Financhill
Buy
58

LMAT Quote, Financials, Valuation and Earnings

Last price:
$92.19
Seasonality move :
2.06%
Day range:
$90.61 - $93.60
52-week range:
$52.88 - $109.58
Dividend yield:
0.7%
P/E ratio:
50.34x
P/S ratio:
9.79x
P/B ratio:
6.26x
Volume:
435.2K
Avg. volume:
180.3K
1-year change:
67.97%
Market cap:
$2.1B
Revenue:
$193.5M
EPS (TTM):
$1.83
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $117.2M $129.4M $154.4M $161.7M $193.5M
Revenue Growth (YoY) 11.05% 10.35% 19.37% 4.68% 19.69%
 
Cost of Revenues $37.4M $44.7M $53M $56.8M $66.4M
Gross Profit $79.9M $84.6M $101.4M $104.9M $127M
Gross Profit Margin 68.12% 65.41% 65.65% 64.89% 65.66%
 
R&D Expenses $9.3M $10.1M $11.8M $13.3M $17M
Selling, General & Admin $49.4M $46.2M $53.2M $61.7M $72.9M
Other Inc / (Exp) -$202K $141K -$116K -$3.4M -$799K
Operating Expenses $58.7M $56.3M $65M $75M $89.9M
Operating Income $21.2M $28.3M $36.4M $29.9M $37.2M
 
Net Interest Expenses -- $1.1M $2M -- --
EBT. Incl. Unusual Items $21.7M $27.4M $34.3M $27.5M $39.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $6.1M $7.4M $6.9M $9.4M
Net Income to Company $17.9M $21.2M $26.9M $20.6M $30.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.9M $21.2M $26.9M $20.6M $30.1M
 
Basic EPS (Cont. Ops) $0.91 $1.05 $1.27 $0.94 $1.36
Diluted EPS (Cont. Ops) $0.88 $1.04 $1.25 $0.93 $1.34
Weighted Average Basic Share $19.8M $20.2M $21.2M $22M $22.2M
Weighted Average Diluted Share $20.3M $20.5M $21.5M $22.2M $22.4M
 
EBITDA $27.1M $37.1M $47.6M $36.9M $49M
EBIT $21.7M $28.7M $36.5M $27.5M $39.5M
 
Revenue (Reported) $117.2M $129.4M $154.4M $161.7M $193.5M
Operating Income (Reported) $21.2M $28.3M $36.4M $29.9M $37.2M
Operating Income (Adjusted) $21.7M $28.7M $36.5M $27.5M $39.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $36.4M $38.4M $39M $47.4M $54.8M
Revenue Growth (YoY) 25.14% 5.36% 1.72% 21.48% 15.63%
 
Cost of Revenues $13.7M $13.5M $14M $16.6M $17.6M
Gross Profit $22.7M $24.9M $25.1M $30.8M $37.2M
Gross Profit Margin 62.35% 64.81% 64.24% 65% 67.82%
 
R&D Expenses $2.1M $2.8M $3.5M $4.2M $3.7M
Selling, General & Admin $11.1M $12.9M $15.5M $17.4M $20.4M
Other Inc / (Exp) $480K -$72K -$266K -$189K $202K
Operating Expenses $13.2M $15.8M $18.9M $21.6M $24M
Operating Income $9.5M $9.1M $6.2M $9.2M $13.1M
 
Net Interest Expenses $650K $567K -- -- --
EBT. Incl. Unusual Items $9.4M $8.4M $6.1M $9.8M $14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.9M $692K $2.3M $3.4M
Net Income to Company $7.5M $6.5M $5.5M $7.5M $11.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5M $6.5M $5.5M $7.5M $11.1M
 
Basic EPS (Cont. Ops) $0.37 $0.30 $0.25 $0.34 $0.50
Diluted EPS (Cont. Ops) $0.37 $0.30 $0.25 $0.33 $0.49
Weighted Average Basic Share $20.3M $21.6M $22M $22.3M $22.5M
Weighted Average Diluted Share $20.5M $21.9M $22.2M $22.5M $22.8M
 
