ICU Medical logo
ICU Medical ICUI
$ 159.95 1.59%
report update icon

Quarterly report 2026-Q1
added 05-07-2026

ICU Medical Income Statement 2025-2006 | ICUI

Brief overview of profit and loss at ICU Medical

This overview is based on financial performance over the past five years. According to figures from ICU Medical, revenue changed from 1.3 billion dollars to 2.2 billion dollars over five years. Across the full period, sales moved by +75.6%; the average annual rate was 11.9%. Top-line growth remained consistently strong over the period.

Gross profit was 461 million dollars at the start and 822 million dollars at the end of the period (+78.1%). Cost of revenue moved broadly in line with sales. Comparing the endpoints gives gross margins of 36.3% and 36.8%. The gross margin stayed within a similar range.

The operating result measured by EBITDA moved from 184 million dollars to 244 million dollars, or +32.5%. The operating result developed less favorably than sales. Comparing the endpoints gives EBITDA margins of 14.5% and 10.9%. The margin contraction indicates weaker operating efficiency.

Net income changed from 86.9 million dollars to 732 thousand dollars (−99.2%). The business generated less net income by the end of the period.

The market value of the business moved from $4.3 billion to $3.7 billion, or −15.4%. The financial trend was stronger than the market valuation.

Summary assessment

Positive developments coexist with areas of weakness. The constructive conclusion rests on steady gross profitability and sales growth. The most visible risks are weaker operating efficiency and a weaker final result. Future reports should be judged by revenue momentum, margins, and the conversion of sales into net income.

Annual Income Statement ICU Medical

2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006

Market Cap

3.67 B 3.65 B 2.56 B 4.24 B 5.02 B 4.34 B 3.83 B 4.9 B 4.56 B 2.19 B 1.53 B 1.28 B 952 M 859 M 634 M 422 M 544 M 361 M 588 M -

Shares

24.6 M 24.4 M 24.1 M 23.9 M 21.2 M 20.9 M 20.6 M 20.4 M 19.6 M 16.2 M 15.8 M 15.3 M 14.7 M 14.2 M 13.8 M 13.6 M 14.7 M 14.1 M 14.3 M -

Historical Prices

149 150 106 178 237 208 196 246 231 150 91.9 88.9 57.9 56.8 45.9 31 37 25.5 41.2 41.2

Net Income

732 K -118 M -29.7 M -74.3 M 103 M 86.9 M 101 M 28.8 M 68.6 M 63.1 M 45 M 26.3 M 40.4 M 41.3 M 44.7 M 29.9 M 25 M 24.3 M 23.1 M -

Revenue

2.23 B 2.38 B 2.26 B 2.28 B 1.32 B 1.27 B 1.27 B 1.4 B 1.29 B 379 M 342 M 309 M 314 M 317 M 302 M 283 M 229 M 205 M 188 M -

Cost of Revenue

1.41 B 1.56 B 1.52 B 1.58 B 825 M 810 M 794 M 830 M 867 M 178 M - - - - - - - - - -

Gross Profit

822 M 825 M 740 M 698 M 491 M 461 M 472 M 570 M 426 M 201 M 181 M 151 M 155 M 157 M 142 M 129 M 106 M 89.8 M 78.2 M -

Operating Income

42.8 M 43 M 22.8 M -42.9 M 123 M 98.2 M 107 M 29.8 M -13.3 M 82.9 M 68.6 M 39 M 51.9 M 61.3 M 65.2 M 47.7 M 35.4 M 31.4 M 24.6 M -

Interest Expense

93.3 M 107 M 103 M 70.8 M 858 K 1.75 M 549 K 709 K 2.05 M 118 K 39 K - - - - - - - - -

EBITDA

244 M 262 M 252 M 192 M 213 M 184 M 231 M 264 M 137 M 118 M 99.9 M 63.6 M 71.5 M 80.3 M 66.8 M 65 M 51.1 M 45.6 M 36.4 M -

Operating Expenses

779 M 782 M 717 M 741 M 368 M 363 M 326 M 381 M 355 M 102 M 98.9 M 107 M 103 M 95.2 M 93.9 M 81.3 M 70.8 M 58.4 M 53.6 M -

General and Administrative Expenses

625 M 639 M 607 M 608 M 303 M 284 M 277 M 328 M 304 M 89.4 M 83.2 M 88.9 M 90.4 M 84.6 M 85.3 M 76.6 M 68.2 M 53.6 M 45.5 M -

All numbers in USD currency

Quarterly Income Statement ICU Medical

2026-Q1 2025-Q3 2025-Q2 2025-Q1 2024-Q4 2024-Q3 2024-Q2 2024-Q1 2023-Q4 2023-Q3 2023-Q2 2023-Q1 2022-Q4 2022-Q3 2022-Q2 2022-Q1 2021-Q4 2021-Q3 2021-Q2 2021-Q1 2020-Q4 2020-Q3 2020-Q2 2020-Q1 2019-Q4 2019-Q3 2019-Q2 2019-Q1 2018-Q4 2018-Q3 2018-Q2 2018-Q1 2017-Q4 2017-Q3 2017-Q2 2017-Q1 2016-Q4 2016-Q3 2016-Q2 2016-Q1 2015-Q4 2015-Q3 2015-Q2 2015-Q1 2014-Q4 2014-Q3 2014-Q2 2014-Q1 2013-Q4 2013-Q3 2013-Q2 2013-Q1 2012-Q4 2012-Q3 2012-Q2 2012-Q1 2011-Q4 2011-Q3 2011-Q2 2011-Q1 2010-Q3 2010-Q2 2010-Q1 2009-Q3 2009-Q2 2009-Q1

Shares

24.8 M 24.7 M 24.6 M 24.5 M 24.5 M 24.4 M 24.4 M 24.2 M 24.1 M 24.1 M 24.1 M 24 M 24 M 23.9 M 23.9 M 23.6 M 21.3 M 21.2 M 21.2 M 21.1 M 21.1 M 20.9 M 20.9 M 20.8 M 20.7 M 20.7 M 20.6 M 20.5 M 20.5 M 20.5 M 20.4 M 20.3 M 20.2 M 20 M 19.8 M 18.4 M 16.3 M 16.2 M 16.1 M 16 M 16.1 M 15.9 M 15.8 M 15.7 M 15.6 M 15.3 M 15.2 M 15.1 M 15.1 M 14.7 M 14.6 M 14.5 M 14.5 M 14.3 M 14.2 M 14 M 14.5 M 13.9 M 13.9 M 13.7 M 13.5 M 13.5 M 13.9 M 14.8 M 14.8 M 14.7 M

Net Income

30.1 M -3.4 M 35.3 M -15.5 M - -33 M -21.4 M -39.5 M - 7.24 M -9.93 M -9.81 M - -13.2 M -7.47 M -38.1 M - 31.1 M 28.4 M 23.7 M 26.1 M 25 M 18.9 M 18.9 M 20.6 M 26.6 M 22.8 M 31 M -7.36 M 219 K 31.1 M 4.88 M 49.7 M 136 K -37.1 M 55.9 M 9.51 M 18.8 M 16.6 M 18.2 M 5.46 M 16.3 M 13.6 M 9.69 M 7.37 M 6.43 M 5.88 M 6.66 M 13.3 M 11 M 7.37 M 8.68 M 12.3 M 12.2 M 9.15 M 7.6 M 17.8 M 9.26 M 9.49 M 8.07 M 8.98 M 7.71 M 4.26 M 6.32 M 5.74 M 7.06 M

Revenue

530 M 537 M 549 M 605 M - 589 M 596 M 567 M - 553 M 549 M 569 M - 598 M 561 M 543 M - 336 M 322 M 318 M 320 M 319 M 303 M 632 M 316 M 307 M 312 M 331 M 340 M 327 M 360 M 372 M 370 M 343 M 332 M 248 M 95.7 M 97.1 M 96.7 M 89.9 M 90.4 M 86 M 83.8 M 81.5 M 79.9 M 77.5 M 78.7 M 73.2 M 77.9 M 82.8 M 78.7 M 74.3 M 82.7 M 81.4 M 77.3 M 75.5 M 76.5 M 76.5 M 77.8 M 71.5 M 75.7 M 68.9 M 64.4 M 54 M 53.4 M 54.3 M

Cost of Revenue

324 M 336 M 341 M 395 M - 384 M 389 M 381 M - 369 M 357 M 377 M - 411 M 393 M 374 M - 208 M 198 M 205 M - 205 M 197 M 404 M - 189 M 208 M 196 M - 193 M 209 M 223 M - 232 M - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Gross Profit

206 M 201 M 208 M 210 M - 205 M 207 M 185 M - 184 M 192 M 192 M - 186 M 168 M 169 M - 128 M 124 M 113 M 120 M 114 M 106 M 228 M 114 M 119 M 104 M 135 M 135 M 135 M 152 M 149 M 137 M 112 M 88.1 M 88.9 M 50.8 M 51.3 M 50.1 M 49.2 M 48.3 M 46.3 M 43.8 M 42.5 M 39.7 M 38.1 M 37.5 M 36 M 38.9 M 41 M 38 M 36.8 M 41.8 M 40.7 M 39.1 M 35 M 36 M 35.6 M 36.2 M 34.6 M 34 M 32.1 M 26.9 M 25 M 25.8 M 26.6 M

Operating Income

13.6 M 13.7 M 10.6 M 12.9 M - 8.24 M 7.69 M -10.7 M - 22.9 M 2.76 M 9.4 M - -467 K -48 K -42.2 M - 38.4 M 34.5 M 26.6 M - 25.5 M 19.6 M 45.6 M - 32.9 M 26.3 M 30.4 M - 2.25 M 31.7 M 4.91 M - -3.7 M -35.9 M -17 M - 22.5 M 22.8 M 23.9 M - 24.8 M 20.3 M 11 M - 8.41 M 8.7 M 9.88 M - 15.4 M 11 M 12 M - 17.5 M 13.5 M 11.4 M - 13.3 M 14 M 12.2 M 14.6 M 11.8 M 6.35 M 7.64 M 8.67 M 10.7 M

Interest Expense

16.5 M 19.8 M 20.5 M 22 M - 24.7 M 23.8 M 23.8 M - 24.2 M 24.1 M 22.5 M - 17.8 M 15.4 M 13.6 M - 168 K 163 K 161 K - 616 K 771 K 967 K - 139 K 139 K 133 K - 283 K 130 K 135 K - 705 K 525 K 513 K - 58 K 48 K - - - - - - - - - - - - - - - - - - - - - - - - - - -

EBITDA

63.6 M 31.4 M 27.5 M 62.3 M - 29.6 M 30 M 44.9 M - 47.9 M 27.2 M 65.1 M - 22.5 M 24.9 M 11 M - 105 M 78.8 M 48.7 M - 89.6 M 35.4 M 88.2 M - 89.9 M 64.1 M 49.4 M - 57.3 M 67.6 M 23.2 M - 43.8 M -6.03 M -5.39 M - 36.8 M 32.4 M 28.7 M - 38 M 29.3 M 15.6 M - 23.1 M 18.4 M 14.6 M - 29.9 M 20.5 M 16.7 M - 31.8 M 23.1 M 16.2 M - 27 M 23 M 16.7 M 27.4 M 20.4 M 10.9 M 18.9 M 16 M 14.3 M

