Masimo Corporation (MASI)

Masimo Income Statement

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

Year Ending	TTM	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Jan 2, 2021	Dec 28, 2019
Revenue	1,976	2,048	2,036	1,144	1,144	937.84
Revenue Growth (YoY)	-13.96%	0.60%	78.00%	-0.00%	21.96%	0%
Cost of Revenue	1,016	1,045	977	400.7	400.68	308.67
Gross Profit	960.4	1,004	1,059	743	743.07	629.17
Selling, General & Admin	627.6	664	657.4	369	369.06	314.66
Research & Development	172.5	175.2	191.4	118.7	118.66	93.3
Other Operating Expenses	27.8	27.8	0	-0.5	-0.47	0
Operating Expenses	827.9	867	848.8	487.2	487.24	407.96
Operating Income	132.5	136.5	210	255.8	255.82	221.22
Other Expense / Income	45.7	48.4	16.6	-7.9	-7.91	-12.95
Pretax Income	86.8	88.1	193.4	263.7	263.74	234.17
Income Tax	7.7	6.6	49.9	23.4	23.45	37.95
Net Income	79.1	81.5	143.5	240.3	240.28	196.22
Net Income Growth	-33.08%	-43.21%	-40.28%	0.01%	22.46%	0%
Shares Outstanding (Basic)	53	53	54	55	55	53
Shares Outstanding (Diluted)	54	54	55	58	58	57
Shares Change	-0.37%	-1.99%	-4.83%	-0.06%	1.64%	-
EPS (Basic)	1.50	1.54	2.68	4.39	4.39	3.67
EPS (Diluted)	1.47	1.51	2.60	4.14	4.14	3.44
EPS Growth	-32.26%	-41.92%	-37.20%	0%	20.35%	0%
Free Cash Flow	95.8	50.1	-23.4	138.6	138.41	153.27
Free Cash Flow Per Share	1.81	0.95	-0.44	2.53	2.53	2.87
Gross Margin	48.61%	49.00%	52.01%	64.96%	64.97%	67.09%
Operating Margin	6.71%	6.66%	10.32%	22.37%	22.37%	23.59%
Profit Margin	4.00%	3.98%	7.05%	21.01%	21.01%	20.92%
Free Cash Flow Margin	4.85%	2.45%	-1.15%	12.12%	12.10%	16.34%
Effective Tax Rate	8.87%	7.49%	25.80%	8.87%	8.89%	16.21%
EBITDA	183.3	186.4	329.5	293	293.04	257.65
EBITDA Margin	9.28%	9.10%	16.19%	25.62%	25.62%	27.47%
Depreciation & Amortization	96.5	98.3	136.1	29.3	29.3	23.49
EBIT	86.8	88.1	193.4	263.7	263.74	234.17
EBIT Margin	4.39%	4.30%	9.50%	23.06%	23.06%	24.97%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).