EBITDA $12.7M $12M $8.5M $11.6M $15.6M
EBIT $10M $9.1M $6.2M $9.2M $13.1M
 
Revenue (Reported) $36.4M $38.4M $39M $47.4M $54.8M
Operating Income (Reported) $9.5M $9.1M $6.2M $9.2M $13.1M
Operating Income (Adjusted) $10M $9.1M $6.2M $9.2M $13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $122M $152.5M $160.2M $185.6M $213M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.9M $52.6M $55.4M $65.7M $67.5M
Gross Profit $80.1M $99.8M $104.8M $119.8M $145.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $11.2M $13.2M $16.2M $16.4M
Selling, General & Admin $46.7M $50.9M $60.3M $69.7M $79.6M
Other Inc / (Exp) $325K -$154K -$3.8M -$530K $228K
Operating Expenses $56.4M $62.2M $73.5M $85.9M $96M
Operating Income $23.7M $37.7M $31.3M $34M $49.6M
 
Net Interest Expenses $413K $2.2M -- -- --
EBT. Incl. Unusual Items $23.6M $35.3M $27.6M $36M $54.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $7.5M $6.4M $8.7M $12.8M
Net Income to Company $18.8M $27.8M $21.2M $27.3M $41.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.8M $27.8M $21.2M $27.3M $41.3M
 
Basic EPS (Cont. Ops) $0.93 $1.34 $0.97 $1.23 $1.85
Diluted EPS (Cont. Ops) $0.93 $1.32 $0.96 $1.21 $1.83
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $31.6M $48.3M $41.4M $40.9M $61.5M
EBIT $24.3M $37.6M $31.4M $31.5M $51.9M
 
Revenue (Reported) $122M $152.5M $160.2M $185.6M $213M
Operating Income (Reported) $23.7M $37.7M $31.3M $34M $49.6M
Operating Income (Adjusted) $24.3M $37.6M $31.4M $31.5M $51.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $91.8M $114.9M $120.7M $144.6M $164.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.6M $39.5M $41.9M $50.8M $51.8M
Gross Profit $60.2M $75.4M $78.8M $93.8M $112.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $8.3M $9.7M $12.6M $12M
Selling, General & Admin $34.2M $39M $46.1M $54.2M $60.9M
Other Inc / (Exp) $189K -$105K -$3.8M -$914K $113K
Operating Expenses $41.4M $47.3M $55.9M $66.8M $72.9M
Operating Income $18.8M $28.1M $23M $27M $39.4M
 
Net Interest Expenses $650K $1.6M -- -- --
EBT. Incl. Unusual Items $18.4M $26.4M $19.7M $28.2M $42.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $5.7M $4.7M $6.5M $10M
Net Income to Company $14.2M $20.7M $15M $21.6M $32.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.2M $20.7M $15M $21.6M $32.9M
 
Basic EPS (Cont. Ops) $0.70 $0.99 $0.69 $0.97 $1.47
Diluted EPS (Cont. Ops) $0.70 $0.98 $0.68 $0.96 $1.45
Weighted Average Basic Share $60.6M $62.7M $65.9M $66.6M $67.3M
Weighted Average Diluted Share $61.3M $63.7M $66.4M $67.2M $68.1M
 
EBITDA $25M $36.3M $30.1M $34.1M $46.6M
EBIT $19.2M $28.1M $23M $27M $39.4M
 
Revenue (Reported) $91.8M $114.9M $120.7M $144.6M $164.1M
Operating Income (Reported) $18.8M $28.1M $23M $27M $39.4M
Operating Income (Adjusted) $19.2M $28.1M $23M $27M $39.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11.8M $26.8M $13.9M $19.1M $24.3M
Short Term Investments $20.9M $214K $56.1M $63.6M $80.8M
Accounts Receivable, Net $16.6M $19.6M $19.6M $22M $25.1M
Inventory $34.6M $39.2M $40.6M $45.3M $52.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $2.6M $4.2M $6.7M $6.4M
Total Current Assets $92.1M $94.3M $139.9M $161.7M $194.6M
 
Property Plant And Equipment $30.1M $31.1M $32.1M $33.5M $39.8M
Long-Term Investments -- -- -- -- --
Goodwill $40M $65.9M $65.9M $65.9M $65.9M
Other Intangibles $24.9M $58.9M $52.7M $46.5M $41.7M
Other Long-Term Assets $259K $909K $568K $991K $3.7M
Total Assets $188.3M $252.8M $292.8M $310.5M $346.8M
 
