Merit Medical Systems Inc Income Statement

1Y3Y5Y7Y10YAll
Download Data
Income Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 257.46M296.75M359.45M394.29M449.05M509.69M542.15M603.84M727.85M882.75M994.85M963.88M1,074.75M1,150.98M1,257.37M1,356.51M
Cost of Revenue 148.66M168.26M193.98M212.30M254.68M284.47M306.37M338.81M401.60M487.98M562.49M562.70M589.42M631.88M673.49M713.18M
Gross Profit 108.80M128.50M165.47M181.99M194.37M225.22M235.78M265.02M326.25M394.77M432.37M401.18M485.33M519.10M583.87M643.33M
Operating items
Research & Development 11.17M15.34M21.94M27.80M33.89M36.63M40.81M45.23M51.40M59.53M65.61M57.54M71.25M75.51M82.73M87.47M
Selling, General & Administrative 64.79M87.61M104.50M122.11M128.64M147.89M156.35M184.40M229.13M276.02M327.27M297.72M335.69M342.52M373.68M399.73M
Restructuring Costs 18.68M10.04M
Other Operating Expenses 8.34M5.84M2.45M4.09M0.57M-0.08M-0.06M0.30M0.70M0.23M7.96M-3.16M-4.61M-1.70M-0.44M
Operating Expenses 75.95M111.29M132.28M152.35M166.52M185.06M198.24M230.15M293.18M336.15M416.93M402.74M424.42M431.54M459.93M487.64M
Operating Income 32.85M17.20M33.19M29.64M27.84M40.17M37.54M34.88M33.07M58.62M15.43M-2.78M60.92M87.56M123.94M155.69M
EBIT 32.85M17.20M33.19M29.64M27.84M40.17M37.54M34.88M33.07M58.62M15.43M-2.78M60.92M87.56M123.94M155.69M
Non-operating items
Interest & Investment Income 0.18M0.03M0.13M0.23M0.26M0.22M0.27M0.08M0.38M1.20M-0.29M0.60M0.77M0.44M2.46M26.23M
Other Non Operating Income 0.10M0.15M0.34M-1.65M-0.22M0.02M-0.39M-0.77M11.04M0.22M1.32M-2.28M-2.51M2.03M2.10M2.45M
Non Operating Income 0.25M-0.42M0.34M-2.02M-8.01M-8.59M-6.34M-9.49M-3.33M-9.10M-13.24M-11.67M-7.00M-10.70M-11.86M-5.70M
Net income details
EBT 33.09M16.79M32.88M27.62M19.84M31.57M31.20M25.39M35.88M49.52M39.47M-32.22M53.92M82.63M112.09M149.99M
Tax Provisions 10.56M4.33M9.83M7.91M3.27M8.60M7.40M5.26M9.66M7.50M9.18M7.91M10.09M23.04M30.32M44.51M
Profit After Tax 22.53M12.46M23.04M19.71M16.57M22.97M23.80M20.12M27.52M42.02M30.29M-9.84M48.45M74.52M94.41M120.36M
Income from Continuing Operations 22.53M12.46M23.04M19.71M16.57M22.97M23.80M20.12M26.22M42.02M30.29M-40.12M43.82M59.59M81.77M105.48M
Consolidated Net Income 22.53M12.46M23.04M19.71M16.57M22.97M23.80M20.12M26.22M42.02M30.29M-40.12M43.82M59.59M81.77M105.48M
Income towards Parent Company 22.53M12.46M23.04M19.71M16.57M22.97M23.80M20.12M26.22M42.02M30.29M-40.12M43.82M59.59M81.77M105.48M
Net Income towards Common Stockholders 22.53M12.46M23.04M19.71M16.57M22.97M23.80M20.12M26.22M42.02M30.29M-40.12M43.82M59.59M81.77M105.48M
Additional items
EPS (Basic) 0.640.350.590.470.390.530.540.450.560.800.10-0.180.861.311.642.07
EPS (Weighted Average and Diluted) 0.630.350.580.460.390.530.530.450.550.780.10-0.180.841.291.622.03
Shares Outstanding (Weighted Average) 35.11M35.39M41.92M42.43M42.75M43.40M44.20M44.59M50.20M54.83M55.21M55.55M56.46M56.92M57.75M58.28M
Shares Outstanding (Diluted Average) 35.76M35.98M39.73M42.61M42.88M43.41M44.51M44.86M50.10M53.93M
EBITDA 32.85M17.20M33.19M29.64M27.84M40.17M37.54M34.88M33.07M58.62M15.43M-2.78M60.92M87.56M123.94M155.69M
Interest Expenses 0.03M0.60M0.79M0.60M8.04M8.83M6.23M8.80M7.74M10.36M12.41M9.99M5.26M6.34M15.51M31.22M
Tax Rate 31.92%25.78%29.90%28.63%16.48%27.23%23.71%20.74%26.93%15.15%23.25%18.72%27.88%27.05%29.67%