.90.0-0.90.00.0-72.6-21.2-4.90.0-14.4-1.2-6.6-3.3-3.90.3-3.5
Investments-19.4-641.3-277.90.0-8.0-59.2-2.2-22.7-19.6-22.50.00.00.00.00.00.0-0.1
Sales of Investment-9.2585.184.80.00.03.022.923.620.50.00.00.00.00.00.00.00.8
Other Investing Activities-10.80.00.0-16.60.90.02.00.00.00.00.00.00.00.00.00.00.1
Cash from Investing-25.50.00.0-24.7-10.4-61.1-52.9-24.1-7.1-29.0-17.2-3.5-7.7-6.2-5.2-1.8-5.2
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-1.8-2.3-1.3-1.4-2.0-1.7-1.9-1.4-1.3-1.1
Acquisitions-1.80.0-0.10.00.00.00.00.00.9-0.5
Investments-598.3-25.2-15.0-2.9-256.6-11.2-9.1-1.0-1.0-8.3
Sales of Investment585.10.00.00.00.00.00.00.0-18.08.8
Other Investing Activities0.00.00.00.00.00.00.00.0-1.0-8.8
Cash from Investing0.00.00.00.00.00.00.00.0-2.3-9.9
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-4.90.00.00.00.0-39.0-26.00.00.00.00.00.0-1.10.00.0-0.50.0
Debt Issued6.5185.7166.62.50.70.265.115.70.00.00.00.01.10.00.00.50.0
Issuance of Common Stock5.80.00.06.23.563.26.04.93.05.51.44.810.81.20.40.10.1
Repurchase of Common Stock-1.00.00.0-0.9-0.6-0.8-0.6-0.7-0.7-0.8-0.3-0.3-0.2-0.4-2.0-2.2-2.5
Dividends Paid-13.40.00.0-12.4-11.0-9.3-7.7-6.7-5.4-4.2-3.3-2.8-2.3-1.8-1.5-1.20.0
Other Financing Activities5.10.00.0-0.9-1.1-0.460.4-2.1-1.2-0.5-0.4-0.6-0.50.00.00.10.0
Cash from Financing-8.60.00.0-7.1-9.213.732.2-4.6-4.40.1-2.61.16.7-1.0-3.2-3.8-2.3
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.00.00.0
Debt Issued185.6-0.30.5-0.3167.4-0.1-0.5-0.22.20.1
Issuance of Common Stock0.00.00.00.00.00.00.00.01.10.0
Repurchase of Common Stock0.00.00.60.00.00.00.0-0.4-0.70.0
Dividends Paid0.00.00.00.00.00.00.00.0-3.1-3.1
Other Financing Activities0.00.00.00.00.00.00.00.0-0.70.0
Cash from Financing0.00.00.00.00.00.00.00.0-2.7-3.1
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash2.82.61.35.15.3-12.915.0-14.57.2-5.2-3.28.84.0-1.7-3.7-2.5-0.6
Closing Cash Balance22.328.225.624.319.113.926.811.826.319.124.327.518.714.716.420.122.6
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash2.8-1.71.8-0.34.6-1.3-4.32.36.2-1.4
Closing Cash Balance28.225.527.225.325.621.022.326.624.318.1
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow31.774.537.229.522.130.231.810.416.516.514.19.14.32.53.41.14.5
Real Free Cash Flow25.774.530.624.218.026.728.87.814.114.212.47.73.01.22.20.03.5
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow21.426.518.97.713.112.67.73.79.510.8
Real Free Cash Flow21.424.717.05.611.412.67.73.78.19.5
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader