Company logo

SWAV - Shockwave Medical, Inc.

NASDAQ -> Healthcare -> Medical Devices
Santa Clara, United States
Type: Equity

SWAV price evolution
SWAV
(in millions $) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Current assets
Cash $281.67 $328.42 $498.11 $141.46
Short term investments $747.56 $662.13 $419.23 $117.13
Net receivables $124.44 $114.55 $98.82 $96.56
Inventory $111.22 $107.59 $97.18 $92.09
Total current assets $1275.35 $1225.26 $1128.54 $456.36
Long term investments $2.36 $1.64 $1.81 $2.54
Property, plant & equipment $113.61 $98.63 $92.38 $90.92
Goodwill & intangible assets $131.53 $132.43 $133.56 $134.48
Total noncurrent assets $368.4 $341.3 $345.42 $330.24
Total investments $749.91 $663.77 $421.04 $119.67
Total assets $1643.75 $1566.56 $1473.96 $786.6
Current liabilities
Accounts payable $9.84 $8.87 $6.87 $12.87
Deferred revenue
Short long term debt
Total current liabilities $92.33 $104.2 $78.2 $80.22
Long term debt $773.15 $766.97 $763.28 $57.47
Total noncurrent liabilities $799.66 $793.68 $794.51 $89.47
Total debt $773.15 $766.97 $763.28 $57.47
Total liabilities $891.99 $897.89 $872.71 $169.69
Shareholders' equity
Retained earnings $165.81 $110.47 $66.16 $31.17
Other shareholder equity -$0.11 $0.29 -$0.15 -$0.39
Total shareholder equity $751.76 $668.68 $601.25 $616.91
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $328.42 $156.59 $89.21 $50.42
Short term investments $662.13 $147.91 $111.77 $151.93
Net receivables $114.55 $71.37 $37.44 $11.69
Inventory $107.59 $75.11 $42.98 $29.86
Total current assets $1225.26 $459.26 $285.9 $246.3
Long term investments $1.64 $3.51 $5.99
Property, plant & equipment $98.63 $80.52 $51.86 $23.93
Goodwill & intangible assets $132.43
Total noncurrent assets $341.3 $186.83 $59.78 $25.74
Total investments $663.77 $151.42 $117.76 $151.93
Total assets $1566.56 $646.09 $345.68 $272.04
Current liabilities
Accounts payable $8.87 $6.72 $3.52 $1.47
Deferred revenue
Short long term debt $5.5 $3.3
Total current liabilities $104.2 $63.37 $51.63 $25.58
Long term debt $766.97 $59.13 $39.95 $20.81
Total noncurrent liabilities $793.68 $71.4 $52.22 $20.81
Total debt $766.97 $59.13 $45.45 $24.11
Total liabilities $897.89 $134.77 $103.85 $46.39
Shareholders' equity
Retained earnings $110.47 -$36.81 -$252.81 -$243.67
Other shareholder equity $0.29 -$0.87 -$0.2 $0.01
Total shareholder equity $668.68 $511.32 $241.83 $225.65
(in millions $) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Revenue
Total revenue $218.81 $202.98 $186.02 $180.16
Cost of revenue $28.21 $25.32 $24.51 $24.49
Gross Profit $190.6 $177.66 $161.51 $155.67
Operating activities
Research & development $44.47 $42.32 $39.53 $36.83
Selling, general & administrative $103.72 $92.06 $78.36 $86.47
Total operating expenses $148.19 $134.38 $117.88 $123.3
Operating income $42.41 $43.28 $43.62 $32.37
Income from continuing operations
EBIT $52.94 $58.41 $47.59 $33.81
Income tax expense -$5.35 $11.15 $10.09 $4.14
Interest expense $2.94 $2.95 $2.51 $0.81
Net income
Net income $55.35 $44.3 $34.99 $28.86
Income (for common shares) $55.35 $44.3 $34.99 $28.86
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $730.23 $489.73 $237.15 $67.79
Cost of revenue $95.39 $65 $41.44 $20.99
Gross Profit $634.84 $424.74 $195.71 $46.8
Operating activities
Research & development $145.65 $81.68 $50.54 $36.93
Selling, general & administrative $330.1 $218.92 $146.03 $75.53
Total operating expenses $475.75 $300.6 $196.58 $112.46
Operating income $159.09 $124.13 -$0.87 -$65.66
Income from continuing operations
EBIT $181.19 $122.71 -$7.74 -$64.41
Income tax expense $27 -$95.17 $0.3 $0.08
Interest expense $6.91 $1.89 $1.1 $1.21
Net income
Net income $147.28 $216 -$9.14 -$65.7
Income (for common shares) $147.28 $216 -$9.14 -$65.7
(in millions $) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Net income $55.35 $44.3 $34.99 $28.86
Operating activities
Depreciation $4 $3.84 $3.84 $3.38
Business acquisitions & disposals -$94.41
Stock-based compensation $22.94 $21.81 $18.41 $17.05
Total cash flows from operations $35.84 $71.7 $50.65 $39.74
Investing activities
Capital expenditures -$8.39 -$8.12 -$6.54 -$8.75
Investments -$76.06 -$234.14 -$299.34 $19.39
Total cash flows from investing -$84.45 -$242.26 -$305.88 -$83.77
Financing activities
Dividends paid
Sale and purchase of stock $5.02 $0.19 $3.6 $0.4
Net borrowings -$0.35 $609.43 -$80
Total cash flows from financing $5.01 -$0.16 $613 -$95.84
Effect of exchange rate -$3.17 $1.1 -$0.77 -$0.32
Change in cash and equivalents -$46.78 -$169.62 $357 -$140.19
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $147.28 $216 -$9.14 -$65.7
Operating activities
Depreciation $13.52 $7.9 $5.54 $3.35
Business acquisitions & disposals -$94.41
Stock-based compensation $73.23 $44.89 $27.26 $10.35
Total cash flows from operations $196.05 $117.73 $15.04 -$71.18
Investing activities
Capital expenditures -$30.59 -$25.13 -$12.44 -$11.52
Investments -$500.72 -$37.02 $38.85 -$95.95
Total cash flows from investing -$625.73 -$62.15 $26.42 -$107.47
Financing activities
Dividends paid
Sale and purchase of stock $7.6 $7.05 $5.89 $89.48
Net borrowings $609.08 $5.97 $2.15
Total cash flows from financing $600.4 $13 -$2.45 $90.03
Effect of exchange rate $0.8 -$1.15
Change in cash and equivalents $171.52 $67.43 $39 -$88.62
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $787.97M
EBITDA $207.81M
EBIT $192.75M
Net Income $163.50M
Revenue Q/Q 35.85%
Revenue Y/Y 41.42%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA 11.95%
ROE 24.79%
Debt/Equity 1.34
Net debt/EBITDA 2.94
Current ratio 13.81
Quick ratio 12.61