Varex Imaging Corp balance sheet
At the end of fiscal 2025, Varex Imaging Corp had total assets of $1.11bn, total liabilities of $621m and shareholders' equity of $473m. It held $145m in cash against $370m of debt: net debt of $225m.
Balance sheet
| Fiscal year | 2015Oct 2015 | 2016Sept 2016 | 2017Sept 2017 | 2018Sept 2018 | 2019Sept 2019 | 2020Oct 2020 | 2021Oct 2021 | 2022Sept 2022 | 2023Sept 2023 | 2024Sept 2024 | 2025Oct 2025 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 21 | 37 | 83 | 52 | 30 | 101 | 145 | 89 | 153 | 169 | 145 | 99 |
| Receivables | — | 122 | 164 | 154 | 141 | 124 | 155 | 173 | 164 | 158 | 157 | 145 |
| Inventory | — | 197 | 235 | 235 | 248 | 272 | 225 | 303 | 278 | 265 | 299 | 347 |
| Total current assets | — | 360 | 495 | 458 | 438 | 522 | 554 | 610 | 658 | 650 | 642 | 633 |
| Goodwill | — | 75 | 242 | 244 | 291 | 293 | 292 | 285 | 289 | 291 | 198 | 198 |
| Total assets | — | 622 | 1,040 | 988 | 1,039 | 1,140 | 1,148 | 1,184 | 1,250 | 1,214 | 1,107 | 1,100 |
| Accounts payable | — | 42 | 59 | 66 | 58 | 73 | 59 | 78 | 65 | 59 | 70 | 84 |
| Deferred revenue (current) | — | 12 | 11 | 14 | 11 | 9 | 9 | 7 | 10 | 8 | 13 | 9 |
| Total current liabilities | — | 78 | 152 | 152 | 175 | 161 | 167 | 173 | 163 | 196 | 187 | 187 |
| Short-term debt | — | 0 | 20 | 25 | 31 | 3 | 3 | 2 | 2 | 46 | 2 | 18 |
| Long-term debt | — | 0 | 464 | 365 | 364 | 453 | 432 | 412 | 441 | 397 | 366 | 329 |
| Total debt | 0 | 0 | 494 | 398 | 401 | 511 | 481 | 450 | 448 | 447 | 370 | 347 |
| Total liabilities | — | 86 | 650 | 549 | 580 | 674 | 651 | 638 | 669 | 670 | 621 | 590 |
| Shareholders' equity | 496 | 526 | 379 | 426 | 445 | 452 | 483 | 533 | 568 | 529 | 473 | 497 |
| Net debt (negative = net cash) | −21 | −37 | 411 | 346 | 371 | 411 | 336 | 360 | 295 | 278 | 225 | 248 |
| Shares outstanding | — | — | 38m | 38m | 38m | 39m | 39m | 40m | 41m | 41m | 42m | 42m |
| Quarter | 2024 Q4Sept 2024 | 2025 Q1Jan 2025 | 2025 Q2Apr 2025 | 2025 Q3Jul 2025 | 2025 Q4Oct 2025 | 2026 Q1Jan 2026 | 2026 Q2Apr 2026 | 2026 Q3Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 158 | 138 | 146 | 137 | 157 | 147 | 148 | 145 |
| Inventory | 265 | 280 | 285 | 299 | 299 | 328 | 347 | 347 |
| Total current assets | 650 | 657 | 684 | 620 | 642 | 634 | 626 | 633 |
| Goodwill | 291 | 287 | 290 | 199 | 198 | 198 | 198 | 198 |
| Total assets | 1,214 | 1,332 | 1,358 | 1,073 | 1,107 | 1,098 | 1,089 | 1,100 |
| Accounts payable | 59 | 66 | 71 | 71 | 70 | 79 | 96 | 84 |
| Deferred revenue (current) | 8 | 9 | 10 | 15 | 13 | 12 | 15 | 9 |
| Total current liabilities | 196 | 151 | 169 | 177 | 187 | 163 | 195 | 187 |
| Short-term debt | 46 | 1 | 1 | 2 | 2 | 1 | 19 | 18 |
| Long-term debt | 397 | 566 | 566 | 366 | 366 | 366 | 329 | 329 |
| Total debt | 443 | 567 | 567 | 368 | 368 | 368 | 348 | 347 |
| Total liabilities | 670 | 778 | 794 | 604 | 621 | 607 | 601 | 590 |
| Shareholders' equity | 529 | 540 | 550 | 455 | 473 | 477 | 474 | 497 |
| Shares outstanding | 41m | 41m | 42m | 42m | 42m | 42m | 42m | 42m |
Compare with peers
- Inspire Medical Systems, Inc. balance sheet
- Alphatec Holdings, Inc. balance sheet
- Orthofix Medical Inc. balance sheet
- Irhythm Holdings, Inc. balance sheet
- Myriad Genetics Inc balance sheet
Head to head: INSP vs VREXATEC vs VREXOFIX vs VREX
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies