ICUI logo

ICUI

ICU Medical Inc.

$127.66
+$0.62(+0.49%)
40
Overall
--
Value
40
Tech
--
Quality
Market Cap
$3.11B
Volume
229.50K
52W Range
$107.00 - $196.26
Target Price
$174.00
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$341.7M$379.4M$1.3B$1.4B$1.3B$1.3B$1.3B$2.3B$2.3B$2.4B
Total Revenue
$341.7M$379.4M$1.3B$1.4B$1.3B$1.3B$1.3B$2.3B$2.3B$2.4B
COST OF GOODS SOLD
Cost of Revenue
$160.9M$178.0M$-866.5M$-830.0M$794.3M$809.5M$824.8M$1.6B$1.5B$1.6B
GROSS PROFIT
Gross Profit
$180.8M$201.4M$426.1M$570.0M$471.9M$461.5M$491.5M$697.8M$739.9M$824.8M
OPERATING EXPENSES
Operating Expenses
$109.2M$117.7M$-441.2M$-540.3M$364.5M$363.3M$368.2M$701.3M$717.0M$781.8M
Research & Development
$15.7M$13.0M$51.3M$52.9M$48.6M$42.9M$47.5M$93.0M$85.3M$88.6M
Research Expense
$15.7M$13.0M$51.3M$52.9M$48.6M$42.9M$47.5M$93.0M$85.3M$88.6M
Selling, General & Administrative
$83.2M$89.4M$304.0M$320.0M$277.0M$284.0M$302.6M$608.3M$606.7M$638.8M
Selling & Marketing Expenses
$-200.0K$-100.0K$304.0M$320.0M$100.0K$200.0K$200.0K------
General & Administrative Expenses
$83.2M$89.4M$-7.9M$-11.0M$277.0M$284.0M$302.6M$608.3M$606.7M$638.8M
Promotion & Advertising
$-200.0K$-100.0K$-200.0K$-600.0K$100.0K$200.0K$200.0K------
Salaries & Wages
$-12.8M$-15.2M$-19.4M$-24.2M$-4.8M$-5.6M$-6.4M------
Depreciation & Amortization
$-15.9M$-16.3M$-51.6M$-58.1M$59.3M$62.4M$65.9M$95.8M$96.7M$85.2M
Depreciation & Amortization
$-15.9M$-16.3M$-51.6M$-58.1M$59.3M$62.4M$65.9M------
Amortization
$-2.2M$-2.8M$-15.0M$-16.6M$211.4M$197.6M$189.0M$1.5B$1.5B$1.4B
Other Operating Expenses
$10.2M$15.3M$78.0M$147.0M$-86.3M$-27.4M$-18.2M------
OPERATING INCOME
Operating income
$71.6M$83.7M$-7.1M$50.2M$107.4M$98.2M$123.2M$-42.9M$22.8M$43.0M
EBITDA
$89.4M$105.7M$120.0M$98.4M$200.9M$184.9M$257.7M$249.0M$274.4M$277.4M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
--$118.0K$2.0M$709.0K$549.0K$1.8M$-2.0M$70.8M$95.2M$95.8M
Intinc
----$-2.5M$-6.7M----$2.8M------
Net Non-Operating Interest Income/Expense
--$-118.0K$-4.5M$-7.4M$-549.0K$-1.8M$2.0M$-66.4M$-95.2M$-95.8M
Gain on Sale of Securities
--------$916.0K$790.0K$3.4M------
Other Income/Expense
$1.9M$-1.6M$-62.9M$20.4M$-55.3M$7.9M$2.0M$-44.5M$-10.3M$7.8M
Other Special Charges
$1.1M$885.0K$8.0M$20.4M$7.9M$1.1M$-2.0M$-5.1M$-5.9M$-13.2M
SPECIAL ITEMS
Restructring And Mn A Income
$-6.7M$-800.0K$-18.8M$-4.5M$8.4M$7.9M$-37.5M------
Special Income Charges
$6.7M$800.0K$18.8M$4.5M$-8.4M$-7.9M$37.5M$-9.7M$2.6M$327.0K
Other Impairment Of Capital Assets
$4.1M$728.0K----------------
PRE-TAX INCOME
EBIT
$69.7M$85.3M$53.3M$23.1M$115.3M$154.1M$157.5M$-43.6M$16.9M$29.7M
Pre-Tax Income
$69.7M$85.2M$51.3M$22.4M$114.7M$152.4M$159.5M$-114.4M$-37.0M$-66.0M
INCOME TAX
Tax Provision
$24.7M$22.1M$-17.4M$-6.4M$13.7M$10.6M$20.1M$-40.1M$-48.6M$51.7M
NET INCOME
Net Income
$45.0M$63.1M$68.6M$28.8M$101.0M$86.9M$103.1M$-74.3M$-29.7M$-117.7M
Net Income (Continuing Operations)
$45.0M$63.1M$68.6M$28.8M$101.0M$86.9M$139.5M$-74.3M$-29.7M$-117.7M
Net Income (Discontinued Operations)
$45.0M$63.1M$68.6M$28.8M$101.0M$86.9M$103.1M$-74.3M$-29.7M$-117.7M
Net Income (Common Stockholders)
$45.0M$63.1M$68.6M$28.8M$273.7M$86.9M$103.1M$-74.3M$-29.7M$-117.7M
TOTALS
Total Expenses
$270.1M$295.7M$-1.3B$-1.4B$1.2B$1.2B$1.2B$2.3B$2.2B$2.3B
SHARE & EPS DATA
Average Shares Outstanding
$15.8M$16.2M$19.6M$20.4M$20.6M$20.9M$21.2M$23.9M$24.1M$24.4M
Average Shares Outstanding (Diluted)
$16.5M$17.3M$20.9M$21.6M$21.5M$21.6M$21.8M$23.9M$24.1M$24.4M
Shares Outstanding
$16.1M$16.3M$20.2M$20.5M$20.8M$21.1M$23.8M$24.0M$24.1M$24.5M
Basic EPS
$2.84$3.9$3.5$1.41$4.9$4.16$4.86$-3.11$-1.23$-4.83
Basic EPS (Continuing Operations)
$2.84$3.9----$4.9$4.16$4.86$-3.11$-1.23$-4.83
Diluted EPS
$2.73$3.66$3.29$1.33$4.69$4.02$4.74$-3.11$-1.23$-4.83
Diluted EPS (Continuing Operations)
$2.73$3.66----$4.69$4.02$4.74$-3.11$-1.23$-4.83
OTHER METRICS
Gain On Sale Of P P E
$1.1M----------$-1.7M------
Other Gand A
$83.2M$89.4M$-7.9M$-11.0M$277.0M$284.0M$302.6M$608.3M$606.7M$638.8M
Rent And Landing Fees
$-400.0K$-600.0K$-7.9M$-11.0M------------
Selling Expense
----$304.0M$320.0M------------
Restruct
$-6.7M$-800.0K$-18.8M$-4.5M$8.4M$7.9M$-37.5M------

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2ICUI$127.66+0.5%229.50K
3
4
5
6

Get ICU Medical Inc. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.