| Cash Flow | 2025-09-27 | 2025-06-28 |
|---|---|---|
| Net income from continuing operations | 145,800 | 92,100 |
| Depreciation and amortization | 25,200 | 17,000 |
| Stock-based compensation expense | 26,900 | 17,600 |
| Loss (gain) on disposal of equipment, intangibles and other assets | -6,300 | -4,000 |
| Provision for credit losses | 2,700 | 1,700 |
| Provision for deferred income taxes | 5,900 | 5,900 |
| Amortization of debt issuance cost | 2,300 | 900 |
| (increase) decrease in trade accounts receivable | 18,200 | 10,300 |
| (increase) decrease in related party receivable | -6,700 | 3,100 |
| (increase) decrease in inventories | 62,700 | 31,700 |
| (increase) decrease in other current assets | -7,000 | 8,800 |
| (increase) decrease in lease receivable, net | 10,300 | 5,500 |
| (increase) decrease in deferred costs and other contract assets | -2,600 | -1,900 |
| (increase) decrease in other non-current assets | -2,400 | -5,100 |
| Increase (decrease) in accounts payable | -13,600 | 2,700 |
| Increase (decrease) in accrued compensation | -1,800 | -12,000 |
| Increase (decrease) in accrued liabilities | 1,700 | 8,000 |
| Increase (decrease) in income tax payable | 5,100 | 0 |
| Increase (decrease) in deferred revenue and other contract-related liabilities | -700 | 1,900 |
| Increase (decrease) in other non-current liabilities | 3,000 | 1,100 |
| Net cash provided by (used in) operating activities from continuing operations | 156,900 | 99,500 |
| Net cash provided by (used in) operating activities from discontinued operations | 400 | 1,000 |
| Net cash provided by (used in) operating activities | 157,300 | 100,500 |
| Purchases of property and equipment | 12,300 | 6,400 |
| Other strategic investing activities | - | 0 |
| Proceeds from sale of property and equipment | 19,600 | 19,600 |
| Increase in intangible assets | 3,800 | 2,600 |
| Other strategic investing activities | -1,800 | - |
| Net cash provided by (used in) investing activities from continuing operations | 5,300 | 10,600 |
| Net cash provided by (used in) investing activities from discontinued operations | 278,500 | -9,100 |
| Net cash provided by (used in) investing activities | 283,800 | 1,500 |
| Borrowings under line of credit | 344,000 | 0 |
| Repayments on line of credit | 516,500 | 116,500 |
| Proceeds from issuance of common stock | 59,600 | 56,200 |
| Payroll tax withholdings on behalf of employees for vested equity awards | 13,600 | 12,000 |
| Repurchases of common stock | 177,000 | 13,700 |
| Net cash provided by (used in) financing activities from continuing operations | -303,500 | -86,000 |
| Net cash provided by (used in) financing activities from discontinued operations | -2,600 | -1,700 |
| Net cash provided by (used in) financing activities | -306,100 | -87,700 |
| Effect of foreign currency exchange rates on cash | -1,000 | 1,400 |
| Net increase in cash, cash equivalents and restricted cash | 134,000 | 15,700 |
| Cash and cash equivalents at beginning of period | 181,400 | - |
| Cash and cash equivalents at end of period | 315,400 | - |
MASIMO CORP (MASI)
MASIMO CORP (MASI)