Accounts Payable $2.6M $2.4M $2.3M $2.9M $3.7M
Accrued Expenses $4.5M $6.5M $5.5M $8.7M $9.9M
Current Portion Of Long-Term Debt -- $2.5M -- -- --
Current Portion Of Capital Lease Obligations $1.8M $2M $1.9M $1.9M $2.5M
Other Current Liabilities $2.5M $772K $1.3M $573K $24K
Total Current Liabilities $20.9M $25.1M $21.8M $25.3M $29.9M
 
Long-Term Debt -- $35.5M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $40.2M $80.2M $38.7M $42.3M $48.9M
 
Common Stock $217K $221K $235K $237K $239K
Other Common Equity Adj -$4M -$1.5M -$3.4M -$6M -$4.6M
Common Equity $148.1M $172.6M $254.2M $268.2M $297.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $148.1M $172.6M $254.2M $268.2M $297.9M
 
Total Liabilities and Equity $188.3M $252.8M $292.8M $310.5M $346.8M
Cash and Short Terms $32.7M $27M $70M $82.7M $105.1M
Total Debt -- $38M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $29.3M $17.4M $16.9M $18.1M $21M
Short Term Investments $5.1M $49.7M $62.8M $79M $102.9M
Accounts Receivable, Net $19.6M $19.5M $20.1M $23.9M $32.3M
Inventory $39.5M $38.8M $42.4M $51.3M $57.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.6M $3.1M $4.8M $5.1M $5.9M
Total Current Assets $102.3M $134M $153.1M $182.2M $227.1M
 
Property Plant And Equipment $30.5M $32.7M $31.1M $37.2M $41.1M
Long-Term Investments -- -- -- -- --
Goodwill $65.9M $65.9M $65.9M $65.9M $65.9M
Other Intangibles $60.5M $54.2M $48.1M $43.2M $37.3M
Other Long-Term Assets $942K $994K $973K $3.2M $4.2M
Total Assets $261.6M $289.5M $302M $334M $377M
 
Accounts Payable $2.2M $3.1M $2.8M $4.4M $1.7M
Accrued Expenses $5.5M $5.5M $6.8M $10.1M $9.6M
Current Portion Of Long-Term Debt $2.3M -- -- -- --
Current Portion Of Capital Lease Obligations $1.8M $1.9M $1.8M $2.7M $2.7M
Other Current Liabilities $2.5M $616K $1.4M $121K $1.5M
Total Current Liabilities $44.4M $22.1M $23.4M $29M $29.3M
 
Long-Term Debt $36.2M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $100.6M $40.4M $40.8M $45.4M $46M
 
Common Stock $218K $234K $236K $239K $241K
Other Common Equity Adj -$3M -$2.6M -$8.1M -$6.7M -$3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161M $249M $261.2M $288.6M $331.1M
 
Total Liabilities and Equity $261.6M $289.5M $302M $334M $377M
Cash and Short Terms $34.4M $67.1M $79.7M $97M $123.9M
Total Debt $59.5M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $17.9M $21.2M $26.9M $20.6M $30.1M
Depreciation & Amoritzation $5.4M $8.4M $11.1M $9.4M $9.5M
Stock-Based Compensation $2.6M $3M $3.5M $4.2M $5.3M
Change in Accounts Receivable -$1.3M -$939K -$818K -$3.5M -$3.1M
Change in Inventories -$11.3M -$2.6M -$5.5M -$7.4M -$9.8M
Cash From Operations $14.2M $34.8M $35.1M $25.4M $36.8M
 
Capital Expenditures $3.8M $3M $4.9M $3.2M $7.3M
Cash Acquisitions -$21.2M -$72.6M -- -- -$899K
Cash From Investing -$24.1M -$52.9M -$61.1M -$10.4M -$24.7M
 
Dividends Paid (Ex Special Dividend) -$6.7M -$7.7M -$9.3M -$11M -$12.4M
Special Dividend Paid
Long-Term Debt Issued -- $65M -- -- --
Long-Term Debt Repaid -- -$26M -$39M -- --
Repurchase of Common Stock -$683K -$570K -- -- --
Other Financing Activities -$2.1M -$4.6M -$401K -$1.1M --
Cash From Financing -$4.6M $32.2M $13.7M -$9.2M -$7.1M
 
Beginning Cash (CF) $26.3M $11.8M $26.8M $13.9M $19.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.5M $14.1M -$12.3M $5.8M $4.9M
Ending Cash (CF) $11.8M $26.8M $13.9M $19.1M $24.3M
 
