Masimo Income Statement

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

Millions USD. Fiscal year is Feb - Jan.

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	1,715	2,094	2,048	2,036	1,239	1,144
Revenue Growth (YoY)	8.85%	2.26%	0.60%	64.28%	8.35%	21.95%
Cost of Revenue	772.7	1,090	1,045	977	430.8	400.7
Gross Profit	942.6	1,004	1,004	1,059	808.4	743
Selling, General & Admin	596.3	743.8	664	657.4	395.4	369
Research & Development	172	222.8	175.2	191.4	137.2	118.7
Other Operating Expenses	307.3	304.5	27.8	-	-	-0.5
Total Operating Expenses	1,076	1,271	867	848.8	532.6	487.2
Operating Income	-133	-266.7	136.5	210	275.8	255.8
Total Non-Operating Income (Expense)	-30	-38.6	-48.4	-16.6	-1.4	7.9
Pretax Income	-208.2	-305.3	88.1	193.4	274.4	263.7
Provision for Income Taxes	40.8	-0.4	6.6	49.9	44.8	23.4
Net Income	-935	-304.9	81.5	143.5	229.6	240.3
Earnings From Discontinued Operations	-365.6	-	-	-	-	-
Net Income to Common	-935	-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	55	55	55
Shares Outstanding (Diluted)	54	53	54	55	58	58
Shares Change (YoY)	0.32%	-1.48%	-1.99%	-4.33%	-0.52%	1.58%
EPS (Basic)	-10.60	-5.72	1.54	3.09	4.16	4.39
EPS (Diluted)	-10.54	-5.72	1.51	3.09	3.98	4.14
EPS Growth	-	-	-51.13%	-22.36%	-3.86%	20.35%
Free Cash Flow	-	176.4	50.1	-23.4	239.1	138.6
Free Cash Flow Growth	-	252.10%	-	-	72.51%	-9.57%
Free Cash Flow Per Share	-	3.31	0.93	-0.42	4.14	2.39
Gross Margin	54.96%	47.96%	49.00%	52.01%	65.24%	64.96%
Operating Margin	-7.75%	-12.73%	6.66%	10.32%	22.26%	22.37%
Profit Margin	-33.20%	-14.56%	3.98%	7.05%	18.53%	21.01%
FCF Margin	-	8.42%	2.45%	-1.15%	19.29%	12.12%
EBITDA	-133	-163.7	234.8	346.1	311.4	285.1
EBITDA Margin	-7.75%	-7.82%	11.46%	17.00%	25.13%	24.93%
EBIT	-133	-266.7	136.5	210	275.8	255.8
EBIT Margin	-7.75%	-12.73%	6.66%	10.32%	22.26%	22.37%
Effective Tax Rate	-19.60%	0.13%	7.49%	25.80%	16.33%	8.87%

Updated Nov 4, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q