LIVN Nasdaq Health Care Equipment Financials FY2016βFY2025
LivaNova had $1.4B of revenue in fiscal 2025, up 10.7% on the year before. Over five years, revenue changed +8.2% a year on average.
Hi! I read LivaNovaβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+10.7%
Yes. Sales grew 10.7% last year.
Does it make a profit?
β17.5%
No. It lost money last year.
Does profit turn into cash?
12.5%
Yes. 12.5% of sales ends up as free cash.
How healthy are the accounts?
5 / 9
Mixed. It passes 5 of 9 health tests.
How is the share priced?
23.9x
One share costs 23.9 times its yearly profit per share. Typical for its sector: 28.4x.
Rules of thumb on reported numbers. A starting point, not a recommendation.
About these figures. LivaNova's filings tag only its depreciation as its depreciation and amortization total for 2019 to 2022, leaving out its amortization of intangibles, so depreciation and amortization, EBITDA and the ratios built on it are left blank.
Is it selling more, and how much does it keep?
KIRA Β· LivaNova had $1.4B of revenue in fiscal 2025, up 10.7% on the year before. Over five years, revenue changed +8.2% a year on average. Its operating margin was 14.4%, up 4.1Β pts: of every 100 in sales, about 14 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· LivaNova lost $243M in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $173M in fiscal 2025, 12.5% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· LivaNova returned $0.0M to shareholders in fiscal 2025, 0% of free cash flow. The diluted share count fell 0.1%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders sold $1.0M of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$1.0M
3 insiders
Of sales under plans
0%
$0.0M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Sep 10, 2026 | Francesco BianchiDirector | Sold | 3,500 | $78.01 | $0.3M | Form 4 |
| Sep 4, 2026 | Brooke StoryDirector | Sold | 2,300 | $81.42 | $0.2M | Form 4 |
| Aug 31, 2026 | Francesco BianchiDirector | Sold | 1,650 | $79.72 | $0.1M | Form 4 |
| Aug 11, 2026 | Ahmet TezelChief Innovation Officer | Sold | 2,675 | $77.74 | $0.2M | Form 4 |
| Jun 15, 2026 | Francesco BianchiDirector | Sold | 1,200 | $80.19 | $0.1M | Form 4 |
| May 26, 2026 | Francesco BianchiDirector | Sold | 1,800 | $75.75 | $0.1M | Form 4 |
| Nov 18, 2025 | Brooke StoryDirector | Sold | 250 | $53.94 | $0.0M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· LivaNova has $260M more cash than debt.
Cash, debt and the ratios that show how comfortably LivaNova can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $208M | $214M | $267M | $429M | $636M |
| Debt incl. finance leases | $237M | $539M | $586M | $627M | $376M |
| Debt / equity | 0.2x | 0.5x | 0.5x | 0.5x | 0.3x |
| Interest coverage | β0.0x | β1.6x | β1.2x | 2.1x | 4.1x |
| Current ratio | 1.0x | 3.0x | 3.0x | 2.9x | 1.4x |
| Quick ratio | 0.8x | 2.5x | 2.5x | 2.5x | 1.2x |
| Total assets | $2.2B | $2.3B | $2.4B | $2.5B | $2.6B |
| Total liabilities | $906M | $1.1B | $1.2B | $1.2B | $1.4B |
| Shareholders' equity | $1.3B | $1.2B | $1.3B | $1.3B | $1.2B |
| Net debt (β = net cash) | $28.8M | $325M | $320M | $198M | β$260M |
KIRA Β· Its return on capital was 12.8%: every 100 invested in the business earned about 13 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· LivaNova passes 5 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 5 / 9 | 6 / 9 | 5 / 9 |
| Accruals ratio | β2.4% | β4.9% | β19.4% |
| Altman Z'' | 1.44 | 2.26 | 0.72 |
What does the share cost, and how does it compare?
KIRA Β· At $80.90 a share, the company is worth $4.6B: 23.9 times its earnings of the last four quarters.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of $260M and divides by 54.5M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 23.9x Β· peers 52.4x Β· sector 28.4x.
KIRA Β· LivaNova grew sales faster than 3 of its 4 similar companies. Its P/E is higher than 0 of 3.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| LivaNova LIVN | $4.6B | 10.7% | 14.4% | 12.5% | 12.8% | 23.9x | 5 | |
| CONMED CNMD | $1.5B | 5.2% | 7.5% | 11.0% | 3.7% | β | 6 | Compare β |
| Penumbra PEN | $12.8B | 17.5% | 13.5% | 12.5% | 18.8% | 79.7x | 7 | Compare β |
| Integra Lifesciences IART | $936M | 1.5% | β30.2% | β1.9% | β22.0% | 70.1x | 5 | Compare β |
| Integer ITGR | $4.3B | 8.0% | 11.9% | 5.7% | 6.6% | 34.7x | 7 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $965M | $1.0B | $1.1B | $1.1B | $934M | $1.0B | $1.0B | $1.2B | $1.3B | $1.4B |
| Gross profit | $560M | $652M | $746M | $724M | $595M | $706M | $707M | $756M | $854M | $940M |
| Research and development | $82.1M | $110M | $146M | $147M | $153M | $183M | $156M | $194M | $183M | $186M |
| Operating income | $33.4M | $96.5M | β$248M | β$172M | β$274M | β$0.8M | β$76.8M | β$68.5M | $129M | $199M |
| Interest expense | $10.6M | $7.8M | $9.8M | $15.1M | $40.8M | $50.2M | $48.2M | $58.9M | $63.1M | $49.3M |
| Pretax income | $25.7M | $121M | β$247M | β$188M | β$348M | β$125M | β$75.1M | β$81.2M | $88.3M | β$221M |
| Income tax | $5.1M | $50.0M | β$69.6M | β$30.4M | β$1.0M | $11.2M | $11.1M | β$98.9M | $25.1M | $21.6M |
| Net income | β$62.8M | β$25.1M | β$189M | β$158M | β$349M | β$136M | β$86.2M | $17.5M | $63.2M | β$243M |
| Diluted EPS | β$1.28 | β$0.52 | β$3.91 | β$3.26 | β$7.18 | β$2.68 | β$1.61 | $0.32 | $1.16 | β$4.45 |
| Diluted shares | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
| Cash flow | ||||||||||
| Cash from operations | $90.2M | $91.3M | $121M | β$91.1M | β$79.4M | $103M | $69.9M | $74.9M | $183M | $254M |
| Capital expenditure | $38.4M | $32.9M | $37.2M | $24.7M | $35.0M | $25.5M | $26.5M | $35.0M | $47.1M | $81.0M |
| Free cash flow | $51.8M | $58.4M | $83.3M | β$116M | β$114M | $77.1M | $43.4M | $39.9M | $136M | $173M |
| Stock-based compensation | $19.6M | $19.1M | $26.9M | $32.6M | $35.1M | $40.6M | $44.8M | $36.4M | $33.9M | $36.3M |
| Acquisitions | $0.0M | $14.2M | $280M | $10.8M | $1.7M | $1.7M | $8.9M | $0.0M | $0.0M | $0.0M |
| Share buybacks | $54.5M | $0.0M | $50.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends paid | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends and buybacks | $54.5M | $0.0M | $50.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $39.8M | $93.6M | $47.2M | $61.1M | $253M | $208M | $214M | $267M | $429M | $636M |
| Total debt | $149M | β | $163M | $334M | $651M | $237M | $539M | $586M | $627M | $376M |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $813M | $870M | $533M | $549M | $708M | $679M | $886M | $988M | $1.1B | $1.1B |
| Current liabilities | $350M | $406M | $497M | $513M | $309M | $697M | $297M | $335M | $392M | $808M |
| Inventory | $133M | $145M | $154M | $164M | $115M | $106M | $129M | $148M | $148M | $165M |
