ShockWave Medical 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	2016 - 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Revenue	352.26	317.72	281.33	236.15	189.26	160.7	Upgrade
Revenue Growth (YoY)	21.97%	12.93%	19.13%	24.78%	17.77%	1.53%	Upgrade
Cost of Revenue	161.82	149.89	154.93	143.89	109.37	93.74	Upgrade
Gross Profit	190.44	167.84	126.4	92.26	79.89	66.97	Upgrade
Selling, General & Admin	21.78	19.06	17.45	15.56	12.84	12.17	Upgrade
Operating Expenses	45.63	42.91	40.98	37.48	33.47	33.1	Upgrade
Operating Income	144.81	124.92	85.42	54.78	46.42	33.87	Upgrade
Interest Expense	-	-	-	-	-	-0.25	Upgrade
Interest & Investment Income	-	-	-	-	-	0.45	Upgrade
Other Non Operating Income (Expenses)	12.32	11.46	7.94	1.78	0.1	-	Upgrade
EBT Excluding Unusual Items	157.13	136.38	93.36	56.56	46.52	34.07	Upgrade
Pretax Income	157.13	136.38	93.36	56.56	46.52	34.07	Upgrade
Income Tax Expense	31.84	27.54	18.81	11.13	9.47	5.85	Upgrade
Net Income	125.29	108.84	74.55	45.43	37.05	28.22	Upgrade
Net Income to Common	125.29	108.84	74.55	45.43	37.05	28.22	Upgrade
Net Income Growth	45.30%	46.00%	64.10%	22.63%	31.26%	8.32%	Upgrade
Shares Outstanding (Basic)	29	29	28	28	28	28	Upgrade
Shares Outstanding (Diluted)	29	29	29	28	28	28	Upgrade
Shares Change (YoY)	0.40%	0.54%	0.46%	0.21%	0.51%	0.33%	Upgrade
EPS (Basic)	4.38	3.81	2.62	1.60	1.31	1.00	Upgrade
EPS (Diluted)	4.36	3.79	2.61	1.60	1.31	1.00	Upgrade
EPS Growth	44.71%	45.21%	63.13%	22.32%	30.80%	7.76%	Upgrade
Free Cash Flow	-	98.61	58.01	37.55	25.78	41.44	Upgrade
Free Cash Flow Per Share	-	3.44	2.03	1.32	0.91	1.47	Upgrade
Dividend Per Share	0.230	0.210	0.170	0.160	0.136	0.128	Upgrade
Dividend Growth	21.05%	23.53%	6.25%	17.65%	6.25%	18.52%	Upgrade
Gross Margin	54.06%	52.83%	44.93%	39.07%	42.21%	41.67%	Upgrade
Operating Margin	41.11%	39.32%	30.36%	23.20%	24.53%	21.07%	Upgrade
Profit Margin	35.57%	34.26%	26.50%	19.24%	19.57%	17.56%	Upgrade
Free Cash Flow Margin	-	31.04%	20.62%	15.90%	13.62%	25.79%	Upgrade
EBITDA	169.23	149.09	109.25	76.98	67.32	55.03	Upgrade
EBITDA Margin	48.04%	46.92%	38.83%	32.60%	35.57%	34.24%	Upgrade
D&A For EBITDA	24.43	24.17	23.83	22.2	20.9	21.16	Upgrade
EBIT	144.81	124.92	85.42	54.78	46.42	33.87	Upgrade
EBIT Margin	41.11%	39.32%	30.36%	23.20%	24.53%	21.07%	Upgrade
Effective Tax Rate	20.27%	20.20%	20.15%	19.68%	20.36%	17.17%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.