2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $964M | $1.1B | $1.2B | $1.3B | $1.4B |
Cost of Revenue | $563M | $589M | $632M | $673M | $713M |
Gross Profit | $401M | $485M | $519M | $584M | $643M |
Gross Profit % | 42% | 45% | 45% | 46% | 47% |
R&D Expenses | $58M | $71M | $76M | $83M | $84M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$9.8M | $48M | $75M | $94M | $120M |
Dep. & Amort. | $107M | $96M | $92M | $101M | $115M |
Def. Tax | -$11M | -$4.6M | -$15M | -$13M | -$15M |
Stock Comp. | $14M | $16M | $18M | $21M | $28M |
Chg. in WC | $34M | -$18M | -$71M | -$70M | -$37M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $57M | $68M | $58M | $587M | $0 |
ST Investments | $0 | $0 | $0 | $2.1M | $0 |
Cash & ST Inv. | $57M | $68M | $58M | $589M | $377M |
Receivables | $158M | $173M | $178M | $189M | $209M |
Inventory | $198M | $222M | $266M | $304M | $306M |
MMSI reported strong Q4 2024 results with total revenue of $355.2M, up 9% YoY on a GAAP basis and 10% on a constant currency basis, exceeding prior growth expectations. Non-GAAP operating profit grew 30%, with a record non-GAAP operating margin of 19.6%.
For FY 2024, the company achieved over 8% total constant currency revenue growth, a record non-GAAP gross margin of 51.7%, and generated $185M in free cash flow, up 67% YoY. The company also paid down $99.1M in debt during the year.
FY 2025 guidance includes GAAP net revenue growth of 8%-10%, constant currency revenue growth of 8.6%-10.1%, and non-GAAP EPS of $3.58, representing a 4%-7% increase YoY. Free cash flow is expected to be at least $150M, with $90M-$100M allocated for capital expenditures, including a new distribution center.
Q1 2025 guidance projects total revenue growth of 8.2%-9.7% on a GAAP basis and 8.8%-10.3% on a constant currency basis, with non-GAAP EPS expected in the range of $0.73-$0.76.
The company highlighted strong performance in its cardiovascular and endoscopy segments, ongoing integration of recent acquisitions (Endogastric Solutions and Cook Medical), and continued investments in R&D and operational efficiency, including SKU rationalization and a new distribution center to enhance capacity and efficiency.