For the twelve months ended Sep 30, 2026, ICU Medical Inc. reported $2.18B of revenue and $60.33M of net income.
ICUI revenue was $560.44M in fiscal Q3 2026 (ended Sep 30, 2026), up 4.4% from a year earlier and up 1.6% from the prior quarter. For the full fiscal 2025 it was $2.23B, down 6.3% from fiscal 2024. Compound annual growth was +11.9% over 5 years and +20.6% over 10 years. It rose in 7 of the last 10 fiscal years.
ICUI net income was $26.85M in fiscal Q3 2026 (ended Sep 30, 2026), compared with -$3.40M a year earlier and up 40.7% from the prior quarter. For the full fiscal 2025 it was $732.0K, compared with -$117.69M in fiscal 2024. Compound annual growth was -61.5% over 5 years and -33.8% over 10 years.
ICUI diluted EPS was $1.07 in fiscal Q3 2026 (ended Sep 30, 2026), compared with -$0.14 a year earlier and up 40.8% from the prior quarter. For the full fiscal 2025 it was $0.03, compared with -$4.83 in fiscal 2024. Compound annual growth was -62.5% over 5 years and -36.3% over 10 years.
ICUI free cash flow was $83.40M in fiscal Q3 2026 (ended Sep 30, 2026), up 201.8% from a year earlier and up 35.3% from the prior quarter. For the full fiscal 2025 it was $91.80M, down 26.4% from fiscal 2024. Compound annual growth was -6.8% over 5 years and +6.0% over 10 years.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.23B | $2.38B | $2.26B | $2.28B | $1.32B | $1.27B | $1.27B | $1.40B | $1.29B | $379.37M |
| Cost of revenue | $1.41B | $1.56B | $1.52B | $1.58B | $824.82M | $809.51M | $794.34M | $830.01M | $866.52M | $177.97M |
| Gross profit | $822.04M | $824.78M | $739.87M | $697.76M | $491.49M | $461.50M | $471.86M | $570.03M | $426.10M | $201.40M |
| Research and development | $87.50M | $88.61M | $85.34M | $92.98M | $47.50M | $42.95M | $48.61M | $52.87M | $51.25M | $12.96M |
| Selling, general and admin | $625.21M | $638.76M | $606.69M | $608.35M | $302.58M | $283.95M | $276.98M | $320.00M | $302.17M | $89.43M |
| Operating income | $42.83M | $42.96M | $22.82M | -$42.90M | $123.25M | $98.16M | $107.36M | $29.76M | -$13.29M | $82.94M |
| Interest expense | $93.34M | $106.54M | $102.73M | $70.81M | $858.0K | $1.75M | $549.0K | $709.0K | $2.05M | $118.0K |
| Pre-tax income | $4.36M | -$66.01M | -$78.30M | - | - | $97.49M | $114.71M | $22.37M | $51.28M | $85.16M |
| Income tax | $2.44M | $51.68M | -$48.64M | -$40.12M | $20.05M | $10.62M | $13.67M | -$6.42M | -$17.36M | $22.08M |
| Net income | $732.0K | -$117.69M | -$29.66M | -$74.29M | $103.14M | $86.87M | $101.03M | $28.79M | $68.64M | $63.08M |
| EPS, basic | $0.03 | -$4.83 | -$1.23 | -$3.11 | $4.86 | $4.16 | $4.90 | $1.41 | $3.50 | $3.90 |
| EPS, diluted | $0.03 | -$4.83 | -$1.23 | -$3.11 | $4.74 | $4.02 | $4.69 | $1.33 | $3.29 | $3.66 |
| Diluted shares | 24.9M | 24.4M | 24.1M | 23.9M | 21.8M | 21.6M | 21.5M | 21.6M | 20.9M | 17.3M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $307.96M | $308.57M | $254.22M | $208.78M | $552.83M | $396.10M | $268.67M | $344.78M | $290.07M | $445.08M |
| Receivables | $180.51M | $182.83M | $161.57M | $221.72M | $105.89M | $124.09M | $202.22M | $176.30M | $112.70M | $56.16M |
