Masimo Corporation
MASI · NASDAQ
12/28/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,094 | $2,048 | $2,036 | $1,239 |
| % Growth | 2.3% | 0.6% | 64.3% | – |
| Cost of Goods Sold | $1,090 | $1,045 | $977 | $431 |
| Gross Profit | $1,004 | $1,004 | $1,059 | $808 |
| % Margin | 48% | 49% | 52% | 65.2% |
| R&D Expenses | $223 | $175 | $191 | $137 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $744 | $664 | $657 | $395 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $305 | $28 | $0 | $0 |
| Operating Expenses | $1,271 | $867 | $849 | $533 |
| Operating Income | -$267 | $137 | $210 | $276 |
| % Margin | -12.7% | 6.7% | 10.3% | 22.3% |
| Other Income/Exp. Net | -$39 | -$48 | -$17 | -$1 |
| Pre-Tax Income | -$305 | $88 | $193 | $274 |
| Tax Expense | -$0 | $7 | $50 | $45 |
| Net Income | -$305 | $82 | $144 | $230 |
| % Margin | -14.6% | 4% | 7% | 18.5% |
| EPS | -5.72 | 1.54 | 2.68 | 4.16 |
| % Growth | -471.4% | -42.5% | -35.6% | – |
| EPS Diluted | -5.72 | 1.51 | 2.6 | 3.98 |
| Weighted Avg Shares Out | 53 | 53 | 54 | 55 |
| Weighted Avg Shares Out Dil | 53 | 54 | 55 | 58 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5 | $3 | $2 | $1 |
| Interest Expense | $44 | $50 | $26 | $0 |
| Depreciation & Amortization | $103 | $98 | $136 | $36 |
| EBITDA | -$159 | $237 | $355 | $310 |
| % Margin | -7.6% | 11.6% | 17.4% | 25% |