Icu Medical Inc (ICUI) is trading up at $164.12 (+2.04%), as of the latest quote. It is a Russell 2000 constituent in the Health Care sector.
| FY2016Dec 2016 | FY2017Dec 2017 | FY2018Dec 2018 | FY2019Dec 2019 | FY2020Dec 2020 | FY2021Dec 2021 | FY2022Dec 2022 | FY2023Dec 2023 | FY2024Dec 2024 | FY2025Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $379.4M | $1.29B | $1.40B | $1.27B | $1.27B | $1.32B | $2.28B | $2.26B | $2.38B | $2.23B |
| Growth (year over year) | +11.0% | +240.7% | +8.3% | −9.6% | +0.4% | +3.6% | +73.2% | −0.9% | +5.4% | −6.3% |
| Gross profit | $201.4M | $426.1M | $570.0M | $471.9M | $461.5M | $491.5M | $697.8M | $739.9M | $824.8M | $822.0M |
| Gross margin | 53.1% | 33.0% | 40.7% | 37.3% | 36.3% | 37.3% | 30.6% | 32.8% | 34.6% | 36.8% |
| Operating income | $82.9M | −$13.3M | $29.8M | $107.4M | $98.2M | $123.2M | −$42.9M | $22.8M | $43.0M | $42.8M |
| Operating margin | 21.9% | −1.0% | 2.1% | 8.5% | 7.7% | 9.4% | −1.9% | 1.0% | 1.8% | 1.9% |
| Net income | $63.1M | $68.6M | $28.8M | $101.0M | $86.9M | $103.1M | −$74.3M | −$29.7M | −$117.7M | $732.0K |
| Net margin | 16.6% | 5.3% | 2.1% | 8.0% | 6.8% | 7.8% | −3.3% | −1.3% | −4.9% | 0.0% |
| EPS (diluted) | $3.66 | $3.29 | $1.33 | $4.69 | $4.02 | $4.74 | −$3.11 | −$1.23 | −$4.83 | $0.03 |
| Balance sheet | ||||||||||
| Cash and equivalents | $445.1M | $290.1M | $344.8M | $268.7M | $396.1M | $552.8M | $208.8M | $254.2M | $308.6M | $308.0M |
| Total assets | $704.7M | $1.50B | $1.59B | $1.69B | $1.76B | $1.88B | $4.52B | $4.38B | $4.20B | $4.05B |
| Total liabilities | $44.5M | $298.7M | $321.7M | $315.1M | $261.4M | $264.7M | $2.43B | $2.26B | $2.24B | $1.93B |
| Long-term debt | $0 | — | — | — | — | $0 | $1.62B | $1.58B | $1.53B | $1.27B |
| Shareholders' equity | $660.2M | $1.20B | $1.26B | $1.38B | $1.50B | $1.62B | $2.09B | $2.12B | $1.97B | $2.12B |
| Cash flow | ||||||||||
| Operating cash flow | $89.9M | $154.4M | $160.2M | $101.9M | $222.8M | $267.5M | −$62.1M | $166.2M | $204.0M | $179.8M |
| Capital expenditure | $23.4M | $74.5M | $92.7M | $97.3M | $92.0M | $68.5M | $90.3M | $83.9M | $79.4M | $88.0M |
| Free cash flow | $66.6M | $79.9M | $67.5M | $4.61M | $130.7M | $199.0M | −$152.4M | $82.3M | $124.7M | $91.8M |
| Share buybacks | $17.2M | $4.06M | $6.25M | $18.6M | $12.9M | $8.34M | $10.9M | $9.35M | $12.0M | $8.77M |
| Q3 FY24Sep 2024 | Q4 FY24†Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25†Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||
| Revenue | $589.1M | $629.8M | $604.7M | $548.9M | $537.0M | $540.7M | $530.2M | $551.7M |
| Growth (year over year) | +6.5% | +7.1% | +6.7% | −8.0% | −8.9% | −14.1% | −12.3% | +0.5% |
| Gross profit | $204.9M | $227.3M | $210.1M | $208.1M | $200.9M | $203.0M | $206.2M | $235.1M |
| Gross margin | 34.8% | 36.1% | 34.7% | 37.9% | 37.4% | 37.5% | 38.9% | 42.6% |
| Operating income | $8.24M | $37.7M | $12.9M | $10.6M | $13.7M | $5.63M | $13.6M | $39.1M |
| Operating margin | 1.4% | 6.0% | 2.1% | 1.9% | 2.6% | 1.0% | 2.6% | 7.1% |
| Net income | −$33.0M | −$23.8M | −$15.5M | $35.3M | −$3.40M | −$15.7M | $30.1M | $19.1M |
| Net margin | −5.6% | −3.8% | −2.6% | 6.4% | −0.6% | −2.9% | 5.7% | 3.5% |
| EPS (diluted) | −$1.35 | −$0.97 | −$0.63 | $1.43 | −$0.14 | −$0.63 | $1.20 | $0.76 |
| Balance sheet | ||||||||
| Cash and equivalents | $312.5M | $308.6M | $289.7M | $300.0M | $299.7M | $308.0M | $288.3M | $298.3M |
| Total assets | $4.31B | $4.20B | $4.18B | $4.11B | $4.10B | $4.05B | $4.01B | $3.97B |
| Total liabilities | $2.26B | $2.24B | $2.20B | $1.99B | $1.98B | $1.93B | $1.90B | $1.82B |
| Long-term debt | $1.54B | $1.53B | $1.49B | $1.34B | $1.31B | $1.27B | $1.26B | $1.21B |
| Shareholders' equity | $2.05B | $1.97B | $1.99B | $2.12B | $2.13B | $2.12B | $2.11B | $2.15B |
| Cash flow | ||||||||
| Operating cash flow | $36.1M | $40.2M | $51.3M | $11.2M | $56.7M | $60.6M | $38.9M | $80.2M |
| Capital expenditure | $19.9M | $24.1M | $14.6M | $19.7M | $29.1M | $24.6M | $11.3M | $18.5M |
| Free cash flow | $16.2M | $16.1M | $36.7M | −$8.48M | $27.6M | $36.0M | $27.6M | $61.6M |
From Icu Medical Inc's 10-K and 10-Q filings with the SEC; its fiscal year ends in December. Each period shows the latest figure the company has reported for it, including restatements. Net margin is our own calculation from those reported figures (net income ÷ revenue); it is left blank where revenue is zero or missing. † Quarter derived from the company's year-to-date or full-year totals. Filings on SEC EDGAR →
ICU Medical, Inc. is a medical technology company based in San Clemente, California. ICU Medical products are designed to prevent bloodstream infections and protect healthcare workers from exposure to infectious diseases or hazardous drugs. ICU Medical product line includes intravenous therapy (IV) products, pumps, needle-free vascular access devices, custom infusion sets, closed system hazardous drug handling devices and systems, sensor catheters, needle-free closed blood sampling systems, and hemodynamic monitoring systems.
Source: Wikipedia — ICU Medical
ICU Medical at Morgan Stanley conference: pump cycle, margins in focus
ICU Medical at Morgan Stanley conference: pump cycle, margins in focus