| Inventory | $615.86M | $584.68M | $709.36M | $696.01M | $290.24M | $314.93M | $337.64M | $311.16M | $288.66M | $49.26M |
| Current assets | $1.19B | $1.44B | $1.22B | $1.24B | $1.03B | $920.78M | $882.20M | $927.04M | $864.66M | $569.10M |
| Goodwill | $1.50B | $1.43B | $1.47B | $1.45B | $43.44M | $33.00M | $31.25M | $11.20M | $12.36M | $5.58M |
| Total assets | $4.05B | $4.20B | $4.38B | $4.52B | $1.88B | $1.76B | $1.69B | $1.59B | $1.50B | $704.69M |
| Current liabilities | $498.86M | $556.18M | $481.84M | $494.56M | $200.78M | $195.49M | $248.47M | $249.29M | $210.29M | $40.54M |
| Short-term debt | $18.75M | $51.00M | $51.00M | $29.69M | $0 | - | $0 | - | - | - |
| Long-term debt | $1.27B | $1.53B | $1.58B | $1.62B | $0 | - | - | - | - | $0 |
| Total debt | $1.28B | $1.58B | $1.63B | $1.65B | $0 | - | - | - | - | $0 |
| Total liabilities | $1.93B | $2.24B | $2.26B | $2.43B | $264.71M | $261.43M | $315.14M | $321.74M | $298.70M | $44.53M |
| Shareholders' equity | $2.12B | $1.97B | $2.12B | $2.09B | $1.62B | $1.50B | $1.38B | $1.26B | $1.20B | $660.15M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $179.85M | $204.03M | $166.20M | -$62.13M | $267.54M | $222.75M | $101.92M | $160.22M | $154.42M | $89.94M |
| Capital expenditures | $88.04M | $79.37M | $83.89M | $90.31M | $68.54M | $92.00M | $97.31M | $92.72M | $74.48M | $23.36M |
| Free cash flow | $91.80M | $124.66M | $82.31M | -$152.44M | $199.00M | $130.75M | $4.61M | $67.50M | $79.94M | $66.58M |
| Investing cash flow | $122.23M | -$88.96M | -$87.95M | -$1.91B | -$90.69M | -$98.14M | -$166.89M | -$103.37M | -$266.87M | $16.28M |
| Financing cash flow | -$311.52M | -$55.80M | -$35.98M | $1.64B | -$16.87M | -$40.0K | -$10.91M | $8.02M | -$44.35M | $2.47M |
| Share repurchases | $8.77M | $11.99M | $9.35M | $10.88M | $8.34M | $12.88M | $18.64M | $6.25M | $4.06M | $17.23M |
| Stock-based compensation | $55.76M | $46.88M | $40.56M | $36.02M | $27.34M | $23.95M | $21.92M | $24.24M | $19.35M | $15.24M |
| Depreciation and amortization | $200.74M | $219.51M | $228.77M | $235.15M | $89.70M | $85.63M | $76.92M | $74.73M | $66.57M | $19.05M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -6.3% | 5.4% | -0.9% | 73.2% | 3.6% | 0.4% | -9.6% | 8.3% | 240.7% | 11.0% |
| Net income growth, YoY | - | - | - | - | 18.7% | -14.0% | 250.9% | -58.1% | 8.8% | 40.2% |
| EPS growth, YoY | - | - | - | - | 17.9% | -14.3% | 252.6% | -59.6% | -10.1% | 34.1% |
| Gross margin | 36.8% | 34.6% | 32.8% | 30.6% | 37.3% | 36.3% | 37.3% | 40.7% | 33.0% | 53.1% |
| Operating margin | 1.9% | 1.8% | 1.0% | -1.9% | 9.4% | 7.7% | 8.5% | 2.1% | -1.0% | 21.9% |
| Net margin | 0.0% | -4.9% | -1.3% | -3.3% | 7.8% | 6.8% | 8.0% | 2.1% | 5.3% | 16.6% |
| Free cash flow margin | 4.1% | 5.2% | 3.6% | -6.7% | 15.1% | 10.3% | 0.4% | 4.8% | 6.2% | 17.6% |
| Return on equity | 0.0% | -6.0% | -1.4% | -3.6% | 6.4% | 5.8% | 7.3% | 2.3% | 5.7% | 9.6% |
| Return on assets | 0.0% | -2.8% | -0.7% | -1.6% | 5.5% | 4.9% | 6.0% | 1.8% | 4.6% | 9.0% |
| Current ratio | 2.39 | 2.59 | 2.53 | 2.50 | 5.13 | 4.71 | 3.55 | 3.72 | 4.11 | 14.04 |
