Merit Medical Systems, Inc. (MMSI)
NASDAQ: MMSI · Real-Time Price · USD
105.13
+1.19 (1.14%)
Mar 31, 2025, 12:52 PM EDT - Market open

Merit Medical Systems Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Net Income
120.3694.4174.5248.45-9.84
Upgrade
Depreciation & Amortization
114.73101.2992.295.78106.82
Upgrade
Other Amortization
6.771.720.60.60.6
Upgrade
Loss (Gain) From Sale of Assets
1.495.411.81.31.64
Upgrade
Asset Writedown & Restructuring Costs
0.461.798.454.4130.86
Upgrade
Loss (Gain) From Sale of Investments
-0.270.5-6
Upgrade
Stock-Based Compensation
28.4721.3318.0416.0914.34
Upgrade
Other Operating Activities
-14.53-11.04-10.42-1.58-19.39
Upgrade
Change in Accounts Receivable
-13.69-11.92-15.12-8.6210.43
Upgrade
Change in Inventory
-2.29-32.11-47.93-25.1829.43
Upgrade
Change in Accounts Payable
-2.31-7.312.666.050.33
Upgrade
Change in Income Taxes
-2.41-1.846.051.06-1.16
Upgrade
Change in Other Net Operating Assets
-16.25-16.87-27.068.85-4.79
Upgrade
Operating Cash Flow
220.8145.15114.29147.23165.27
Upgrade
Operating Cash Flow Growth
52.12%27.00%-22.37%-10.91%112.39%
Upgrade
Capital Expenditures
-35.14-34.29-45.03-27.94-45.99
Upgrade
Sale of Property, Plant & Equipment
0.010.20.071.040.04
Upgrade
Cash Acquisitions
-320.18-134.52-6.88-7.17-10.95
Upgrade
Divestitures
-0.43-0.97-1.29
Upgrade
Sale (Purchase) of Intangibles
-2.9-2.41-3.18-2.83-3.29
Upgrade
Other Investing Activities
-10.43-4.76-1.41-0.250.25
Upgrade
Investing Cash Flow
-368.65-175.35-57.4-37.16-58.65
Upgrade
Long-Term Debt Issued
-1,199215.2198.4268.63
Upgrade
Long-Term Debt Repaid
-99.06-579.62-260.14-206.92-157
Upgrade
Net Debt Issued (Repaid)
-99.06619.58-44.94-108.5-88.38
Upgrade
Issuance of Common Stock
40.9115.5820.0721.316.64
Upgrade
Repurchase of Common Stock
-1.59-5.12-2.47-0.58-0.87
Upgrade
Other Financing Activities
-0.26-70.77-32.92-10.67-13.1
Upgrade
Financing Cash Flow
-60.01559.27-60.26-98.44-95.71
Upgrade
Foreign Exchange Rate Adjustments
-2.52-0.48-3.83-0.81.68
Upgrade
Net Cash Flow
-210.38528.59-7.1910.8312.6
Upgrade
Free Cash Flow
185.66110.8669.26119.29119.28
Upgrade
Free Cash Flow Growth
67.47%60.06%-41.94%0.01%-
Upgrade
Free Cash Flow Margin
13.69%8.82%6.02%11.10%12.38%
Upgrade
Free Cash Flow Per Share
3.131.901.202.082.15
Upgrade
Cash Interest Paid
23.2414.056.265.2610.08
Upgrade
Cash Income Tax Paid
45.0531.5317.098.838.92
Upgrade
Levered Free Cash Flow
179.41103.1351.35142.07134.36
Upgrade
Unlevered Free Cash Flow
192.15111.1154.7144.75140
Upgrade
Change in Net Working Capital
12.5356.1775-10.9-39.42
Upgrade
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q