LeMaitre Vascular Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	249.6	219.86	193.48	161.65	154.42
Revenue Growth (YoY)	13.53%	13.63%	19.69%	4.68%	19.37%
Cost of Revenue	71.06	68.96	66.44	56.76	53.04
Gross Profit	178.54	150.9	127.05	104.9	101.38
Selling, General & Admin	96.49	83	72.89	61.67	53.16
Research & Development	14.14	15.65	16.97	13.29	11.8
Other Operating Expenses	-	-	0.49	3.11	-
Total Operating Expenses	110.63	98.65	90.34	78.07	64.96
Operating Income	67.91	52.26	36.71	26.83	36.43
Interest Income	13.09	4.95	3.08	0.99	0.2
Interest Expense	-5.18	-0.21	-	-	-2.22
Other Non-Operating Income (Expense)	-0.64	-0.13	-0.31	-0.33	-0.12
Total Non-Operating Income (Expense)	7.27	4.62	2.76	0.66	-2.14
Pretax Income	75.18	56.88	39.48	27.49	34.29
Provision for Income Taxes	17.45	12.84	9.37	6.85	7.38
Net Income	57.73	44.04	30.11	20.64	26.91
Net Income to Common	57.73	44.04	30.11	20.64	26.91
Net Income Growth	31.10%	46.28%	45.89%	-23.31%	26.80%
Shares Outstanding (Basic)	23	22	22	22	21
Shares Outstanding (Diluted)	23	23	22	22	21
Shares Change (YoY)	0.66%	1.59%	1.14%	3.24%	4.86%
EPS (Basic)	2.55	1.96	1.36	0.94	1.27
EPS (Diluted)	2.52	1.93	1.34	0.93	1.25
EPS Growth	30.57%	44.03%	44.09%	-25.60%	20.19%
Free Cash Flow	74.47	37.16	29.49	22.15	30.22
Free Cash Flow Growth	100.39%	26.03%	33.13%	-26.71%	-5.02%
Free Cash Flow Per Share	3.25	1.63	1.31	1.00	1.41
Dividends Per Share	0.800	0.640	0.560	0.500	0.440
Dividend Growth	25.00%	14.29%	12.00%	13.64%	15.79%
Gross Margin	71.53%	68.63%	65.66%	64.89%	65.65%
Operating Margin	27.21%	23.77%	18.97%	16.60%	23.59%
Profit Margin	23.13%	20.03%	15.56%	12.77%	17.42%
FCF Margin	29.83%	16.90%	15.24%	13.70%	19.57%
EBITDA	78.33	61.86	46.23	36.26	47.5
EBITDA Margin	31.38%	28.14%	23.89%	22.43%	30.76%
EBIT	67.91	52.26	36.71	26.83	36.43
EBIT Margin	27.21%	23.77%	18.97%	16.60%	23.59%
Effective Tax Rate	23.21%	22.57%	23.74%	24.93%	21.52%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q