Natus Medical Inc

EDGAR

128 filing records in this dataset, filed from 2001-08-30 to 2022-05-06. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

120 million USD

2022 Q1 · USD

Exact inputs and evidence

Operating margin

3.49%

2022 Q1 · %

Exact inputs and evidence
  • Operating Income: 4181000 USD Source
  • Revenue: 119793000 USD Source

Operating cash flow

8.9 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 8897000 USD Source

Free cash flow

7.84 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 8897000 USD Source
  • Capital Expenditure: 1062000 USD Source
Cash and cash equivalents
84.3 million USD Source
Exact value

84285000 USD

Long-term debt including current maturities
37 million USD Source
Exact value

37000000 USD

Shares outstanding
34.6 million shares Source
Exact value

34576100 shares

Reported share-count change

1.41% · 479 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 34096895 shares · 2021-03-31· Source
  • 34576100 shares · 2022-03-31· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-05-06.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2021-12-31
  • Operating income: 11 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2021-12-31
  • Total assets: 11 of 11 periods available· newest 2021-12-31
  • Total liabilities: 11 of 11 periods available· newest 2021-12-31
  • Current assets: 11 of 11 periods available· newest 2021-12-31
  • Current liabilities: 11 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 10 of 11 periods available· newest 2020-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2021-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +13.9%

    Prior period

    USD 415.68 million

    –

    Current period

    USD 473.44 million

    –

    Exact inputs and evidence

    473438000 − 415684000 = 57754000 USD

    415684000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    473438000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 29.79 million

    Prior period

    −USD 16.61 million

    –

    Current period

    USD 13.18 million

    –

    Exact inputs and evidence

    13177000 − -16613000 = 29790000 USD

    -16613000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    13177000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +85.9%

    Prior period

    USD 34.43 million

    –

    Current period

    USD 64 million

    –

    Exact inputs and evidence

    63995000 − 34426000 = 29569000 USD

    34426000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    63995000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -58%

    Prior period

    USD 8.61 million

    –

    Current period

    USD 3.62 million

    –

    Exact inputs and evidence

    3620000 − 8609000 = -4989000 USD

    8609000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    3620000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 473.44 million 100% of revenue
  • Cost of revenue USD 199.76 million 42% of revenue
  • Operating expenses USD 249.9 million 53% of revenue
  • Operating income USD 23.78 million 5% of revenue
  • Tax, interest and other Derived USD 10.6 million 2.2% of revenue
  • Net income USD 13.18 million 2.8% of revenue

Cash

  • Operating cash flow USD 64 million 14% of revenue
  • Capital expenditure USD 3.62 million 0.8% of revenue
  • Free cash flow Derived USD 60.38 million 13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 98%
  • 2013 90%
  • 2014 9.1%87%
  • 2015 10%86%
  • 2016 11%86%
  • 2017 Net loss: net income was −4.1% of revenue.
  • 2018 Operating loss: operating costs were 105% of revenue.
  • 2019 Operating loss: operating costs were 103% of revenue.
  • 2020 Operating loss: operating costs were 105% of revenue.
  • 2021 95%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-31292280000 287168000 Derived 5112000 1289000 Derived 3823000 17146000 Derived
Source
2013 2013-01-01 – 2013-12-31344112000 309452000 Derived 34660000 11513000 Derived 23147000 34972000 Derived
Source
2014 2014-01-01 – 2014-12-31355834000 309983000 Derived 45851000 13373000 Derived 32478000 37904000 Derived
Source
2015 2015-01-01 – 2015-12-31375865000 322392000 Derived 53473000 15549000 Derived 37924000 32784000 Derived
Source
2016 2016-01-01 – 2016-12-31381892000 326632000 Derived 55260000 12666000 Derived 42594000 69501000 Derived
Source
2017 2017-01-01 – 2017-12-31500970000 492253000 Derived 8717000 29010000 Derived -20293000 15660000 Derived
Source
2018 2018-01-01 – 2018-12-31530891000 555453000 Derived -24562000 -1627000 Derived -22935000 25145000 Derived
Source
2019 2019-01-01 – 2019-12-31495175000 510841000 Derived -15666000 5000 Derived -15671000 54734000 Derived
Source
2020 2020-01-01 – 2020-12-31415684000 435877000 Derived -20193000 -3580000 Derived -16613000 25817000 Derived
Source
2021 2021-01-01 – 2021-12-31473438000 449659000 Derived 23779000 10602000 Derived 13177000 60375000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 473.4M 2021
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.573.4M430.0M286.7M143.3M0.0201220172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue292280000
2013Revenue344112000
2014Revenue355834000
2015Revenue375865000
2016Revenue381892000
2017Revenue500970000
2018Revenue530891000
2019Revenue495175000
2020Revenue415684000
2021Revenue473438000

Revenue growth

Change in revenue from the same financial period one year earlier.

