Income Statement

Revenue

-25%

+34%

10Y

Currency: USD

	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Jan-2026
Revenue
Interest Expense	1	1	2	2	2	2	2	3	2	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	5	14	26	38	45	48	50	36	35	32	44	29	27	26	0
Revenue	105 N/A	163 +55%	224 +38%	234 +4%	242 +3%	249 +3%	256 +3%	269 +5%	280 +4%	293 +5%	307 +5%	322 +5%	330 +3%	340 +3%	349 +3%	362 +4%	379 +5%	393 +4%	405 +3%	420 +4%	429 +2%	432 +1%	439 +2%	445 +1%	458 +3%	473 +3%	493 +4%	510 +3%	525 +3%	537 +2%	547 +2%	551 +1%	555 +1%	567 +2%	587 +3%	601 +3%	616 +2%	625 +1%	630 +1%	647 +3%	664 +3%	679 +2%	713 +5%	738 +4%	758 +3%	784 +3%	790 +1%	807 +2%	826 +2%	843 +2%	858 +2%	877 +2%	895 +2%	914 +2%	938 +3%	976 +4%	1 047 +7%	1 096 +5%	1 144 +4%	1 173 +3%	1 177 +0%	1 207 +2%	1 239 +3%	1 244 +0%	1 505 +21%	1 746 +16%	2 036 +17%	2 297 +13%	2 187 -5%	2 116 -3%	1 276 -40%	1 976 +55%	2 017 +2%	2 043 +1%	1 395 -32%	1 974 +41%	1 848 -6%	1 715 -7%	1 527 -11%
Gross Profit
Cost of Revenue	(31)	(46)	(62)	(62)	(65)	(69)	(74)	(78)	(81)	(85)	(90)	(93)	(95)	(98)	(100)	(105)	(111)	(115)	(120)	(127)	(131)	(138)	(145)	(149)	(156)	(161)	(167)	(173)	(178)	(182)	(188)	(190)	(191)	(195)	(196)	(200)	(205)	(207)	(220)	(226)	(230)	(238)	(235)	(242)	(250)	(262)	(268)	(273)	(277)	(278)	(283)	(294)	(300)	(303)	(309)	(313)	(347)	(373)	(401)	(419)	(422)	(426)	(431)	(428)	(623)	(786)	(977)	(1 158)	(1 085)	(1 062)	(510)	(1 016)	(1 023)	(1 020)	(601)	(977)	(873)	(773)	(582)
Gross Profit	74 N/A	117 +58%	163 +39%	172 +5%	177 +3%	179 +2%	183 +2%	191 +4%	198 +4%	208 +5%	218 +4%	228 +5%	235 +3%	241 +3%	249 +3%	258 +3%	268 +4%	277 +4%	286 +3%	293 +3%	298 +2%	295 -1%	294 0%	297 +1%	303 +2%	313 +3%	326 +4%	337 +3%	346 +3%	356 +3%	359 +1%	362 +1%	363 +1%	372 +2%	391 +5%	402 +3%	411 +2%	417 +1%	410 -2%	421 +3%	433 +3%	441 +2%	478 +8%	497 +4%	508 +2%	522 +3%	522 0%	533 +2%	549 +3%	565 +3%	575 +2%	583 +1%	595 +2%	611 +3%	629 +3%	663 +5%	700 +6%	723 +3%	743 +3%	754 +2%	756 +0%	780 +3%	808 +4%	816 +1%	882 +8%	960 +9%	1 059 +10%	1 139 +8%	1 102 -3%	1 054 -4%	766 -27%	960 +25%	994 +3%	1 022 +3%	794 -22%	997 +25%	975 -2%	943 -3%	945 +0%
Operating Income
Operating Expenses	(66)	(89)	(116)	(95)	(104)	(110)	(114)	(123)	(132)	(139)	(146)	(151)	(154)	(160)	(166)	(184)	(195)	(202)	(195)	(203)	(206)	(207)	(193)	(213)	(219)	(230)	(241)	(251)	(260)	(266)	(271)	(275)	(281)	(291)	(298)	(303)	(304)	(302)	(309)	(291)	(295)	(294)	(312)	(46)	(50)	(58)	(338)	(348)	(355)	(366)	(366)	(373)	(384)	(397)	(408)	(430)	(457)	(471)	(488)	(502)	(500)	(517)	(533)	(546)	(640)	(730)	(832)	(932)	(907)	(880)	(582)	(796)	(831)	(861)	(731)	(910)	(852)	(766)	(632)
Selling, General & Administrative	(51)	(70)	(91)	(77)	(83)	(87)	(91)	(99)	(108)	(116)	(120)	(124)	(126)	(130)	(135)	(151)	(159)	(165)	(159)	(166)	(169)	(170)	(155)	(174)	(178)	(186)	(194)	(200)	(206)	(211)	(216)	(219)	(226)	(235)	(241)	(246)	(246)	(244)	(253)	(255)	(257)	(255)	(255)	(258)	(261)	(269)	(276)	(281)	(286)	(293)	(290)	(293)	(299)	(307)	(315)	(330)	(351)	(361)	(369)	(376)	(371)	(381)	(395)	(407)	(487)	(559)	(641)	(727)	(705)	(688)	(451)	(624)	(650)	(678)	(549)	(701)	(663)	(594)	(506)
Research & Development	(15)	(19)	(25)	(19)	(21)	(23)	(23)	(24)	(24)	(24)	(26)	(27)	(28)	(30)	(32)	(33)	(35)	(37)	(36)	(37)	(37)	(37)	(38)	(39)	(41)	(43)	(47)	(51)	(54)	(55)	(56)	(55)	(55)	(55)	(57)	(57)	(58)	(58)	(57)	(56)	(58)	(59)	(58)	(58)	(59)	(59)	(62)	(66)	(69)	(73)	(77)	(80)	(85)	(90)	(93)	(99)	(106)	(110)	(119)	(126)	(129)	(136)	(137)	(139)	(153)	(170)	(191)	(206)	(198)	(192)	(131)	(173)	(181)	(183)	(182)	(209)	(190)	(172)	(126)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20	20	20	0	270	270	270	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0
Operating Income	8 N/A	28 +257%	46 +65%	76 +64%	73 -5%	70 -4%	68 -2%	68 -1%	66 -3%	69 +5%	72 +5%	78 +8%	81 +4%	81 +1%	83 +1%	73 -11%	74 +0%	75 +2%	90 +20%	90 0%	92 +2%	88 -4%	101 +15%	83 -18%	84 +1%	83 -1%	85 +3%	86 +1%	87 +1%	89 +3%	88 -2%	87 -1%	82 -6%	81 -1%	93 +15%	98 +6%	108 +10%	116 +8%	101 -13%	130 +29%	139 +7%	147 +6%	166 +13%	451 +172%	458 +2%	465 +1%	184 -60%	186 +1%	193 +4%	199 +3%	208 +5%	210 +1%	211 +0%	214 +1%	221 +4%	234 +6%	244 +4%	252 +3%	255 +1%	253 -1%	255 +1%	263 +3%	276 +5%	270 -2%	242 -10%	231 -5%	227 -2%	207 -9%	195 -5%	175 -11%	184 +5%	164 -11%	163 -1%	161 -1%	64 -61%	87 +36%	123 +42%	176 +44%	313 +77%
Pre-Tax Income
Interest Income Expense	4	5	5	3	1	(0)	(0)	0	1	2	2	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	2	0	0	0	5	4	7	10	13	12	10	9	8	4	3	1	(1)	(1)	3	1	(17)	(28)	(37)	(45)	(53)	(46)	(49)	(57)	(41)	(39)	(40)	(30)	(37)
Non-Reccuring Items	263	263	263	(0)	(1)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(0)	(0)	(0)	30	31	31	16	1	0	0	(15)	0	0	0	0	0	0	0	(8)	0	0	2	10	2	2	0	20	0	0	0	270	0	0	0	0	0	0	0	(0)	0	0	0	0	1	1	1	1	0	0	0	0	0	(15)	(17)	(17)	(18)	0	(9)	(18)	(32)	(32)	(25)	(1)	(309)	(309)	(309)	(3)
Total Other Income	0	0	1	0	1	1	1	1	1	0	(1)	(1)	(1)	0	(0)	(0)	(0)	1	1	2	2	1	0	(1)	(2)	(1)	(1)	(3)	(3)	(5)	(4)	(2)	(1)	(1)	(2)	(2)	(3)	(3)	(4)	(4)	(2)	(1)	0	(2)	(2)	(2)	0	3	4	5	0	4	3	2	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	(0)	0	(0)	0	0	0	0	0
Pre-Tax Income	274 N/A	296 +8%	314 +6%	80 -75%	73 -8%	70 -5%	68 -2%	67 -1%	67 -1%	70 +5%	72 +4%	78 +7%	81 +4%	81 +1%	82 +1%	103 +25%	104 +1%	107 +3%	108 +1%	93 -14%	94 +2%	89 -6%	87 -2%	83 -4%	82 -1%	82 +0%	84 +2%	83 -1%	84 +1%	85 +1%	76 -11%	85 +13%	81 -5%	83 +2%	102 +23%	99 -3%	107 +8%	113 +5%	116 +3%	127 +9%	137 +8%	146 +7%	434 +197%	449 +4%	456 +2%	463 +2%	186 -60%	188 +1%	197 +5%	204 +3%	214 +5%	218 +2%	221 +1%	225 +2%	234 +4%	247 +5%	255 +3%	262 +3%	264 +1%	256 -3%	258 +1%	264 +2%	274 +4%	269 -2%	230 -14%	214 -7%	193 -10%	161 -17%	159 -1%	121 -24%	113 -6%	87 -23%	82 -6%	80 -3%	22 -73%	(262) N/A	(226) +14%	(163) +28%	273 N/A
Net Income
Tax Provision	(116)	(125)	(133)	(33)	(31)	(28)	(26)	(25)	(25)	(26)	(41)	(41)	(42)	(42)	(28)	(36)	(36)	(36)	(34)	(27)	(26)	(22)	(23)	(21)	(20)	(21)	(22)	(20)	(24)	(24)	(20)	(24)	(20)	(21)	(28)	(28)	(31)	(34)	(35)	(38)	(36)	(36)	(122)	(114)	(106)	(105)	17	9	(2)	13	(19)	(20)	(21)	(34)	(38)	(35)	(33)	(39)	(24)	(27)	(34)	(32)	(45)	(46)	(39)	(44)	(50)	(42)	(43)	(32)	(5)	(8)	(3)	(1)	(6)	(15)	(21)	(41)	(65)
Income from Continuing Operations	159	171	182	46	43	41	42	42	42	45	32	37	39	39	54	67	68	71	73	65	68	67	64	62	63	61	62	63	59	61	56	62	61	62	74	72	76	78	82	89	101	111	311	335	350	358	203	197	196	217	194	198	199	191	196	211	222	223	240	229	224	232	230	223	191	171	144	118	116	89	108	79	79	79	16	(277)	(248)	(204)	208
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(1)	(1)	(0)	1	1	0	(1)	(1)	(1)	(0)	(0)	(0)	(0)	0	0	3	3	3	3	0	(1)	(2)	(1)	(1)	2	2	1	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	54 N/A	72 +34%	62 -14%	15 -77%	13 -12%	2 -88%	23 +1 440%	30 +28%	38 +27%	44 +17%	32 -27%	36 +13%	39 +7%	39 N/A	53 +37%	67 +26%	68 +2%	72 +5%	74 +3%	65 -12%	68 +4%	66 -2%	64 -3%	61 -4%	62 +1%	61 -2%	62 +2%	63 +1%	62 -1%	64 +3%	58 -9%	65 +10%	61 -5%	61 -1%	73 +20%	70 -3%	76 +8%	80 +6%	83 +4%	90 +9%	101 +12%	110 +8%	311 +184%	335 +8%	350 +5%	358 +2%	125 -65%	119 -5%	118 -1%	139 +18%	194 +39%	197 +2%	198 +1%	190 -4%	196 +3%	211 +8%	222 +5%	223 +0%	240 +8%	229 -5%	224 -2%	232 +4%	230 -1%	223 -3%	191 -14%	171 -10%	144 -16%	118 -18%	116 -2%	89 -24%	82 -8%	79 -3%	79 +0%	79 -1%	(305) N/A	(495) -62%	(459) +7%	(569) -24%	(152) +73%
EPS (Diluted)	1.02 N/A	1.37 +34%	1.17 -15%	0.28 -76%	0.25 -11%	0.02 -92%	0.39 +1 850%	0.5 +28%	0.62 +24%	0.72 +16%	0.53 -26%	0.61 +15%	0.65 +7%	0.65 N/A	0.88 +35%	1.11 +26%	1.13 +2%	1.18 +4%	1.21 +3%	1.07 -12%	1.11 +4%	1.08 -3%	1.05 -3%	1.02 -3%	1.06 +4%	1.04 -2%	1.07 +3%	1.08 +1%	1.08 N/A	1.11 +3%	1.02 -8%	1.12 +10%	1.06 -5%	1.1 +4%	1.3 +18%	1.29 -1%	1.41 +9%	1.5 +6%	1.55 +3%	1.74 +12%	1.91 +10%	2.04 +7%	5.85 +187%	6.03 +3%	6.22 +3%	6.37 +2%	2.23 -65%	2.14 -4%	2.11 -1%	2.47 +17%	3.47 +40%	3.47 N/A	3.47 N/A	3.31 -5%	3.44 +4%	3.69 +7%	3.81 +3%	3.81 N/A	4.14 +9%	3.95 -5%	3.89 -2%	4.02 +3%	3.98 -1%	3.89 -2%	3.45 -11%	3.15 -9%	2.6 -17%	2.18 -16%	2.14 -2%	1.64 -23%	1.5 -9%	1.47 -2%	1.47 N/A	1.45 -1%	-5.72 N/A	-9.15 -60%	-8.37 +9%	-10.54 -26%	-2.82 +73%

Income Statement Balance Sheet Cash Flow Statement

Masimo Corp
NASDAQ:MASI

Income Statement

Earnings Waterfall
Masimo Corp

Income Statement
Masimo Corp

See Also

Company

Help

Tools

Stocks

Masimo Corp NASDAQ:MASI

Income Statement

Earnings Waterfall Masimo Corp

Income Statement Masimo Corp

See Also

Company

Help

Tools

Stocks

Masimo Corp
NASDAQ:MASI

Earnings Waterfall
Masimo Corp

Income Statement
Masimo Corp