image
LivaNova PLC LIVN
Healthcare - Medical - Devices - NASDAQ - GB
Watchlist
$ 52.1
-0.42 %
$ 2.83 B
Market Cap
121.16
P/E
INCOME STATEMENT
1.15 B REVENUE
12.89%
Growth Rates
1Year 12.89%
3Years 7.28%
5Years 0.83%
7Years -0.73%
10Years 16.32%
-68.5 M OPERATING INCOME
-129.98%
Growth Rates
1Year -129.98%
3Years -16.97%
5Years 22.69%
7Years -13.87%
10Years -6.48%
17.5 M NET INCOME
120.35%
Growth Rates
1Year 120.35%
3Years 27.05%
5Years 15.91%
7Years 12.49%
10Years -9.26%
EFFICIENCY
Earnings Waterfall LivaNova PLC
image
Revenue 1.15 B
Cost Of Revenue 382 M
Gross Profit 771 M
Operating Expenses 844 M
Operating Income -68.5 M
Other Expenses -86 M
Net Income 17.5 M

Income Statement

Millions
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 1 153.5 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 382.3 314.6 329.4 316.0 339.4 372.5 360.7 509.5 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 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 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 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 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 (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 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 100 K (2.0) (0.2) (0.3) (0.7) (0.7) (0.4)
Total Other Income (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 (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 (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 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 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