Lemaitre Vascular Inc balance sheet
At the end of fiscal 2025, Lemaitre Vascular Inc had total assets of $616m, total liabilities of $222m and shareholders' equity of $394m. It held $28.2m in cash against $169m of debt: net debt of $140m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 23 | 23 | 20 | 16 | 15 | 19 | 27 | 24 | 19 | 26 | 12 | 27 | 14 | 19 | 24 | 26 | 28 | 27 |
| Receivables | — | 8 | 9 | 9 | 11 | 11 | 12 | 13 | 15 | 16 | 17 | 20 | 20 | 22 | 25 | 30 | 34 | 36 |
| Inventory | — | 8 | 8 | 11 | 13 | 17 | 15 | 20 | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | 43 | 40 | 39 | 42 | 49 | 58 | 59 | 80 | 94 | 92 | 94 | 140 | 162 | 195 | 402 | 468 | 488 |
| Goodwill | — | 12 | 12 | 14 | 15 | 17 | 18 | 23 | 24 | 30 | 40 | 66 | 66 | 66 | 66 | 66 | 66 | 66 |
| Total assets | — | 63 | 60 | 63 | 70 | 81 | 91 | 102 | 126 | 153 | 188 | 253 | 293 | 310 | 347 | 552 | 616 | 641 |
| Accounts payable | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 3 | 4 | 2 | 4 | 3 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | 1 | — | — | — | — | — | — | — | — |
| Total current liabilities | — | 10 | 7 | 8 | 10 | 10 | 10 | 10 | 13 | 20 | 21 | 25 | 22 | 25 | 30 | 31 | 36 | 30 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 168 | 169 | 169 |
| Total liabilities | — | 11 | 8 | 10 | 14 | 13 | 13 | 14 | 17 | 23 | 40 | 80 | 39 | 42 | 49 | 215 | 222 | 220 |
| Shareholders' equity | 48 | 52 | 52 | 53 | 57 | 68 | 78 | 88 | 110 | 130 | 148 | 173 | 254 | 268 | 298 | 337 | 394 | 420 |
| Net debt (negative = net cash) | −23 | −23 | −20 | −16 | −15 | −19 | −27 | −24 | −19 | −26 | −12 | 9 | −14 | −19 | −24 | 142 | 140 | 142 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 23m | 23m | 23m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 32 | 30 | 35 | 37 | 32 | 34 | 36 | 36 |
| Total current assets | 227 | 402 | 408 | 430 | 452 | 468 | 478 | 488 |
| Goodwill | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 |
| Total assets | 377 | 552 | 556 | 578 | 598 | 616 | 630 | 641 |
| Accounts payable | 2 | 2 | 2 | 5 | 3 | 4 | 4 | 3 |
| Total current liabilities | 29 | 31 | 25 | 31 | 33 | 36 | 33 | 30 |
| Total liabilities | 46 | 215 | 208 | 215 | 219 | 222 | 223 | 220 |
| Shareholders' equity | 331 | 337 | 348 | 363 | 379 | 394 | 407 | 420 |
| Shares outstanding | — | 23m | — | — | — | 23m | 23m | 23m |
Compare with peers
- Orthopediatrics Corp balance sheet
- Axogen, Inc. balance sheet
- Cerus Corp balance sheet
- Establishment Labs Holdings Inc. balance sheet
- Skinhealth Systems Inc. balance sheet
Head to head: KIDS vs LMATAXGN vs LMATCERS vs LMATESTA vs LMAT
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies