Embecta Corp. (EMBC) — Financial statements
Income statement, balance sheet, and cash flow for Embecta Corp. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 1,080↓3.8% | 1,123↑0.2% | 1,121↓0.8% | 1,130↓3.0% | 1,165 | |
| Cost of Revenue | 401↑1.7% | 394↑6.3% | 371↑4.6% | 355↓2.8% | 365 | |
| Gross Profit | 680↓6.8% | 729↓2.8% | 750↓3.2% | 775↓3.1% | 800 | |
| Operating Expenses | ||||||
| R&D Expenses | 22↓72.7% | 79↓7.5% | 85↑31.1% | 65↑3.2% | 63 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 331↓9.2% | 365↑7.0% | 341↑15.8% | 295↑22.8% | 240 | |
| Other Expenses | -3↓102.4% | 111↑18.1% | 94↑153.5% | 37↑640.0% | 5 | |
| Operating Expenses | 350↓36.9% | 555↑6.6% | 520↑31.1% | 397↑28.8% | 308 | |
| Total Costs & Expenses | 751↓20.8% | 949↑6.5% | 891↑18.6% | 751↑11.6% | 673 | |
| Operating Results | ||||||
| Operating Income | 329↑89.0% | 174↓24.1% | 230↓39.3% | 378↓23.2% | 492 | |
| Depreciation & Amortization | 51↑20.2% | 43↑30.0% | 33↑3.2% | 32↓16.6% | 38 | |
| EBITDA | 295↑48.1% | 199↓18.9% | 245↓26.6% | 335↓37.2% | 533 | |
| EBIT | 244↑55.7% | 157↓26.4% | 213↓29.8% | 303↓38.8% | 495 | |
| Interest & Other Income | ||||||
| Net Interest Income | -107↑4.5% | -112↓5.0% | -107↓131.6% | -46 | 0.00 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 107↓4.5% | 112↑5.0% | 107↑131.6% | 46 | 0.00 | |
| Non-Operating Income | 86↑384.2% | 18↑4.7% | 17↓77.6% | 75↑2610.0% | -3 | |
| Other Income / Expenses | -193↓48.5% | -130↓4.9% | -124↓2.0% | -121↓4150.0% | 3 | |
| Income Before Tax | 136↑208.4% | 44↓58.2% | 106↓58.8% | 257↓48.2% | 495 | |
| Income Tax Expense | 41↑219.9% | -34↓196.6% | 35↑7.0% | 33↓58.8% | 80 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 95↑21.8% | 78↑11.2% | 70↓68.5% | 224↓46.1% | 415 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 95↑21.8% | 78↑11.2% | 70↓68.5% | 224↓46.1% | 415 | |
| Bottom-Line Net Income | 95↑21.8% | 78↑11.2% | 70↓68.5% | 224↓46.1% | 415 | |
| EPS (Basic) | 1.64↑20.6% | 1.36↑10.6% | 1.23↓68.6% | 3.92↓46.4% | 7.31 | |
| EPS (Diluted) | 1.62↑20.9% | 1.34↑9.8% | 1.22↓68.6% | 3.89↓46.8% | 7.31 | |
| Weighted Average Shares | 58↓0.2% | 58↑2.1% | 57↑0.3% | 57↑0.4% | 57 | |
| Weighted Average Diluted Shares | 59↑1.0% | 58↑1.0% | 58↑1.2% | 57↑0.4% | 57 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.