LeMaitre Vascular, Inc. (LMAT) Cash Flow Annual - Discounting Cash Flows
LMAT
LeMaitre Vascular, Inc.
LMAT (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
Report Filing: 2025-05-08 2025-02-28 2024-02-29 2023-03-01 2022-02-28 2021-03-12 2020-03-12 2019-03-11 2018-03-09 2017-03-09 2016-03-10 2015-03-18 2014-03-21 2013-03-27 2012-03-27 2011-03-30 2010-03-29 2009-03-31 2008-03-31 2007-03-30 2005-12-31 2004-12-31
Net Income/Starting Line 45.16 44.04 30.11 20.64 26.91 21.22 17.93 22.94 17.18 10.59 7.76 3.92 3.2 2.57 2.14 6.01 1.6 -3.31 -2.93 -1.17 0.055 0.927
Cash From Operating Activities 48.09 44.12 36.75 25.38 35.1 34.8 14.18 19.51 22.87 16.9 11.44 5.51 5.39 4.72 3.17 7.05 5.44 0.581 -1.83 -0.526 -1.2 1.68
Depreciation and Amortization 9.84 9.67 9.52 9.43 11.07 8.39 5.42 4.32 4.05 3.59 3.39 3.33 2.79 2.23 2.04 1.38 1.42 1.59 1.39 1.31 1.21 0.967
Deferred Income Tax 0 -0.451 0.783 -0.182 0.079 -0.328 0.824 -2.15 0.3 0.14 -0.384 -0.072 0.287 0.287 1.11 -2.38 0.224 0.249 0.639 -0.006 0.182 0
Stock Based Compensation 7 6.57 5.32 4.17 3.48 3.02 2.64 2.35 2.26 1.68 1.42 1.3 1.25 1.21 1.1 0.967 0.985 0.801 0.561 0.404 0 0
Other Non-Cash Items 4.81 4.4 2.28 4.72 1.88 1.63 1.25 -6.31 0.703 0.526 -0.065 0.931 0.643 1.12 1.02 1.5 0.769 1.78 0.493 0.16 0.033 0.488
Changes in Working Capital -20.52 -20.1 -11.25 -13.4 -9.96 0.863 -13.89 -1.65 -1.62 0.369 -0.689 -3.9 -2.79 -2.71 -4.24 -0.427 0.445 -0.525 -1.98 -1.22 -2.14 -0.7
Accounts Receivable -5.29 -6.42 0 -3.53 -0.818 -0.939 -1.3 -1.28 -1.51 -0.922 -1.88 -0.654 -1.25 -0.64 -0.174 -0.973 -0.486 -0.353 0.197 -0.689 0 0
Inventory -8.37 -10.57 0 -7.42 -5.49 -2.61 -11.34 -4.26 -1.35 -0.134 0.608 -2.71 -2.17 -3.73 -0.998 -1.74 0.164 1.47 -1.8 -0.78 -1.77 0.167
Accounts Payable -3.24 -0.779 4.6 0.645 -1.73 4.32 -0.596 4.31 1.52 -0.103 2.62 -1.09 0.861 1.36 -3.17 3.13 0.157 -2.69 2.42 1.28 0 0
Deferred Revenue 17.02 -2.33 -2.92 -3.1 -1.93 0.089 -0.654 -0.418 -0.288 1.53 -2.04 0.553 -0.236 0.303 0.105 -0.846 0.61 1.05 -2.8 -1.03 -0.372 -0.867
Other Working Capital -20.64 0 -12.93 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash From Investing Activities -202.1 -200.1 -24.71 -10.37 -61.08 -52.89 -24.1 -7.05 -28.96 -17.21 -3.48 -7.75 -6.19 -5.2 -1.82 -5.24 2.18 9.01 -9.19 -15.93 -1.38 -2.91
Investments in Property Plant and Equipment -6.97 -6.96 -7.26 -3.23 -4.88 -2.98 -3.76 -3.05 -6.42 -2.84 -2.29 -1.19 -2.9 -1.32 -2.08 -2.56 -1.62 -0.738 -1.39 -0.969 -1.01 -1.56