Levered Free Cash Flow $10.4M $31.8M $30.2M $22.1M $29.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.5M $6.5M $5.5M $7.5M $11.1M
Depreciation & Amoritzation $2.7M $2.9M $2.3M $2.4M $2.4M
Stock-Based Compensation $687K $797K $1.2M $1.3M $1.6M
Change in Accounts Receivable -$1.8M $1.1M $873K $2.2M -$942K
Change in Inventories $848K -$708K -$1.5M -$3.3M -$1.6M
Cash From Operations $14.1M $14.1M $7.3M $11.8M $14.2M
 
Capital Expenditures $593K $1.8M $460K $1.1M $1.7M
Cash Acquisitions -$68K -- -- -$468K --
Cash From Investing $1.3M -$51.4M -$8.5M -$9.9M -$12.9M
 
Dividends Paid (Ex Special Dividend) -$1.9M -$2.4M -$2.8M -$3.1M -$3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.5M -$23M -- -- --
Repurchase of Common Stock -$234K -- -- -- --
Other Financing Activities -$976K -$401K -$401K -- --
Cash From Financing -$6.5M $33.4M -$2.1M -$3.1M -$3.1M
 
Beginning Cash (CF) $20M $21.5M $20.8M $19.5M $22.3M
Foreign Exchange Rate Adjustment $318K -$244K -$610K -$287K $499K
Additions / Reductions $9M -$3.9M -$3.3M -$1.2M -$1.8M
Ending Cash (CF) $29.3M $17.4M $16.9M $18.1M $21M
 
Levered Free Cash Flow $13.5M $12.3M $6.9M $10.8M $12.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.8M $27.8M $21.2M $27.3M $41.3M
Depreciation & Amoritzation $7.3M $10.7M $10M $9.4M $9.6M
Stock-Based Compensation $2.8M $3.3M $4.4M $4.6M $6.2M
Change in Accounts Receivable -$2.9M -$38K -$2.1M -$3.9M -$8.5M
Change in Inventories -$5M -$2.1M -$7.8M -$10M -$11.1M
Cash From Operations $26.2M $44.2M $26.4M $30.1M $39.7M
 
Capital Expenditures $3.2M $5.5M $2.6M $7.2M $6.2M
Cash Acquisitions -$87.1M -- -- -$899K --
Cash From Investing -$60.1M -$50.2M -$17.2M -$22.9M -$28.5M
 
Dividends Paid (Ex Special Dividend) -$7.5M -$8.9M -$10.6M -$12.1M -$13.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.5M -$60.5M -- -- --
Repurchase of Common Stock -$528K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $50.9M -$6.1M -$8.3M -$6.6M -$8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.1M -$12.1M $871K $659K $2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.1M $38.7M $23.8M $22.8M $33.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.2M $20.7M $15M $21.6M $32.9M
Depreciation & Amoritzation $5.9M $8.2M $7.1M $7.1M $7.2M
Stock-Based Compensation $2.3M $2.6M $3.5M $3.9M $4.8M
Change in Accounts Receivable -$1.3M -$425K -$1.7M -$2.1M -$7.4M
Change in Inventories -$3.2M -$2.8M -$5M -$7.6M -$8.9M
Cash From Operations $20.6M $30M $21.3M $26M $28.9M
 
Capital Expenditures $1.8M $4.3M $2M $6M $4.9M
Cash Acquisitions -$72.6M -- -- -$899K --
Cash From Investing -$56.6M -$53.8M -$10M -$22.5M -$26.2M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$6.9M -$8.2M -$9.3M -$10.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65M -- -- -- --
Long-Term Debt Repaid -$4.5M -$39M -- -- --
Repurchase of Common Stock -$291K -- -- -- --
Other Financing Activities -$2.7M -$401K -$401K -- --
Cash From Financing $53.2M $14.9M -$7.1M -$4.4M -$6M
 
Beginning Cash (CF) $42.7M $71.8M $50.2M $55.3M $73.1M
Foreign Exchange Rate Adjustment $249K -$472K -$1.2M -$189K -$3K
Additions / Reductions $17.2M -$8.9M $4.2M -$894K -$3.3M
Ending Cash (CF) $60.2M $62.4M $53.3M $54.2M $69.9M
 
Levered Free Cash Flow $18.9M $25.8M $19.3M $20M $24M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.01% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock