LeMaitre Vascular, Inc. (LMAT)
NASDAQ: LMAT · Real-Time Price · USD
94.65
+0.11 (0.12%)
May 29, 2026, 4:00 PM EDT - Market closed
LeMaitre Vascular Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 256.28 | 249.6 | 219.86 | 193.48 | 161.65 | 154.42 | |
Revenue Growth (YoY) | 13.27% | 13.53% | 13.63% | 19.69% | 4.68% | 19.37% |
Cost of Revenue | 70.77 | 71.06 | 68.96 | 66.44 | 56.76 | 53.04 |
Gross Profit | 185.52 | 178.54 | 150.9 | 127.05 | 104.9 | 101.38 |
Selling, General & Admin | 98.35 | 96.49 | 83 | 72.89 | 61.67 | 53.16 |
Research & Development | 14.1 | 14.14 | 15.65 | 16.97 | 13.29 | 11.8 |
Other Operating Expenses | - | - | - | 0.49 | 3.11 | - |
Total Operating Expenses | 112.45 | 110.63 | 98.65 | 90.34 | 78.07 | 64.96 |
Operating Income | 73.06 | 67.91 | 52.26 | 36.71 | 26.83 | 36.43 |
Interest Income | 13.52 | 13.09 | 4.95 | 3.08 | 0.99 | 0.2 |
Interest Expense | -5.19 | -5.18 | -0.21 | - | - | -2.22 |
Other Non-Operating Income (Expense) | -0.77 | -0.64 | -0.13 | -0.31 | -0.33 | -0.12 |
Total Non-Operating Income (Expense) | 7.55 | 7.27 | 4.62 | 2.76 | 0.66 | -2.14 |
Pretax Income | 80.62 | 75.18 | 56.88 | 39.48 | 27.49 | 34.29 |
Provision for Income Taxes | 18.21 | 17.45 | 12.84 | 9.37 | 6.85 | 7.38 |
Net Income | 62.4 | 57.73 | 44.04 | 30.11 | 20.64 | 26.91 |
Net Income to Common | 62.4 | 57.73 | 44.04 | 30.11 | 20.64 | 26.91 |
Net Income Growth | 38.17% | 31.10% | 46.28% | 45.89% | -23.31% | 26.80% |
Shares Outstanding (Basic) | 23 | 23 | 22 | 22 | 22 | 21 |
Shares Outstanding (Diluted) | 23 | 23 | 23 | 22 | 22 | 21 |
Shares Change (YoY) | 2.10% | 0.66% | 1.59% | 1.14% | 3.24% | 4.86% |
EPS (Basic) | 2.76 | 2.55 | 1.96 | 1.36 | 0.94 | 1.27 |
EPS (Diluted) | 2.71 | 2.52 | 1.93 | 1.34 | 0.93 | 1.25 |
EPS Growth | 36.87% | 30.57% | 44.03% | 44.09% | -25.60% | 20.19% |
Shares Outstanding | 22.85 | 22.77 | 22.55 | 22.33 | 22.09 | 21.92 |
Free Cash Flow | 79.12 | 74.47 | 37.16 | 29.49 | 22.15 | 30.22 |
Free Cash Flow Growth | 6.25% | 100.39% | 26.03% | 33.13% | -26.71% | -5.02% |
Free Cash Flow Per Share | 3.39 | 3.25 | 1.63 | 1.31 | 1.00 | 1.41 |
Dividends Per Share | 0.850 | 0.800 | 0.640 | 0.560 | 0.500 | 0.440 |
Dividend Growth | 6.25% | 25.00% | 14.29% | 12.00% | 13.64% | 15.79% |
Gross Margin | 72.39% | 71.53% | 68.63% | 65.66% | 64.89% | 65.65% |
Operating Margin | 28.51% | 27.21% | 23.77% | 18.97% | 16.60% | 23.59% |
Profit Margin | 24.35% | 23.13% | 20.03% | 15.56% | 12.77% | 17.42% |
FCF Margin | 30.87% | 29.83% | 16.90% | 15.24% | 13.70% | 19.57% |
EBITDA | 83.55 | 78.33 | 61.86 | 46.23 | 36.26 | 47.5 |
EBITDA Margin | 32.60% | 31.38% | 28.14% | 23.89% | 22.43% | 30.76% |
EBIT | 73.06 | 67.91 | 52.26 | 36.71 | 26.83 | 36.43 |
EBIT Margin | 28.51% | 27.21% | 23.77% | 18.97% | 16.60% | 23.59% |
Effective Tax Rate | 22.59% | 23.21% | 22.57% | 23.74% | 24.93% | 21.52% |