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
Revenue	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

Updated Sep 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.