First Time Loading...

Masimo Corp
NASDAQ:MASI

Watchlist Manager
Masimo Corp Logo
Masimo Corp
NASDAQ:MASI
Watchlist
Price: 134.73 USD 0.17%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

94.1m
+805%
Operating Cash Flow
Growth Rates:
1 Year
+220%
3 Years
-55%
5 Years
-61%
7 Years
-78%
10 Years
+73%
-81.2m
-3%
Investing Cash Flow
Growth Rates:
1 Year
+92%
3 Years
+2%
5 Years
-210%
7 Years
-221%
10 Years
-525%
-57.1m
-124%
Financing Cash Flow
Growth Rates:
1 Year
-
3 Years
-5%
5 Years
-
7 Years
+74%
10 Years
-219%

Cash Flow Statement
Masimo Corp

Rotate your device to view
Cash Flow Statement
Currency: USD
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
Operating Cash Flow
Net Income
56
62
61
62
74
72
77
78
82
89
101
111
311
335
350
358
125
119
118
139
194
197
198
190
196
211
222
223
240
229
224
232
230
223
191
171
144
118
116
89
82
Depreciation & Amortization
11
12
12
12
13
14
14
15
16
16
16
17
17
17
18
19
20
21
21
22
21
21
22
23
24
25
26
27
29
31
33
35
36
36
98
66
136
153
108
155
98
Change in Deffered Taxes
(9)
(6)
(7)
(7)
(0)
(3)
(3)
(3)
(2)
1
3
3
10
0
5
5
17
0
17
11
(8)
(8)
(8)
(2)
(6)
(6)
(6)
(6)
(5)
0
(5)
(5)
(15)
0
0
0
(39)
0
0
0
(36)
Stock-Based Compensation
12
11
10
10
11
11
11
11
11
11
12
12
13
12
12
14
17
20
23
26
27
29
34
37
39
43
45
46
42
44
39
39
45
43
52
53
48
44
18
4
0
Other Non-Cash Items
15
13
11
9
13
13
13
14
12
11
12
13
13
13
13
15
28
31
34
37
26
28
33
37
40
44
45
46
43
44
40
41
46
45
54
55
51
48
22
15
21
Cash Taxes Paid
30
0
0
0
20
0
0
0
36
0
0
0
31
3
0
90
91
92
113
5
37
38
42
71
42
44
25
44
40
37
54
40
44
49
59
78
87
93
72
56
54
Cash Interest Paid
0
0
0
0
1
0
0
0
2
0
0
0
4
0
0
1
1
1
1
29
0
0
0
(29)
0
0
0
0
0
0
0
0
0
0
3
12
23
35
43
47
51
Change in Working Capital
(19)
(27)
(16)
(3)
(4)
(5)
(15)
(19)
10
(1)
13
7
68
41
(40)
(59)
(135)
(73)
9
17
7
(29)
(33)
(33)
(32)
(52)
(60)
(74)
(97)
(72)
(102)
(71)
(31)
(60)
(122)
(143)
(262)
(273)
(178)
(209)
(71)
Cash from Operating Activities
54
N/A
53
-2%
61
+14%
73
+20%
96
+31%
91
-5%
85
-6%
85
-1%
117
+39%
117
0%
145
+24%
150
+3%
419
+180%
414
-1%
347
-16%
339
-2%
56
-83%
114
+104%
199
+75%
225
+13%
240
+6%
210
-12%
212
+1%
215
+1%
222
+3%
222
0%
227
+2%
217
-4%
211
-3%
228
+8%
190
-17%
232
+22%
265
+14%
229
-14%
205
-10%
134
-35%
29
-78%
7
-78%
28
+321%
10
-63%
94
+805%
Investing Cash Flow
Capital Expenditures
(13)
(14)
(71)
(73)
(79)
(93)
(42)
(53)
(55)
(43)
(39)
(28)
(24)
(24)
(22)
(47)
(47)
(49)
(50)
(24)
(23)
(23)
(59)
(65)
(73)
(103)
(79)
(79)
(80)
(52)
(42)
(43)
(35)
(47)
(58)
(56)
(56)
(52)
(56)
(69)
(88)
Other Items
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
(1)
(1)
0
0
(4)
(4)
(184)
(184)
(125)
(125)
78
40
(15)
(3)
(26)
12
10
(3)
(4)
(989)
(985)
(1 001)
(993)
(8)
(10)
7
Cash from Investing Activities
(13)
N/A
(14)
-8%
(71)
-406%
(73)
-3%
(79)
-9%
(93)
-18%
(42)
+55%
(53)
-26%
(55)
-2%
(44)
+20%
(40)
+8%
(29)
+27%
(25)
+13%
(24)
+7%
(23)
+4%
(48)
-112%
(48)
N/A
(50)
-5%
(51)
-2%
(27)
+46%
(26)
+4%
(207)
-689%
(242)
-17%
(190)
+22%
(198)
-4%
(25)
+87%
(39)
-55%
(94)
-142%
(83)
+12%
(78)
+6%
(29)
+62%
(34)
-14%
(38)
-12%
(51)
-35%
(1 048)
-1 962%
(1 041)
+1%
(1 058)
-2%
(1 045)
+1%
(64)
+94%
(79)
-23%
(81)
-3%
Financing Cash Flow
Net Issuance of Common Stock
(17)
(3)
(45)
(95)
(98)
(97)
(117)
(107)
(122)
(170)
(105)
(59)
(31)
42
67
24
(4)
(42)
(51)
7
26
43
10
(3)
(9)
(3)
40
36
(52)
(188)
(206)
(202)
(106)
21
(383)
(390)
(393)
(392)
9
8
7
Net Issuance of Debt
(0)
(0)
75
125
125
125
102
65
60
100
(3)
(38)
(186)
(226)
(176)
(153)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
927
954
949
921
(12)
(21)
(51)
Cash Paid for Dividends
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
0
0
Other
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
0
(0)
(0)
0
(1)
0
0
0
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(2)
(18)
(18)
(18)
(17)
(25)
(34)
(35)
(35)
(21)
(13)
(13)
(13)
Cash from Financing Activities
(18)
N/A
(4)
+78%
30
N/A
30
+1%
27
-10%
27
+2%
(16)
N/A
(43)
-170%
(62)
-45%
(70)
-12%
(107)
-54%
(97)
+10%
(217)
-124%
(184)
+15%
(109)
+41%
(128)
-18%
(4)
+97%
(42)
-912%
(51)
-23%
7
N/A
26
+291%
42
+64%
10
-77%
(3)
N/A
(9)
-191%
(4)
+54%
38
N/A
35
-9%
(54)
N/A
(205)
-278%
(223)
-9%
(220)
+2%
(122)
+44%
(5)
+96%
510
N/A
529
+4%
520
-2%
507
-2%
(16)
N/A
(26)
-62%
(57)
-124%
Change in Cash
Effect of Foreign Exchange Rates
1
0
(0)
(3)
(4)
(7)
(5)
(4)
(3)
1
(1)
(1)
(2)
(2)
1
2
3
3
(0)
(1)
(2)
(2)
(0)
(2)
1
1
0
2
3
3
5
3
(1)
(4)
(24)
(54)
(31)
(11)
(10)
4
3
Net Change in Cash
24
N/A
36
+50%
19
-47%
27
+43%
39
+42%
18
-53%
22
+22%
(16)
N/A
(2)
+86%
4
N/A
(3)
N/A
22
N/A
176
+684%
204
+16%
216
+6%
164
-24%
7
-95%
25
+242%
97
+284%
203
+109%
237
+17%
43
-82%
(21)
N/A
20
N/A
15
-22%
193
+1 155%
226
+17%
159
-30%
77
-52%
(52)
N/A
(58)
-11%
(19)
+68%
104
N/A
169
+63%
(357)
N/A
(432)
-21%
(539)
-25%
(542)
-1%
(62)
+89%
(90)
-45%
(41)
+54%
Free Cash Flow
Free Cash Flow
41
N/A
39
-5%
(10)
N/A
0
N/A
17
+8 200%
(3)
N/A
43
N/A
31
-28%
63
+101%
74
+18%
106
+43%
121
+14%
395
+226%
391
-1%
325
-17%
292
-10%
9
-97%
65
+601%
150
+129%
201
+35%
217
+8%
187
-14%
154
-18%
150
-2%
149
-1%
119
-20%
148
+25%
137
-7%
131
-5%
176
+34%
149
-15%
189
+27%
230
+22%
181
-21%
147
-19%
78
-47%
(27)
N/A
(45)
-67%
(28)
+37%
(58)
-106%
6
N/A

See Also

Summary
MASI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MASI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MASI stock valuation using valuation multiples.
Wall Street Estimates
MASI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MASI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.