| Debt to equity | 0.60 | 0.81 | 0.77 | 0.79 | 0.00 | - | - | - | - | 0.00 |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $560.44M | $551.68M | $530.23M | $540.70M | $536.99M | $548.87M | $604.70M | $629.80M | $589.13M | $596.46M | $566.65M | $587.86M |
| Cost of revenue | $325.69M | $316.63M | $324.00M | $337.72M | $336.11M | $340.80M | $394.59M | $402.55M | $384.28M | $389.03M | $381.41M | $416.27M |
| Gross profit | $234.75M | $235.05M | $206.23M | $202.99M | $200.88M | $208.06M | $210.11M | $227.26M | $204.85M | $207.43M | $185.24M | $171.59M |
| Research and development | $21.75M | $22.70M | $21.28M | $21.09M | $21.25M | $21.87M | $23.29M | $22.36M | $21.03M | $23.39M | $21.84M | $22.41M |
| Selling, general and admin | $154.41M | $151.92M | $154.57M | $155.81M | $152.77M | $159.39M | $157.23M | $158.85M | $162.71M | $159.55M | $157.66M | $154.62M |
| Operating income | $52.32M | $39.13M | $13.58M | $5.63M | $13.72M | $10.59M | $12.89M | $37.69M | $8.24M | $7.69M | -$10.65M | -$12.18M |
| Interest expense | $15.24M | $15.75M | $16.49M | $30.95M | $19.81M | $20.55M | $22.03M | $34.24M | $24.68M | $23.84M | $23.77M | $31.92M |
| Pre-tax income | $36.18M | $23.14M | -$3.98M | -$15.90M | -$2.51M | $33.68M | -$10.91M | $8.22M | -$17.93M | -$19.53M | -$36.77M | -$36.68M |
| Income tax | $7.19M | $7.07M | -$34.71M | -$2.65M | -$658.0K | $1.18M | $4.57M | $32.05M | $15.05M | $1.87M | $2.70M | -$19.53M |
| Net income | $26.85M | $19.09M | $30.13M | -$15.73M | -$3.40M | $35.34M | -$15.48M | -$23.83M | -$32.98M | -$21.41M | -$39.47M | -$17.15M |
| EPS, basic | $1.07 | $0.76 | $1.22 | -$0.63 | -$0.14 | $1.43 | -$0.63 | -$0.97 | -$1.35 | -$0.88 | -$1.63 | -$0.71 |
| EPS, diluted | $1.07 | $0.76 | $1.20 | -$0.63 | -$0.14 | $1.43 | -$0.63 | -$0.97 | -$1.35 | -$0.88 | -$1.63 | -$0.71 |
| Diluted shares | 25.1M | 25.0M | 25.2M | - | 24.7M | 24.7M | 24.5M | - | 24.4M | 24.4M | 24.2M | - |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $301.78M | $298.30M | $288.33M | $307.96M | $299.73M | $300.02M | $289.70M | $308.57M | $312.51M | $302.65M | $251.42M | $254.22M |
| Receivables | $206.26M | $183.53M | $201.08M | $180.51M | $191.54M | $179.50M | $170.93M | $182.83M | $173.98M | $151.76M | $145.19M | $161.57M |
| Inventory | $607.27M | $607.42M | $605.59M | $615.86M | $622.44M | $616.47M | $590.33M | $584.68M | $692.04M | $682.87M | $693.01M | $709.36M |
| Current assets | $1.22B | $1.21B | $1.21B | $1.19B | $1.21B | $1.18B | $1.42B | $1.44B | $1.26B | $1.24B | $1.19B | $1.22B |
| Goodwill | $1.48B | $1.48B | $1.49B | $1.50B | $1.50B | $1.50B | $1.46B | $1.43B | $1.48B | $1.45B | $1.46B | $1.47B |
| Total assets | $3.94B | $3.97B | $4.01B | $4.05B | $4.10B | $4.11B | $4.18B | $4.20B | $4.31B | $4.29B | $4.29B | $4.38B |
| Current liabilities | $514.63M | $498.36M | $517.90M | $498.86M | $492.90M | $482.78M | $549.02M | $556.18M | $549.56M | $511.91M | $455.36M | $481.84M |
| Short-term debt | $18.75M | $18.75M | $18.75M | $18.75M | $0 | $0 | $47.81M | $51.00M | $51.00M | $51.00M | $51.00M | $51.00M |
