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
Revenue	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%

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q