2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.2B | $1.4B | $1.6B | $1.7B |
Cost of Revenue | $788M | $884M | $1B | $1.2B | $1.3B |
Gross Profit | $286M | $337M | $359M | $418M | $459M |
Gross Profit % | 27% | 28% | 26% | 26% | 27% |
R&D Expenses | $48M | $52M | $61M | $64M | $53M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $77M | $97M | $66M | $91M | $120M |
Dep. & Amort. | $79M | $81M | $92M | $99M | $111M |
Def. Tax | -$7M | -$10M | -$17M | -$9.5M | -$14M |
Stock Comp. | $9.2M | $16M | $21M | $23M | $25M |
Chg. in WC | $16M | -$48M | -$76M | -$52M | -$55M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $49M | $18M | $24M | $24M | $47M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $49M | $18M | $24M | $24M | $47M |
Receivables | $199M | $252M | $298M | $326M | $349M |
Inventory | $149M | $156M | $209M | $240M | $247M |
Integer reported strong Q1 2025 results with sales of $437M, up 7% year-over-year (6% organic), adjusted EBITDA of $92M (up 14%), and adjusted EPS of $1.31 (up 15%).
The company reiterated its 2025 outlook: reported sales growth of 8-10% ($1.846B–$1.88B), organic growth of 6-8%, adjusted EBITDA of $400M–$422M (11-17% growth), and raised adjusted EPS guidance to $6.15–$6.51 (16-23% growth), reflecting $13M in interest expense savings from a recent convertible note offering.
Cardiovascular segment sales grew 17% in Q1, driven by new product ramps and acquisitions; CRM & Neuromodulation grew 2%, with expectations for mid-teens growth in CV and low-to-mid single digits in CRM/N for the full year.
Tariff impact for 2025 is estimated at $1M–$5M and is included in guidance; the company is largely insulated due to its U.S.-centric supply chain and minimal exposure to China.
Integer completed two tuck-in acquisitions in Q1, expanding proprietary coating capabilities, and maintains a strong order backlog (~$800M); leverage remains within the target range (2.5–3.5x EBITDA), supporting continued M&A capacity of $350M–$400M annually.