| Property and equipment, net | $204M | $192M | $191M | $181M | $164M | $150M | $147M | $154M | $170M | $243M |
| Total assets | $2.3B | $2.5B | $2.5B | $2.4B | $2.4B | $2.2B | $2.3B | $2.4B | $2.5B | $2.6B |
| Total liabilities | $636M | $689M | $1.0B | $1.0B | $1.3B | $906M | $1.1B | $1.2B | $1.2B | $1.4B |
| Shareholders' equity | $1.7B | $1.8B | $1.5B | $1.4B | $1.1B | $1.3B | $1.2B | $1.3B | $1.3B | $1.2B |
| Margins | ||||||||||
| Gross margin | 58.0% | 64.4% | 67.4% | 66.8% | 63.7% | 68.2% | 69.2% | 65.5% | 68.1% | 67.7% |
| Operating margin | 3.5% | 9.5% | β22.4% | β15.8% | β29.3% | β0.1% | β7.5% | β5.9% | 10.3% | 14.4% |
| Net margin | β6.5% | β2.5% | β17.1% | β14.5% | β37.3% | β13.1% | β8.4% | 1.5% | 5.0% | β17.5% |
| FCF margin | 5.4% | 5.8% | 7.5% | β10.7% | β12.3% | 7.4% | 4.3% | 3.5% | 10.8% | 12.5% |
| Returns | ||||||||||
| Return on capital | 2.7% | β | β | β8.3% | β13.7% | β0.0% | β4.3% | β3.5% | 5.9% | 12.8% |
| Return on capital employed | 2.9% | 4.7% | β12.0% | β8.7% | β13.7% | β0.0% | β4.4% | β3.4% | 6.1% | 10.2% |
| Return on equity | β6.3% | β1.4% | β11.4% | β11.0% | β28.1% | β11.3% | β6.9% | 1.4% | 4.9% | β19.2% |
| Return on assets | β4.7% | β1.0% | β7.5% | β6.4% | β14.5% | β5.9% | β3.8% | 0.7% | 2.6% | β9.5% |
| Growth | ||||||||||
| Revenue growth | 230.9% | 4.9% | 9.4% | β2.1% | β13.8% | 10.8% | β1.3% | 12.9% | 8.7% | 10.7% |
| Net income growth | β208.5% | β | β | β | β | β | β | β | 260.4% | β483.5% |
| EPS growth | β159.0% | β | β | β | β | β | β | β | 262.5% | β483.6% |
| FCF growth | β29.1% | 12.8% | 42.6% | β239.1% | β | β | β43.7% | β8.0% | 240.4% | 27.5% |
| Share count change | 84.1% | β1.1% | β0.0% | β0.3% | 0.5% | 4.2% | 5.6% | 1.4% | 0.7% | β0.1% |
| Financial health | ||||||||||
| Debt / equity | 0.1x | β | 0.1x | 0.2x | 0.6x | 0.2x | 0.5x | 0.5x | 0.5x | 0.3x |
| Interest coverage | 3.2x | 12.4x | β25.3x | β11.4x | β6.7x | β0.0x | β1.6x | β1.2x | 2.1x | 4.1x |
| Current ratio | 2.3x | 2.1x | 1.1x | 1.1x | 2.3x | 1.0x | 3.0x | 3.0x | 2.9x | 1.4x |
| Quick ratio | 1.9x | 1.8x | 0.8x | 0.8x | 1.9x | 0.8x | 2.5x | 2.5x | 2.5x | 1.2x |
| Capital allocation | ||||||||||
| Capex / revenue | 4.0% | 3.3% | 3.4% | 2.3% | 3.8% | 2.5% | 2.6% | 3.0% | 3.8% | 5.8% |
| Stock comp / revenue | 2.0% | 1.9% | 2.4% | 3.0% | 3.8% | 3.9% | 4.4% | 3.2% | 2.7% | 2.6% |
| Payouts / FCF | 105.2% | 0.0% | 60.0% | β | β | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Quality scores | ||||||||||
| Piotroski F-score | 3.0 | β | β | 3.0 | 2.0 | 6.0 | 6.0 | 5.0 | 6.0 | 5.0 |
| Altman Z'' | 4.2 | 4.2 | 0.6 | 0.5 | 0.2 | 0.1 | 1.2 | 1.4 | 2.3 | 0.7 |
| Accruals ratio | β11.5% | β4.8% | β12.3% | β2.7% | β11.2% | β10.4% | β7.0% | β2.4% | β4.9% | β19.4% |
Source: SEC EDGAR XBRL filings (CIK 0001639691). Data updated October 16, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
