MASI
Masimo Corporation
$178.67
-$0.14(-0.08%)
50
Overall
35
Value
72
Tech
44
Quality
Market Cap
$7.57B
Volume
909.41K
52W Range
$125.94 - $179.00
Target Price
$176.40
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $694.6M | $790.2M | $858.3M | $937.8M | $1.1B | $1.2B | $2.0B | $2.0B | $1.4B | $1.5B | ||
| Total Revenue | $712.9M | $790.2M | $858.3M | $937.8M | $1.1B | $1.2B | $2.0B | $2.0B | $1.4B | $1.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-230.8M | $-268.2M | $283.4M | $308.7M | $400.7M | $430.8M | $977.0M | $1.0B | $600.9M | $581.7M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $478.3M | $522.0M | $574.9M | $629.2M | $743.0M | $808.4M | $1.1B | $1.0B | $794.3M | $945.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-43.0M | $-338.2M | $366.4M | $408.0M | $487.2M | $532.6M | $848.8M | $867.0M | $731.3M | $635.2M | ||
| Research & Development | $59.4M | $62.0M | $81.0M | $93.3M | $118.7M | $137.2M | $191.4M | $175.2M | $182.2M | $126.4M | ||
| Research Expense | $59.4M | $62.0M | $81.0M | $93.3M | $118.7M | $137.2M | $191.4M | $175.2M | $182.2M | $126.4M | ||
| Selling, General & Administrative | $253.7M | $276.3M | $285.4M | $314.7M | $369.1M | $395.4M | $657.4M | $664.0M | $548.6M | $506.0M | ||
| Selling & Marketing Expenses | $253.7M | $276.3M | $285.4M | $14.0M | $30.8M | $9.0M | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-5.3M | $-6.7M | $-6.9M | $314.7M | $369.1M | $395.4M | $657.4M | $664.0M | $548.6M | $506.0M | ||
| Promotion & Advertising | $-11.0M | $-17.8M | $-17.9M | $14.0M | $30.8M | $9.0M | -- | -- | -- | -- | ||
| Salaries & Wages | $-16.2M | $-39.2M | $-27.4M | $-15.7M | $-30.4M | $-16.4M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-13.0M | $-15.2M | $-16.3M | $19.1M | $21.8M | $25.3M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-13.0M | $-15.2M | $-16.3M | $19.1M | $21.8M | $25.3M | -- | -- | -- | -- | ||
| Amortization | $-100.0K | $-4.4M | $-4.2M | $22.4M | $103.2M | $100.3M | -- | -- | -- | -- | ||
| Other Operating Expenses | $-43.0M | $68.3M | $-2.6M | $-2.6M | $-6.6M | $-7.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $150.8M | $115.5M | $208.5M | $221.2M | $255.8M | $275.8M | $210.0M | $136.5M | $63.0M | $310.0M | ||
| EBITDA | $427.8M | $204.6M | $234.0M | $257.8M | $293.3M | $310.3M | $356.6M | $238.6M | $-207.7M | $-11.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-3.3M | $-678.0K | $-706.0K | $328.0K | $300.0K | $300.0K | $25.7M | $50.3M | $41.2M | $33.2M | ||
| Intinc | $-2.4M | $2.0M | $5.7M | $13.9M | $5.5M | $900.0K | $1.8M | $3.0M | $4.4M | $3.4M | ||
| Net Non-Operating Interest Income/Expense | $-2.4M | $2.0M | $5.7M | $13.6M | $5.2M | $600.0K | $-23.9M | $-47.3M | $-36.8M | $-29.8M | ||
| Gain on Sale of Securities | $37.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-49.8M | $-79.2M | $-2.0M | $-12.9M | $-7.9M | $1.4M | $16.6M | $48.4M | $41.2M | $37.4M | ||
| Other Special Charges | $110.0K | $738.2M | $2.0M | $12.9M | $7.9M | $-1.4M | $-16.6M | $-48.4M | $-41.2M | $-37.4M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $206.6M | $400.0K | $-425.0K | -- | $474.0K | -- | -- | $-27.8M | $-500.0K | $-2.8M | ||