| Long-term debt | $1.13B | $1.21B | $1.26B | $1.27B | $1.31B | $1.34B | $1.49B | $1.53B | $1.54B | $1.55B | $1.57B | $1.58B |
| Total debt | $1.15B | $1.23B | $1.28B | $1.28B | $1.31B | $1.34B | $1.54B | $1.58B | $1.59B | $1.61B | $1.62B | $1.63B |
| Total liabilities | $1.75B | $1.82B | $1.90B | $1.93B | $1.98B | $1.99B | $2.20B | $2.24B | $2.26B | $2.25B | $2.22B | $2.26B |
| Shareholders' equity | $2.19B | $2.15B | $2.11B | $2.12B | $2.13B | $2.12B | $1.99B | $1.97B | $2.05B | $2.04B | $2.07B | $2.12B |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $99.59M | $80.15M | $38.91M | $60.60M | $56.71M | $11.21M | $51.33M | $40.19M | $36.10M | $81.95M | $45.79M | $91.27M |
| Capital expenditures | $16.19M | $18.51M | $11.30M | $24.65M | $29.08M | $19.70M | $14.62M | $24.08M | $19.91M | $19.47M | $15.91M | $29.94M |
| Free cash flow | $83.40M | $61.64M | $27.61M | $35.95M | $27.63M | -$8.48M | $36.71M | $16.11M | $16.19M | $62.49M | $29.88M | $61.33M |
| Investing cash flow | -$13.93M | -$20.14M | -$11.21M | -$18.39M | -$30.03M | $187.46M | -$16.81M | -$26.55M | -$22.86M | -$21.69M | -$17.86M | -$30.65M |
| Financing cash flow | -$80.97M | -$50.23M | -$44.12M | -$34.48M | -$25.69M | -$195.01M | -$56.34M | -$8.19M | -$10.38M | -$10.38M | -$26.84M | -$7.85M |
| Stock-based compensation | $11.86M | $11.87M | $14.01M | $13.88M | $15.24M | $14.46M | $12.18M | $12.52M | $11.77M | $11.00M | $11.60M | $10.69M |
| Depreciation and amortization | $49.59M | $49.61M | $50.03M | $50.83M | $50.80M | $49.66M | $49.45M | $52.99M | $55.67M | $55.32M | $55.53M | $57.16M |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 4.4% | 0.5% | -12.3% | -14.1% | -8.9% | -8.0% | 6.7% | 7.1% | 6.5% | 8.6% | -0.4% | 1.7% |
| Net income growth, YoY | - | -46.0% | - | - | - | - | - | - | - | - | - | - |
| EPS growth, YoY | - | -46.9% | - | - | - | - | - | - | - | - | - | - |
| Gross margin | 41.9% | 42.6% | 38.9% | 37.5% | 37.4% | 37.9% | 34.7% | 36.1% | 34.8% | 34.8% | 32.7% | 29.2% |
| Operating margin | 9.3% | 7.1% | 2.6% | 1.0% | 2.6% | 1.9% | 2.1% | 6.0% | 1.4% | 1.3% | -1.9% | -2.1% |
| Net margin | 4.8% | 3.5% | 5.7% | -2.9% | -0.6% | 6.4% | -2.6% | -3.8% | -5.6% | -3.6% | -7.0% | -2.9% |
| Free cash flow margin | 14.9% | 11.2% | 5.2% | 6.6% | 5.1% | -1.5% | 6.1% | 2.6% | 2.7% | 10.5% | 5.3% | 10.4% |
| Current ratio | 2.37 | 2.43 | 2.34 | 2.39 | 2.45 | 2.44 | 2.59 | 2.59 | 2.29 | 2.41 | 2.61 | 2.53 |
| Debt to equity | 0.53 | 0.57 | 0.61 | 0.60 | 0.62 | 0.63 | 0.77 | 0.81 | 0.78 | 0.79 | 0.78 | 0.77 |
Source: XBRL data ICU Medical Inc. files with the SEC, latest filing dated Nov 5, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| ICUI | $2.18B | -5.9% | $60.33M | 2.8% | $4.46B |
| SYK | $26.30B | +7.9% | $3.62B | 13.8% | $121.36B |
| MMM | $25.25B | +1.7% | $3.54B | 14.0% | $97.60B |
| BSX | $21.07B | +8.9% | $3.50B | 16.6% | $65.41B |
| BDX | $23.25B | +17.4% | $941.00M | 4.0% | $58.43B |
| MDLN | $30.68B | - | $683.00M | 2.2% | $55.45B |
| RMD | $5.73B | +9.0% | $1.59B | 27.8% | $33.55B |
| DXCM | $5.10B | +13.0% | $991.00M | 19.4% | $29.97B |
| WST | $3.40B | +12.6% | $638.90M | 18.8% | $28.76B |