Payments for Acquisitions -0.044 0 -0.899 0.858 56.19 -72.63 -21.24 -4.88 0 -14.37 -1.21 -6.56 -3.29 -3.87 0.263 -3.52 -0.759 -0.835 -5.11 0.034 -1.38 -0.5
Purchases of Securities -279.8 -277.9 -16.55 -8 -59.19 -2.21 -22.7 -19.62 -22.54 0 0 0 0 0 0 -0.087 1.05 -4.32 -12.09 -15.69 0.487 -0.3
Sales and Maturities of Investments 84.78 84.78 0 -0.858 3 22.9 23.6 20.5 0 0 0 0 0 0 0 0.803 4.57 14.91 9.4 0.295 0.3 0
Other Investing Activities 84.78 0 -16.55 0.858 0 2.02 0.901 8.28 -22.54 -0.002 0.015 -0.015 -0.164 -3.99 0.199 0.127 -1.05 -0.109 0.006 0.399 0.223 -0.544
Cash From Financing Activities 152.8 158.1 -7.13 -9.23 13.7 32.16 -4.62 -4.42 0.08 -2.58 1.08 6.66 -0.961 -3.16 -3.8 -2.33 -0.376 -0.024 0.01 31.17 2.49 1.36
Debt Repayment 0 169.3 0 0 -39 39 0 0 0 0 0 -1.13 0 0 -0.469 -0.021 0.108 -0.262 -0.032 -1.88 -0.069 -0.763
Common Stock Issued -3.99 6.44 6.17 3.47 63.24 5.97 4.86 2.97 5.5 1.44 4.84 10.83 1.22 0.359 0.069 0.132 0.202 0.304 0.245 35.85 3.12 2.22
Common Stock Repurchased 0.358 0 -0.853 -0.642 -0.802 -0.57 -0.683 -0.741 -0.778 -0.311 -0.266 -0.211 -0.373 -2.02 -2.21 -2.52 -0.686 -0.066 -0.082 -0.159 -0.561 -0.084
Dividends Paid -15.31 -14.38 -12.45 -10.99 -9.34 -7.7 -6.74 -5.45 -4.18 -3.32 -2.85 -2.31 -1.84 -1.52 -1.24 0 0 0 0 0 0 0
Other Financing Activities 168.1 -3.23 -0.853 -1.71 -2 -4.55 -2.06 -1.2 -0.463 -0.385 -0.646 -0.52 0.031 0.023 0.05 0.07 0 0 -0.121 -2.65 0.003 -0.011
Effect of Forex Changes on Cash -0.092 -0.765 0.23 -0.494 -0.637 0.914 0.011 -0.813 0.818 -0.271 -0.278 -0.445 0.024 -0.051 -0.03 -0.06 0.051 -0.072 0.069 -0.142 0.189 0.032
Net Change in Cash 3.07 1.34 5.13 5.28 -12.91 14.98 -14.53 7.22 -5.19 -3.16 8.76 3.98 -1.74 -3.68 -2.48 -0.578 7.3 9.5 -10.94 14.57 0.093 0.165
Cash at Beginning of Period 22.27 24.27 19.13 13.86 26.76 11.79 26.32 19.1 24.29 27.45 18.69 14.71 16.45 20.13 22.61 23.19 15.89 6.4 17.63 0.817 0.724 0.559
Cash at End of Period 25.34 25.61 24.27 19.13 13.86 26.76 11.79 26.32 19.1 24.29 27.45 18.69 14.71 16.45 20.13 22.61 23.19 15.89 6.69 15.39 0.817 0.724
Free Cash Flow 41.12 37.16 29.49 22.15 30.22 31.82 10.42 16.45 16.45 14.05 9.15 4.32 2.49 3.4 1.08 4.49 3.81 -0.157 -3.22 -1.5 -2.21 0.119
Operating Cash Flow 48.09 44.12 36.75 25.38 35.1 34.8 14.18 19.51 22.87 16.9 11.44 5.51 5.39 4.72 3.17 7.05 5.44 0.581 -1.83 -0.526 -1.2 1.68
Capital Expenditure -6.97 -6.96 -7.26 -3.23 -4.88 -2.98 -3.76 -3.05 -6.42 -2.84 -2.29 -1.19 -2.9 -1.32 -2.08 -2.56 -1.62 -0.738 -1.39 -0.969 -1.01 -1.56
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us