Name: LIVN Income Statement - Livanova Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

LIVN - Livanova PLC

USD | NASDAQ | Healthcare

LIVN Income Statement - Livanova Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	362.3	360.9	357.8	352.5	316.9	321.8	318.1	318.6	294.9	310.1	286.1	293.9	263.4	274.9	252.6	254.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013
Revenues
Revenues	1,433.5	1,388.1	1,253.4	1,153.5	1,021.8	1,035.4	934.2	1,084.2	1,107.0	1,012.3	964.9	291.6	282.0	254.3
Cost of Revenue	466.1	448.2	400.0	397.7	314.6	329.4	339.5	360.4	361.3	353.2	367.8	27.3	27.4	21.9
Gross Profit	967.4	939.9	853.5	755.8	707.2	706.0	594.8	723.8	745.6	659.1	597.0	264.2	254.7	232.4
Operating Expenses
Research & Development	206.6	185.8	182.5	193.8	155.8	183.4	152.9	146.8	145.9	109.5	82.1	42.2	45.2	41.6
Operating Income
Operating Income	192.2	199.4	129.1	(68.5)	(76.8)	(0.8)	(273.9)	(171.6)	(248.1)	96.5	33.4	88.7	80.0	78.3
Non-Operating
Interest Income	-	19.0	30.1	22.0	4.7	0.4	0.1	0.8	0.8	1.3	1.7	0.2	0.2	0.1
Interest Expense
Tax & Net
Income Tax Expense	14.3	21.6	25.1	(98.9)	11.1	11.2	(1.0)	(30.4)	(69.6)	50.0	5.1	31.4	25.0	28.9
Net Income From Continuing Ops
Per Share
EPS Basic	1.96	(4.45)	1.17	0.33	(1.61)	(2.68)	(7.18)	(3.21)	(3.91)	(0.52)	(1.29)	2.19	2.02	1.68
EPS Diluted
Supplementary Data
EBITDA	-	228.0	154.2	(43.8)	(54.4)	23.8	(244.9)	(141.2)	(215.3)	133.5	118.8	95.5	85.6	83.0
EBIT

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	58.7	52.1	48.6	47.2	37.9	43.3	48.8	44.7	45.7	46.2	46.5	51.1	50.0	44.9	35.7	34.2	40.9	44.1	42.1	52.6	44.6	44.5	47.4	25.2	35.9	22.8	45.9	34.5	43.6	37.6	42.4	34.2	31.8	32.4	22.9	33.8	20.4	(12.0)	32.2	30.2
Selling General & Administrative	143.6	143.4	138.5	137.8	129.1	130.6	127.4	125.1	125.7	117.9	134.8	125.9	124.1	119.6	114.6	116.5
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	8.3	-	-	-	6.4	-	-	-	6.3	-	-	-	6.0	-	-	-
Amortization of Intangibles	4.6	-	-	-	4.2	-	-	-	4.3	-	-	-	-	-	-	-	-
Other Operating Expenses	(0.0)	(1.7)	(3.7)	0.2	(0.6)	(3.4)	(9.2)	(4.8)	(15.6)	(8.7)	(16.0)	(10.8)	(2.3)	(5.0)	(23.1)	(1.9)	0.5
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	41.5	42.6	54.0	54.2	48.6	37.0	35.6	40.2	16.2	(88.0)	4.5	17.4	(2.3)	14.0	(132.0)	31.8	9.5	24.8	16.4	(36.3)	(5.7)	(251.8)	(7.5)	(15.2)	0.6	(146.7)	25.8	(29.9)	(20.8)	(276.5)	(5.8)	21.6	12.5	18.9	30.0	27.8	19.7	24.6	23.0	22.0

Non-Operating
Interest Income	3.6	-	3.9	-	6.4	-	7.1	-	-	-	-	-	-	-	-	-	-	0.1	0.2	0.2	0.0	(0.4)	0.0	0.3	0.1	0.2	0.2	0.2	0.2	(0.0)	0.2	0.2	0.4	0.6	0.2	0.3	0.3	0.6	0.6	0.3
Interest Expense	8.3	10.9	10.9	12.3	15.3	15.8	15.9	15.5	15.9	15.6	15.0	14.8	13.4	13.4	12.7	14.4	7.8	6.3
Income From Equity Investments	(0.9)	(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)	0.1	(0.0)
Other Non-Operating Income	(5.7)	(6.8)	(7.5)	0.2	11.4	23.4	24.7	0.1	(0.4)	46.4	0.2	(0.2)	(0.2)	1.1	(0.2)	(0.2)	(0.0)
Pre-Tax Income	27.5	27.6	33.9	33.3	(315.6)	56.5	44.4	21.6	(34.2)	(94.3)	(2.0)	5.3	9.8	6.4	(106.1)	19.0

Tax & Net
Income Tax Expense	4.3	(3.3)	7.1	6.2	11.7	0.6	11.5	5.2	7.7	(110.7)	5.3	4.1	2.4	4.7	1.3	2.5	2.5	2.8	1.9	3.9	2.6	(18.5)	(4.0)	66.3	(44.7)	(6.9)	(10.7)	(6.2)	(6.6)	(69.8)	(2.7)	(1.0)	3.9	39.1	1.9	3.3	5.7	(11.8)	9.7	8.4
Net Income From Continuing Ops	22.3	30.9	26.8	27.2	(327.3)	55.9	33.0	16.3	(41.9)	16.3	(7.3)	1.2	7.4	1.7	(107.3)	16.4	3.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	22.3	30.9	26.8	27.2	(327.3)	55.9	33.0	16.3	(41.9)	16.3	(7.3)	1.2	7.4	1.7	(107.3)	16.4	3.0
Net Income Attributable To Parent	22.3	30.9	26.8	27.2	(327.3)	55.9	33.0	16.3	(41.9)	16.3	(7.3)	1.2	7.4	1.7	(107.3)	16.4
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	22.3	30.9	26.8	27.2	(327.3)	55.9	33.0	16.3	(41.9)	16.3	(7.3)	1.2	7.4	1.7	(107.3)

Per Share
EPS Basic	0.41	-	0.49	0.50	(6.01)	-	0.61	0.30	(0.78)	-	(0.14)	0.02	0.14	-	(2.01)	0.31	0.06	-	(0.84)	(1.15)	(0.63)	-	(0.30)	(1.81)	0.78	-	0.66	(0.60)	(0.31)	-	(0.15)	0.31	0.27	-	0.58	0.99	0.23	-	(0.03)	0.18
EPS Diluted	0.40	-	0.49	0.50	(6.01)	-	0.60	0.30	(0.78)	-	(0.14)	0.02	0.14	-	(2.01)	0.30	0.06	-
Shares Basic	54.7	-	54.6	54.6	54.4	-	54.4	54.2	54.0	-	54.0	53.8	53.6	-	53.5	53.5	53.3	-
Shares Diluted	55.9	-	55.2	54.7	54.4	-	54.6	54.6	54.0	-	54.0	54.0	53.9	-	53.5	54.1	54.2	-

Supplementary Data
EBITDA	49.8	-	-	-	55.0	-	-	-	22.5	-	-	-	3.6	-	-	-	15.1	-	-	-	0.4	-	-	-	7.4	-	-	-	(13.2)	-	-	-	20.9	-	-	-	28.5	45.8	45.5	40.1
EBIT	41.5	42.6	54.0	54.2	48.6	37.0	35.6	40.2	16.2	(88.0)	4.5	17.4	(2.3)	14.0	(132.0)	31.8	9.5	24.8	16.4