Operating Expenses

193 M 187 M 197 M 197 M - 197 M 200 M 196 M - 161 M 190 M 183 M - 187 M 168 M 211 M - 89.4 M 89.1 M 86.1 M - 88.4 M 86.7 M 182 M - 85.7 M 77.6 M 105 M - 132 M 120 M 144 M - 115 M 124 M 106 M - 28.8 M 27.4 M 25.3 M - 21.5 M 23.4 M 31.5 M - 29.7 M 28.8 M 26.2 M - 25.5 M 27.1 M 24.8 M - 23.2 M 25.5 M 23.6 M - 22.3 M 22.2 M 22.4 M 19.4 M 20.3 M 20.6 M 17.4 M 17.1 M 15.8 M

General and Administrative Expenses

155 M 153 M 159 M 157 M - 163 M 160 M 158 M - 149 M 151 M 153 M - 153 M 159 M 153 M - 74.8 M 73.9 M 72.4 M - 70.9 M 67.2 M 140 M - 65.9 M 67.8 M 72.6 M - 76.6 M 81.8 M 85 M - 76.8 M 85.1 M 64.9 M - 22.4 M 22.5 M 22 M - 20.2 M 20.3 M 20.2 M - 21.8 M 24.3 M 22.5 M - 22.4 M 23.2 M 22.9 M - 20.2 M 22.8 M 20.9 M - 20.4 M 19.7 M 22.9 M 18.3 M 19.4 M 19.7 M 16.8 M 16.5 M 15.1 M

All numbers in USD currency

The income statement is one of the three key financial reports of a company ICU Medical (alongside the balance sheet and the cash flow statement). It shows how the company makes money and what its expenses are:

  • How much revenue the company earned
  • How much it spent on production, personnel, marketing, taxes, etc.
  • What profit remained in the end

Analyzing the income statement helps an investor understand whether the business generates stable and growing profits, how effectively the company controls its expenses, and whether it is capable of generating income in the future. Additionally, this analysis shows how the company copes with crises and economic cycles, and allows assessing the potential for stock price growth and dividend payments.

Features
  • The income statement may include both recurring and one-time items (for example, profit from the sale of assets). It is necessary to separate core metrics from one-off events for accurate analysis.
  • Companies often publish interim reports (e.g., quarterly), which allows for more timely tracking of trends.
  • A combined analysis of the income statement with the balance sheet and cash flow statement provides a comprehensive view of the company’s financial health.

Reports on the profits and losses of other stocks in the Medical instruments industry

