2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4.4B | $5.7B | $6.2B | $7.1B | $8.4B |
Cost of Revenue | $1.5B | $1.8B | $2B | $2.4B | $2.7B |
Gross Profit | $2.9B | $4B | $4.2B | $4.7B | $5.6B |
Gross Profit % | 66% | 69% | 67% | 66% | 67% |
R&D Expenses | $595M | $671M | $879M | $999M | $1.1B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.1B | $1.7B | $1.3B | $1.8B | $2.3B |
Dep. & Amort. | $276M | $310M | $366M | $435M | $462M |
Def. Tax | $58M | -$63M | -$185M | -$281M | -$135M |
Stock Comp. | $395M | $449M | $513M | $598M | $677M |
Chg. in WC | -$273M | -$368M | -$619M | -$778M | -$919M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.6B | $1.3B | $1.6B | $2.8B | $2B |
ST Investments | $3.5B | $2.9B | $2.5B | $2.5B | $2B |
Cash & ST Inv. | $6.9B | $8.6B | $6.7B | $5.2B | $4B |
Receivables | $646M | $893M | $1.1B | $1.3B | $1.4B |
Inventory | $602M | $587M | $893M | $1.2B | $1.5B |
Q1 2025 saw strong business performance with 17% da Vinci procedure growth, 19% revenue growth to $2.25B, and a 15% increase in the installed base of da Vinci systems; OUS (outside US) procedure growth was particularly robust at 24%.
The company raised its full-year 2025 procedure growth outlook to 15-17% (from prior 13-16%), citing strong Q1 momentum and positive customer adoption, especially for the new da Vinci V platform.
Tariffs are expected to increase cost of sales by approximately 1.7% of revenue in 2025 (plus or minus 30bps), leading to a revised pro forma gross margin outlook of 65-66.5% (down from prior 67-68%); the impact will increase each quarter through the year.
Capital placements were strong in the US but mixed internationally due to financial pressures in markets like Germany, UK, and Japan; leasing represented 54% of Q1 placements, and average system ASP rose to $1.62M due to higher da Vinci V mix.
Force feedback technology is being adopted in da Vinci V procedures, with early studies showing improved clinical outcomes and surgeon proficiency; broader availability is expected by end of 2025, and further clinical validation studies are underway.