ICUI - ICU Medical, Inc. Stock Analysis | Stock Taper
Logo
ICU Medical, Inc.

ICUI

ICU Medical, Inc. NASDAQ
$150.58 -0.16% (-0.24)

Market Cap $3.72 B
52w High $160.29
52w Low $107.00
P/E -470.56
Volume 254.85K
Outstanding Shares 24.69M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $540.31M $176.9M $-15.73M -2.91% $-0.64 $60.79M
Q3-2025 $536.99M $187.16M $-3.4M -0.63% $-0.14 $66.56M
Q2-2025 $548.87M $197.48M $35.34M 6.44% $1.43 $106.41M
Q1-2025 $604.7M $197.22M $-15.48M -2.56% $-0.63 $63.8M
Q4-2024 $629.8M $189.57M $-23.83M -3.78% $-0.97 $87.42M

What's going well?

ICUI managed to grow operating income and cut expenses, showing better control over its core business. Gross profit and revenue held steady, and efficiency is improving.

What's concerning?

Net losses are growing, mainly due to rising interest costs. Even with better operations, the company is still losing money overall, and debt is a major drag.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $307.96M $4.05B $1.93B $2.12B
Q3-2025 $299.73M $4.1B $1.98B $2.13B
Q2-2025 $300.02M $4.11B $1.99B $2.12B
Q1-2025 $289.7M $4.18B $2.2B $1.99B
Q4-2024 $308.57M $4.2B $2.24B $1.97B

What's financially strong about this company?

ICUI has a healthy equity cushion, enough current assets to cover short-term bills, and customers are paying faster. Inventory is moving well, and there are no hidden liabilities.

What are the financial risks or weaknesses?

Over half of assets are intangible, mostly from acquisitions, which could be written down if business slows. Debt is rising and cash is only a small part of assets.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $-15.73M $60.6M $-18.39M $-34.48M $8.23M $35.95M
Q3-2025 $-3.4M $56.71M $-30.03M $-25.69M $-293K $27.63M
Q2-2025 $35.34M $11.21M $187.46M $-195.01M $10.32M $-10.79M
Q1-2025 $-15.48M $51.33M $-16.81M $-56.34M $-18.86M $36.71M
Q4-2024 $-23.83M $40.19M $-26.55M $-8.19M $-3.95M $13.6M

What's strong about this company's cash flow?

ICUI is generating more cash from its core business each quarter, with free cash flow rising to $36 million. The company is paying down debt, buying back shares, and building its cash balance.

What are the cash flow concerns?

Net losses are growing, and working capital swings (especially rising inventory and falling payables) are starting to drain cash. If these trends continue, they could pressure future cash flow.

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
Equipment revenue
Equipment revenue
$0 $30.00M $50.00M $0
Government Grant Revenue
Government Grant Revenue
$0 $0 $0 $0
Infusion Consumables
Infusion Consumables
$270.00M $0 $0 $0
Infusion Systems
Infusion Systems
$170.00M $0 $0 $0
Other deferred revenue
Other deferred revenue
$0 $0 $0 $0
Software revenue
Software revenue
$0 $0 $0 $20.00M
Vital Care
Vital Care
$170.00M $0 $0 $0

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
Asia Pacific
Asia Pacific
$60.00M $60.00M $60.00M $60.00M
E M E A
E M E A
$100.00M $100.00M $120.00M $100.00M
Other Foreign Countries
Other Foreign Countries
$60.00M $60.00M $60.00M $60.00M
UNITED STATES
UNITED STATES
$390.00M $340.00M $310.00M $330.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at ICU Medical, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

ICU Medical has transformed itself into a much larger, globally relevant infusion therapy player with a broad, integrated portfolio. Revenue and gross profit have grown meaningfully, supported by a strong installed base and recurring consumables. The company’s ecosystem of pumps, proprietary disposables, and cloud‑based software creates tangible switching costs and a differentiated value proposition built around safety and efficiency. Liquidity, while not as abundant as before, remains generally solid, and the business has returned to positive net income and positive free cash flow after a difficult integration period. A robust innovation agenda and clear product roadmap further support its long‑term strategic positioning.

! Risks

The main concerns center on profitability, leverage, and execution. Operating and net margins have been compressed for several years, with overhead and integration costs outpacing revenue growth, leaving earnings sensitive to any operational misstep. The balance sheet now carries much higher debt and a large base of goodwill and intangibles, increasing exposure to interest costs and potential impairments if acquisitions underperform. Cash flow, while improved, is still volatile and burdened by sustained high capital spending. On the strategic side, the company faces intense competition, tight hospital budgets, and regulatory and cybersecurity demands, all while needing to flawlessly integrate Smiths Medical and roll out new, software‑enabled products.

Outlook

The outlook for ICU Medical is balanced between opportunity and execution risk. The company has the scale, product breadth, and innovation pipeline to benefit from long‑term trends in infusion therapy, patient safety, and connected care, and its recent return to profitability and improving gross margins hint that integration and cost discipline are starting to bear fruit. If management can continue to streamline operations, capture synergies from acquisitions, and successfully commercialize its next‑generation pumps and software, margin and cash flow profiles could gradually improve. At the same time, the elevated leverage and historically volatile earnings mean that progress may be uneven, and sustained operational improvement will likely be needed before the full benefits of the new, larger platform are reflected in the financials.