image
LivaNova PLC LIVN
Healthcare - Medical - Devices - NASDAQ - GB
Watchlist
$ 43.5
-3.09 %
$ 2.36 B
Market Cap
30.31
P/E
INCOME STATEMENT
1.25 B REVENUE
8.66%
Growth Rates
1Year 8.66%
3Years 6.58%
5Years 2.94%
7Years 3.10%
10Years 16.09%
129 M OPERATING INCOME
288.40%
Growth Rates
1Year 288.40%
3Years 425.83%
5Years 21.87%
7Years 4.36%
10Years 4.90%
63.2 M NET INCOME
260.39%
Growth Rates
1Year 260.39%
3Years 35.10%
5Years 19.21%
7Years 24.05%
10Years 1.43%
EFFICIENCY
Earnings Waterfall LivaNova PLC
image
Revenue 1.25 B
Cost Of Revenue 383 M
Gross Profit 871 M
Operating Expenses 742 M
Operating Income 129 M
Other Expenses 65.8 M
Net Income 63.2 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(383m)871m(742m)129m(66m)63mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Apr-2015 Apr-2014 Apr-2013 Apr-2012 Apr-2011 Apr-2010 Apr-2009 Apr-2008 Apr-2007 Apr-2006 Apr-2005 Apr-2004 Apr-2003 Apr-2002 Jun-2000 Jun-1999 Jun-1998 Jun-1997 Jun-1996 Jun-1995 Jun-1994 Jun-1993
REVENUE
Revenue 1 253.4 1 153.5 1 021.8 1 035.4 934.2 1 084.2 1 107.0 1 012.3 1 213.9 291.6 282.0 254.3 218.5 190.5 167.8 143.6 121.2 131.0 123.4 103.4 110.7 104.5 70.1 47.9 29.9 14.9 1.4 1.4 1.0 0.4 100 K
GROSS PROFIT
Cost Of Revenue 382.6 382.3 314.6 329.4 316.0 339.4 372.5 360.7 509.5 27.3 27.4 21.9 19.7 23.0 20.9 20.0 21.1 18.3 15.8 15.6 16.3 16.1 13.6 10.4 6.2 3.2 100 K 0.2 0 (0.2) 100 K
Gross Profit 870.9 771.2 707.2 706.0 618.2 744.8 734.5 651.6 704.4 264.2 254.7 232.4 198.8 167.4 146.9 123.6 100.1 112.7 107.6 87.9 94.4 88.4 56.5 37.5 23.7 11.7 1.3 1.2 1.0 0.6 0.2
OPERATING INCOME
Operating Expenses 741.8 843.5 654.5 706.8 661.2 696.8 648.2 523.4 637.2 166.9 167.2 154.1 137.9 118.3 110.0 104.6 108.4 162.2 166.9 100.8 87.7 83.7 83.7 42.8 37.8 27.9 12.7 11.6 8.9 7.1 5.7
Selling, General and Administrative Expenses 526.3 518.1 469.2 471.9 427.8 506.5 465.0 380.6 469.2 123.6 120.6 112.5 102.6 89.7 87.9 84.8 85.9 134.1 137.3 81.4 70.6 65.8 59.2 33.3 29.6 19.8 5.9 3.4 8.6 6.8 5.5
Research and Development Expenses 182.5 193.8 155.8 183.4 152.9 149.9 146.0 109.7 122.5 43.3 46.6 41.6 35.3 28.6 22.1 19.7 22.4 28.1 29.5 19.3 17.1 17.9 24.5 8.0 6.7 7.4 6.5 8.0 0 0 0
Operating Income 129.1 (68.5) 52.7 (0.9) (42.8) 48.0 (248.1) 95.7 (27.6) 88.7 80.0 78.3 60.9 49.2 36.9 19.0 (8.2) (49.5) (59.2) (12.9) 6.7 4.7 (27.2) (5.3) (14.1) (16.2) (11.4) (10.4) (7.9) (6.5) (5.5)
PRE-TAX INCOME
Interest Income Expense 63.1 58.9 48.3 49.7 40.7 14.3 9.0 6.5 10.6 0.2 20 K 0.1 0.3 0.4 1.4 3.4 5.8 5.9 3.0 0.4 0.6 0.6 0.3 44.9 K 0 0 0 0 0 0 0
Total Other Income (40.7) (12.7) 1.6 (123.7) (74.1) (16.8) 0.6 24.7 (66.4) (131.0) 0.6 (0.1) (3.1) (0.5) (0.5) 1.6 8.5 (2.4) (1.6) 0.3 0.7 (1.8) 93.7 K 44.9 K 5.3 2.0 5.0 1.3 3.2 2.1 1.4
Pre-Tax Income 88.3 (81.2) (75.1) (124.5) (344.0) (185.7) (247.4) 121.1 (33.0) 89.3 79.9 75.3 60.4 48.7 38.5 27.5 (10.6) (51.1) (59.0) (12.2) 7.0 5.3 (27.1) (5.3) (14.0) (14.2) (11.2) (10.1) (7.2) (5.8) (5.1)
NET INCOME
Tax Provision 25.1 (98.9) 11.1 11.2 (0.7) (30.2) (69.6) 50.0 7.1 31.4 25.0 28.9 24.3 1.9 (40.0) 0.7 (0.3) 78.8 K 99.3 K 26.1 K 0.2 0.1 (1.5) (2.2) (1.7) (4.0) (0.4) (0.6) (1.4) (1.3) (0.8)
Net Income 63.2 17.5 (86.2) (135.7) (343.3) (155.5) (189.4) (25.1) (62.8) 57.8 54.9 46.4 36.1 46.7 78.4 26.7 (10.3) (51.2) (59.1) (12.2) 6.8 5.2 (26.1) (3.1) (12.5) (14.2) (11.2) (10.1) (7.2) (5.9) (5.1)
EPS 1.17 0.33 1.61 2.68 7.06 3.22 3.91 0.52 1.29 2.19 2.02 1.68 1.3 1.67 2.83 1 0.39 2.01 2.37 0.51 0.29 0.24 1.21 0.17 0.71 0.88 0.93 1.06 0.79 0.66 0.65