Issuer Price % 24h Market Cap Country
Atrion Corporation Atrion Corporation
ATRI
- - $ 810 M usaUSA
Luminex Corporation Luminex Corporation
LMNX
- - $ 1.75 B usaUSA
Akers Biosciences, Inc. Akers Biosciences, Inc.
AKER
- -9.52 % $ 20.6 M usaUSA
BioLife Solutions BioLife Solutions
BLFS
$ 29.85 -0.43 % $ 1.43 B usaUSA
CRH Medical Corporation CRH Medical Corporation
CRHM
- - $ 282 M usaUSA
Antares Pharma, Inc. Antares Pharma, Inc.
ATRS
- - $ 955 M usaUSA
Cantel Medical Corp. Cantel Medical Corp.
CMD
- -1.18 % $ 3.4 B usaUSA
Hill-Rom Holdings, Inc. Hill-Rom Holdings, Inc.
HRC
- -0.05 % $ 10.3 B usaUSA
STAAR Surgical Company STAAR Surgical Company
STAA
- - $ 1.15 B usaUSA
STERIS plc STERIS plc
STE
$ 218.68 2.15 % $ 21.5 B usaUSA
Ekso Bionics Holdings Ekso Bionics Holdings
EKSO
- - $ 28.6 M usaUSA
Varian Medical Systems, Inc. Varian Medical Systems, Inc.
VAR
- -0.02 % $ 16.3 B usaUSA
Nephros Nephros
NEPH
$ 3.4 -6.72 % $ 36.1 M usaUSA
West Pharmaceutical Services West Pharmaceutical Services
WST
$ 328.6 0.02 % $ 23.8 B usaUSA
DENTSPLY SIRONA DENTSPLY SIRONA
XRAY
$ 13.14 1.59 % $ 2.62 B usaUSA
Isoray Isoray
ISR
- 0.03 % $ 108 M usaUSA
AtriCure AtriCure
ATRC
$ 37.24 6.29 % $ 1.78 B usaUSA
electroCore electroCore
ECOR
$ 6.14 -0.82 % $ 52.1 K usaUSA
Haemonetics Corporation Haemonetics Corporation
HAE
$ 80.06 1.77 % $ 3.78 B usaUSA
Predictive Oncology Predictive Oncology
POAI
- - $ 31.1 M usaUSA
The Cooper Companies The Cooper Companies
COO
$ 70.7 0.56 % $ 14.1 B usaUSA
AngioDynamics AngioDynamics
ANGO
$ 13.8 1.51 % $ 573 M usaUSA
NeuroMetrix NeuroMetrix
NURO
- 5.05 % $ 9.02 M usaUSA
Pulse Biosciences Pulse Biosciences
PLSE
$ 32.32 6.9 % $ 2.18 B usaUSA
iRhythm Technologies iRhythm Technologies
IRTC
$ 112.57 3.09 % $ 3.6 B usaUSA
ResMed ResMed
RMD
$ 202.15 3.49 % $ 29.7 B usaUSA
Repligen Corporation Repligen Corporation
RGEN
$ 131.28 -0.52 % $ 7.38 M usaUSA
Pro-Dex Pro-Dex
PDEX
$ 56.14 2.21 % $ 185 M usaUSA
Merit Medical Systems Merit Medical Systems
MMSI
$ 76.24 2.58 % $ 4.51 B usaUSA
InfuSystem Holdings InfuSystem Holdings
INFU
$ 9.38 2.85 % $ 194 M usaUSA
Glaukos Corporation Glaukos Corporation
GKOS
- - $ 8.62 B usaUSA
Baxter International Baxter International
BAX
$ 23.17 3.44 % $ 11.9 B usaUSA
Harvard Bioscience Harvard Bioscience
HBIO
$ 6.12 1.41 % $ 272 M usaUSA
Intuitive Surgical Intuitive Surgical
ISRG
$ 358.74 6.29 % $ 128 B usaUSA
Alcon Alcon
ALC
$ 67.79 -0.15 % $ 40.4 B schweizSchweiz
Stereotaxis Stereotaxis
STXS
$ 1.34 3.09 % $ 122 M usaUSA
Teleflex Incorporated Teleflex Incorporated
TFX
- - $ 5.95 B usaUSA
Milestone Scientific Milestone Scientific
MLSS
$ 0.4 2.87 % $ 32.8 M usaUSA
Envista Holdings Corporation Envista Holdings Corporation
NVST
- - $ 4.47 B usaUSA
Masimo Corporation Masimo Corporation
MASI
- - $ 9.59 B usaUSA
Microbot Medical Microbot Medical
MBOT
$ 1.73 1.17 % $ 79.2 M israelIsrael
Repro Med Systems Repro Med Systems
KRMD
- - $ 186 M usaUSA
OraSure Technologies OraSure Technologies
OSUR
$ 3.98 0.25 % $ 292 M usaUSA
LeMaitre Vascular LeMaitre Vascular
LMAT
$ 99.77 4.37 % $ 2.26 B usaUSA
Becton, Dickinson and Company Becton, Dickinson and Company
BDX
$ 159.87 2.22 % $ 46 B usaUSA
Retractable Technologies Retractable Technologies
RVP
- - $ 20.4 M usaUSA
Utah Medical Products Utah Medical Products
UTMD
$ 69.2 3.07 % $ 224 M usaUSA