image
Masimo Corporation MASI
Healthcare - Medical - Instruments & Supplies - NASDAQ - US
Watchlist
$ 150.11
-0.853 %
$ 8.11 B
Market Cap
-28.18
P/E
INCOME STATEMENT
2.09 B REVENUE
2.26%
Growth Rates
1Year 2.26%
3Years 19.12%
5Years 17.43%
7Years 14.78%
10Years 13.57%
-267 M OPERATING INCOME
-195.38%
Growth Rates
1Year -195.38%
3Years -25.29%
5Years -17.14%
7Years -12.99%
10Years -13.59%
-305 M NET INCOME
-374.11%
Growth Rates
1Year -374.11%
3Years -32.53%
5Years -20.63%
7Years -18.68%
10Years -17.70%
EFFICIENCY
Earnings Waterfall Masimo Corporation
image
Revenue 2.09 B
Cost Of Revenue 1.09 B
Gross Profit 1 B
Operating Expenses 1.27 B
Operating Income -267 M
Other Expenses 38.2 M
Net Income -305 M
3b3b2b2b2b2b1b1b500m500m00(500m)(500m)2b(1b)1b(1b)(267m)(38m)(305m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Jan-2022 Jan-2021 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Jan-2016 Jan-2015 Dec-2013 Dec-2012 Dec-2011 Jan-2011 Jan-2010 Jan-2009 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-1999 Dec-1998
REVENUE
Revenue 2 094.4 2 048.1 2 035.8 1 239.2 1 143.7 937.8 858.3 798.1 694.6 630.1 586.6 547.2 493.2 439.0 405.4 349.1 307.1 256.3 224.3 107.9 69.4 46.7 38.8 6.7 1.7
GROSS PROFIT
Cost Of Revenue 1 090.0 1 044.6 977.0 430.8 400.7 308.7 283.4 263.0 230.8 220.1 195.9 188.4 167.0 144.9 119.8 100.3 89.5 73.6 61.6 42.7 0 22.4 18.6 6.4 3.0
Gross Profit 1 004.4 1 003.5 1 058.8 808.3 743.1 629.2 574.9 535.1 463.8 410.0 390.8 358.8 326.3 294.1 285.6 248.8 217.6 182.7 162.7 65.2 69.4 24.3 20.2 0.3 (1.3)
OPERATING INCOME
Operating Expenses 1 271.1 867.0 848.8 532.5 487.7 408.0 366.4 337.7 313.0 309.3 297.6 271.1 241.0 207.6 179.4 166.6 146.3 115.7 (146.2) 53.4 0 30.8 20.1 13.8 7.0
Selling, General and Administrative Expenses 743.8 664.0 657.4 395.3 369.1 314.7 289.5 275.8 253.7 252.7 241.0 215.5 193.9 169.2 143.4 134.9 120.1 91.2 91.5 43.1 0 21.9 14.6 7.8 3.9
Research and Development Expenses 222.8 175.2 191.4 137.2 118.7 93.3 77.0 62.0 59.4 56.6 56.6 55.6 47.1 38.4 36.0 31.7 25.5 23.0 24.9 8.5 0 4.6 4.4 6.0 3.1
Operating Income (266.7) 136.5 210.0 275.8 255.8 221.2 208.0 197.4 420.8 120.2 103.5 79.7 85.2 86.5 104.9 82.3 71.2 67.2 45.8 16.3 69.4 (6.5) 74 K (12.9) (7.5)
PRE-TAX INCOME
Interest Income Expense 43.6 50.3 25.7 0.4 0.3 0.3 0 0 0 0 0 17.4 1.1 0.3 0 75 K 0.2 0 0 9.0 0 0.4 0.3 0.3 0.4
Total Other Income (38.6) (48.4) (16.6) (1.4) 7.9 12.9 5.7 2.0 (2.4) (3.9) (1.5) (4.0) (1.4) 14 K 1.3 46 K 1.0 0.9 268.6 (4.4) 0 (0.4) (0.3) (0.3) (0.4)
Pre-Tax Income (305.3) 88.1 193.4 274.4 263.7 234.2 213.8 199.4 418.3 116.3 102.0 75.7 83.8 86.5 107.6 82.2 72.4 68.1 314.4 7.4 0 (6.9) (0.2) (13.2) (7.9)
NET INCOME
Tax Provision (0.4) 6.6 49.9 44.7 23.5 38.0 20.2 67.8 117.7 34.8 27.7 20.0 21.9 22.5 34.2 28.2 40.5 25.9 132.6 (26.0) 73.2 2 K 1 K 0.3 0.4
Net Income (304.9) 81.5 143.5 229.6 240.3 196.2 193.5 131.6 300.7 83.3 72.5 58.4 62.3 63.7 73.5 53.2 31.9 42.3 181.8 33.4 (3.8) (6.9) (0.2) (13.5) (8.3)
EPS 5.72 1.54 2.68 4.16 4.39 3.67 3.45 2.42 6.28 1.62 1.33 1.03 1.08 1.07 1.25 0.92 0.57 0.71 3.79 0.57 0.41 0.74 0.0196 0.26 0.16