| Impairment of Capital Assets | -- | $-400.0K | -- | -- | -- | -- | -- | $10.0M | $304.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $411.0M | $184.6M | $212.9M | $234.3M | $264.0M | $274.7M | $219.1M | $138.4M | $-258.1M | $-53.4M | ||
| Pre-Tax Income | $418.3M | $185.8M | $213.8M | $234.2M | $263.7M | $274.4M | $193.4M | $88.1M | $21.8M | $272.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $117.7M | $61.0M | $20.2M | $38.0M | $23.4M | $44.8M | $49.9M | $6.6M | $5.6M | $64.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $286.8M | $135.8M | $193.5M | $196.2M | $240.3M | $229.6M | $143.5M | $81.5M | $-304.9M | $-151.5M | ||
| Net Income (Continuing Operations) | $286.8M | $135.8M | $193.5M | $196.2M | $240.3M | $229.6M | $143.5M | $81.5M | $-304.9M | $-151.5M | ||
| Net Income (Discontinued Operations) | $286.8M | $135.8M | $193.5M | $196.2M | $240.3M | $229.6M | $143.5M | $81.5M | $-304.9M | $-151.5M | ||
| Net Income (Common Stockholders) | $286.8M | $135.8M | $193.5M | $196.2M | $240.3M | $229.6M | $143.5M | $81.5M | $-304.9M | $-151.5M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $272.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-273.9M | $-606.5M | $649.8M | $716.6M | $887.9M | $963.4M | $1.8B | $1.9B | $1.3B | $1.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $49.5M | $51.5M | $52.3M | $53.4M | $54.7M | $55.2M | $53.6M | $52.8M | $53.3M | $53.6M | ||
| Average Shares Outstanding (Diluted) | $53.2M | $55.9M | $56.0M | $57.1M | $58.0M | $57.7M | $55.2M | $54.1M | $53.3M | $54.2M | ||
| Shares Outstanding | $50.4M | $51.6M | $53.2M | $53.8M | $55.3M | $55.4M | $52.6M | $52.9M | $53.9M | $52.2M | ||
| Basic EPS | $6.07 | $2.55 | $3.7 | $3.67 | $4.39 | $4.16 | $2.68 | $1.54 | $-5.72 | $-2.83 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $3.67 | $4.39 | $4.16 | $2.68 | $1.54 | $-5.72 | $3.88 | ||
| Diluted EPS | $5.65 | $2.36 | $3.45 | $3.44 | $4.14 | $3.98 | $2.6 | $1.51 | $-5.72 | $-2.8 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $3.44 | $4.14 | $3.98 | $2.6 | $1.51 | $-5.72 | $3.83 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-6.7 | ||
| Cumulative Effect Of Accounting Change | -- | -- | -- | $-26.8M | $439.0K | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-6.63 | ||
| Earnings from equity interest | $12.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $12.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-4.1M | $-551.0K | $-193.0K | $-211.0K | $-270.0K | $-300.0K | -- | -- | -- | -- | ||
| Minority Interests | $-297.0K | -- | -- | $1.2B | $1.4B | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | $-270.0M | -- | $425.0K | -- | $-474.0K | -- | -- | $17.8M | $500.0K | $2.8M | ||
| Other Gand A | $-5.3M | $-6.7M | $-6.9M | $314.7M | $369.1M | $395.4M | $657.4M | $664.0M | $548.6M | $506.0M | ||
| Other Taxes | $-400.0K | $-400.0K | $-300.0K | $300.0K | $300.0K | $300.0K | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | $79.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-5.3M | $-6.7M | $-6.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $253.7M | $276.3M | $285.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Off | $63.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MASI | $178.67 | -0.1% | 909.41K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |