LeMaitre Vascular, Inc. (LMAT) — Financial statements
Income statement, balance sheet, and cash flow for LeMaitre Vascular, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 250↑13.5% | 220↑13.6% | 193↑19.7% | 162↑4.7% | 154 | |
| Cost of Revenue | 71↑3.0% | 69↑3.8% | 66↑17.1% | 57↑7.0% | 53 | |
| Gross Profit | 179↑18.3% | 151↑18.8% | 127↑21.1% | 105↑3.5% | 101 | |
| Operating Expenses | ||||||
| R&D Expenses | 14↓9.7% | 16↓7.8% | 17↑27.6% | 13↑12.7% | 12 | |
| General & Administrative Expenses | 42↑15.9% | 36↑13.9% | 32↑10.7% | 29↑12.7% | 26 | |
| Selling & Marketing Expenses | 54↑16.5% | 47↑13.8% | 41↑24.7% | 33↑19.0% | 28 | |
| SG&A Expenses | 96↑16.3% | 83↑13.9% | 73↑18.2% | 62↑16.0% | 53 | |
| Other Expenses | 0.00 | 0.00↓100.0% | 0.49↓84.4% | 3 | 0.00 | |
| Operating Expenses | 111↑12.1% | 99↑9.2% | 90↑15.7% | 78↑20.2% | 65 | |
| Total Costs & Expenses | 182↑8.4% | 168↑6.9% | 157↑16.3% | 135↑14.3% | 118 | |
| Operating Results | ||||||
| Operating Income | 68↑30.0% | 52↑42.3% | 37↑36.8% | 27↓26.3% | 36 | |
| Depreciation & Amortization | 10↑7.7% | 10↑1.6% | 10↑0.9% | 9↓0.4% | 9 | |
| EBITDA | 91↑36.0% | 67↑36.3% | 49↑32.7% | 37↓19.7% | 46 | |
| EBIT | 80↑40.8% | 57↑44.6% | 39↑43.6% | 27↓24.7% | 37 | |
| Interest & Other Income | ||||||
| Net Interest Income | 8↑66.7% | 5↑54.2% | 3↑212.1% | 0.99↑148.8% | -2 | |
| Interest Income | 13↑164.6% | 5↑60.8% | 3↑212.1% | 0.99↑400.5% | 0.20 | |
| Interest Expense | 5↑2428.8% | 0.21 | 0.00 | 0.00↓100.0% | 2 | |
| Non-Operating Income | -12↓158.2% | -5↓74.6% | -3↓318.0% | -0.66↓716.0% | -0.08 | |
| Other Income / Expenses | 7↑57.4% | 5↑67.2% | 3↑318.0% | 0.66↑130.9% | -2 | |
| Income Before Tax | 75↑32.2% | 57↑44.1% | 39↑43.6% | 27↓19.8% | 34 | |
| Income Tax Expense | 17↑35.9% | 13↑37.0% | 9↑36.7% | 7↓7.1% | 7 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 58↑31.1% | 44↑46.3% | 30↑45.9% | 21↓23.3% | 27 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 58↑31.1% | 44↑46.3% | 30↑45.9% | 21↓23.3% | 27 | |
| Bottom-Line Net Income | 58↑31.1% | 44↑46.3% | 30↑45.9% | 21↓23.3% | 27 | |
| EPS (Basic) | 2.55↑30.1% | 1.96↑44.1% | 1.36↑44.7% | 0.94↓26.0% | 1.27 | |
| EPS (Diluted) | 2.52↑30.6% | 1.93↑44.0% | 1.34↑44.1% | 0.93↓25.6% | 1.25 | |
| Weighted Average Shares | 23↑0.8% | 22↑1.1% | 22↑1.1% | 22↑3.9% | 21 | |
| Weighted Average Diluted Shares | 23↑0.7% | 23↑1.6% | 22↑1.1% | 22↑3.2% | 21 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.