Masimo Corporation (FRA:3M4)
Germany · Delayed Price · Currency is EUR 114.05
-0.60 (-0.52%)
Last updated: Jan 28, 2026, 8:02 AM CET
Masimo Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 27, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 |
| 2,182 | 2,094 | 2,048 | 2,036 | 1,239 | 1,144 | |
Revenue Growth (YoY) | 38.48% | 2.26% | 0.60% | 64.28% | 8.35% | 21.95% |
Cost of Revenue | 1,106 | 1,090 | 1,045 | 977 | 430.8 | 400.7 |
Gross Profit | 1,076 | 1,004 | 1,004 | 1,059 | 808.4 | 743 |
Selling, General & Admin | 748.8 | 753.8 | 664 | 640.8 | 395.4 | 369 |
Research & Development | 202.9 | 222.8 | 175.2 | 191.4 | 137.2 | 118.7 |
Operating Expenses | 951.7 | 976.6 | 839.2 | 832.2 | 532.6 | 487.7 |
Operating Income | 124.6 | 27.8 | 164.3 | 226.6 | 275.8 | 255.3 |
Interest Expense | -37.5 | -43.6 | -50.3 | -25.7 | -0.3 | -0.3 |
Interest & Investment Income | 3.9 | 4.8 | 3 | 1.8 | 0.9 | 5.5 |
Currency Exchange Gain (Loss) | -0.8 | 0.2 | -1.1 | 7.3 | -2 | 2.7 |
EBT Excluding Unusual Items | 90.2 | -10.8 | 115.9 | 210 | 274.4 | 263.2 |
Merger & Restructuring Charges | - | - | - | -16.6 | - | - |
Asset Writedown | -304 | -304 | -10 | - | - | - |
Legal Settlements | -3.3 | -0.5 | -17.8 | - | - | 0.5 |
Other Unusual Items | -5.5 | - | - | - | - | - |
Pretax Income | -208.3 | -305.3 | 88.1 | 193.4 | 274.4 | 263.7 |
Income Tax Expense | 32 | -0.4 | 6.6 | 49.9 | 44.8 | 23.4 |
Earnings From Continuing Operations | -240.3 | -304.9 | 81.5 | 143.5 | 229.6 | 240.3 |
Net Income | -569.4 | -304.9 | 81.5 | 143.5 | 229.6 | 240.3 |
Net Income to Common | -569.4 | -304.9 | 81.5 | 143.5 | 229.6 | 240.3 |
Net Income Growth | - | - | -43.21% | -37.50% | -4.45% | 22.47% |
Shares Outstanding (Basic) | 54 | 53 | 53 | 54 | 55 | 55 |
Shares Outstanding (Diluted) | 54 | 53 | 54 | 55 | 58 | 58 |
Shares Change (YoY) | -0.78% | -1.48% | -1.99% | -4.33% | -0.52% | 1.58% |
EPS (Basic) | -10.55 | -5.72 | 1.54 | 2.68 | 4.16 | 4.39 |
EPS (Diluted) | -10.55 | -5.72 | 1.51 | 2.60 | 3.98 | 4.14 |
EPS Growth | - | - | -41.92% | -34.67% | -3.86% | 20.35% |
Free Cash Flow | 190.4 | 176.4 | 50.1 | -23.4 | 239.1 | 138.6 |
Free Cash Flow Per Share | 3.53 | 3.31 | 0.93 | -0.42 | 4.14 | 2.39 |
Gross Margin | 49.33% | 47.96% | 49.00% | 52.01% | 65.24% | 64.96% |
Operating Margin | 5.71% | 1.33% | 8.02% | 11.13% | 22.26% | 22.32% |
Profit Margin | -26.10% | -14.56% | 3.98% | 7.05% | 18.53% | 21.01% |
Free Cash Flow Margin | 8.73% | 8.42% | 2.45% | -1.15% | 19.30% | 12.12% |
EBITDA | 198.4 | 107.1 | 243.3 | 358.3 | 310.9 | 284.2 |
EBITDA Margin | 9.09% | 5.11% | 11.88% | 17.60% | 25.09% | 24.85% |
D&A For EBITDA | 73.8 | 79.3 | 79 | 131.7 | 35.1 | 28.9 |
EBIT | 124.6 | 27.8 | 164.3 | 226.6 | 275.8 | 255.3 |
EBIT Margin | 5.71% | 1.33% | 8.02% | 11.13% | 22.26% | 22.32% |
Effective Tax Rate | - | - | 7.49% | 25.80% | 16.33% | 8.87% |
Revenue as Reported | 2,182 | 2,094 | 2,048 | 2,036 | - | - |
Advertising Expenses | - | 58.2 | 61.4 | 49.3 | 9 | 30.8 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.