Merit Medical Systems, Inc.
MMSI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,357 | $1,257 | $1,151 | $1,075 |
| % Growth | 7.9% | 9.2% | 7.1% | – |
| Cost of Goods Sold | $713 | $673 | $632 | $589 |
| Gross Profit | $643 | $584 | $519 | $485 |
| % Margin | 47.4% | 46.4% | 45.1% | 45.2% |
| R&D Expenses | $84 | $83 | $76 | $71 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $377 | $374 | $343 | $336 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $27 | $4 | $14 | $17 |
| Operating Expenses | $488 | $459 | $432 | $424 |
| Operating Income | $156 | $124 | $88 | $61 |
| % Margin | 11.5% | 9.9% | 7.6% | 5.7% |
| Other Income/Exp. Net | -$6 | -$12 | -$5 | -$7 |
| Pre-Tax Income | $150 | $112 | $83 | $54 |
| Tax Expense | $30 | $18 | $8 | $5 |
| Net Income | $120 | $94 | $75 | $48 |
| % Margin | 8.9% | 7.5% | 6.5% | 4.5% |
| EPS | 2.07 | 1.64 | 1.31 | 0.86 |
| % Growth | 26.2% | 25.2% | 52.3% | – |
| EPS Diluted | 2.03 | 1.62 | 1.29 | 0.84 |
| Weighted Avg Shares Out | 58 | 58 | 57 | 56 |
| Weighted Avg Shares Out Dil | 59 | 58 | 58 | 57 |
| Supplemental Information | – | – | – | – |
| Interest Income | $26 | $2 | $0 | $1 |
| Interest Expense | $31 | $16 | $6 | $5 |
| Depreciation & Amortization | $115 | $101 | $92 | $96 |
| EBITDA | $274 | $229 | $181 | $155 |
| % Margin | 20.2% | 18.2% | 15.7% | 14.4% |