13.9% 2021
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35%21%8%-6%-20%201220172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over year25.5%
2013Year over year17.7%
2014Year over year3.4%
2015Year over year5.6%
2016Year over year1.6%
2017Year over year31.2%
2018Year over year6%
2019Year over year-6.7%
2020Year over year-16.1%
2021Year over year13.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 5% 2021
Net margin 2.8% 2021
Free cash flow margin 12.8% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.20.0%13.4%6.7%-0.0%-6.7%201220172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating margin1.7%
2013Operating margin10.1%
2014Operating margin12.9%
2015Operating margin14.2%
2016Operating margin14.5%
2017Operating margin1.7%
2018Operating margin-4.6%
2019Operating margin-3.2%
2020Operating margin-4.9%
2021Operating margin5%
2012Net margin1.3%
2013Net margin6.7%
2014Net margin9.1%
2015Net margin10.1%
2016Net margin11.2%
2017Net margin-4.1%
2018Net margin-4.3%
2019Net margin-3.2%
2020Net margin-4%
2021Net margin2.8%
2012Free cash flow margin5.9%
2013Free cash flow margin10.2%
2014Free cash flow margin10.7%
2015Free cash flow margin8.7%
2016Free cash flow margin18.2%
2017Free cash flow margin3.1%
2018Free cash flow margin4.7%
2019Free cash flow margin11.1%
2020Free cash flow margin6.2%
2021Free cash flow margin12.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 64M 2021
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.78.5M58.9M39.3M19.6M0.0201220172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow19392000
2013Operating cash flow36797000
2014Operating cash flow42143000
2015Operating cash flow36852000
2016Operating cash flow72687000
2017Operating cash flow19726000
2018Operating cash flow33020000
2019Operating cash flow60060000
2020Operating cash flow34426000
2021Operating cash flow63995000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 60.4M 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.75.1M56.3M37.5M18.8M0.0201220172021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flow17146000
2013Free cash flow34972000
2014Free cash flow37904000
2015Free cash flow32784000
2016Free cash flow69501000
2017Free cash flow15660000
2018Free cash flow25145000
2019Free cash flow54734000
2020Free cash flow25817000
2021Free cash flow60375000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

24.7% 2021
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.44%33%22%11%0%201220172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets31.4%
2013Liabilities / assets28.2%
2014Liabilities / assets18.9%
2015Liabilities / assets18.5%
2016Liabilities / assets35.7%
2017Liabilities / assets40.5%
2018Liabilities / assets37.6%
2019Liabilities / assets33.2%
2020Liabilities / assets31.5%
2021Liabilities / assets24.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.42× 2021
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.48×4.11×2.74×1.37×0.00×201220172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities1.71×
2013Current assets / current liabilities2.46×
2014Current assets / current liabilities3.15×
2015Current assets / current liabilities3.13×
2016Current assets / current liabilities5.08×
2017Current assets / current liabilities3.32×
2018Current assets / current liabilities2.14×
2019Current assets / current liabilities1.89×
2020Current assets / current liabilities1.86×
2021Current assets / current liabilities2.42×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2012 2012-01-01 – 2012-12-31
USD 3.82 million
Exact value

Exact value: 3823000 USD

2012-01-01 – 2012-12-31: 3823000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19.39 million
Exact value

Exact value: 19392000 USD

2012-01-01 – 2012-12-31: 19392000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.25 million
Exact value

Exact value: 2246000 USD

2012-01-01 – 2012-12-31: 2246000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.15 million
Calculation and evidence

19392000 − 2246000 USD

Exact free cash flow: 17146000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
USD 23.15 million
Exact value

Exact value: 23147000 USD

2013-01-01 – 2013-12-31: 23147000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.8 million
Exact value

Exact value: 36797000 USD

2013-01-01 – 2013-12-31: 36797000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.83 million
Exact value

Exact value: 1825000 USD

2013-01-01 – 2013-12-31: 1825000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 34.97 million
Calculation and evidence

36797000 − 1825000 USD

Exact free cash flow: 34972000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
USD 32.48 million
Exact value

Exact value: 32478000 USD

2014-01-01 – 2014-12-31: 32478000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 42.14 million
Exact value

Exact value: 42143000 USD

2014-01-01 – 2014-12-31: 42143000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.24 million
Exact value

Exact value: 4239000 USD

2014-01-01 – 2014-12-31: 4239000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.9 million
Calculation and evidence

42143000 − 4239000 USD

Exact free cash flow: 37904000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
USD 37.92 million
Exact value

Exact value: 37924000 USD

2015-01-01 – 2015-12-31: 37924000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.85 million
Exact value

Exact value: 36852000 USD

2015-01-01 – 2015-12-31: 36852000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.07 million
Exact value

Exact value: 4068000 USD

2015-01-01 – 2015-12-31: 4068000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.78 million
Calculation and evidence

36852000 − 4068000 USD

Exact free cash flow: 32784000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
USD 42.59 million
Exact value

Exact value: 42594000 USD

2016-01-01 – 2016-12-31: 42594000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 72.69 million
Exact value

Exact value: 72687000 USD

2016-01-01 – 2016-12-31: 72687000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.19 million
Exact value

Exact value: 3186000 USD

2016-01-01 – 2016-12-31: 3186000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 69.5 million
Calculation and evidence

72687000 − 3186000 USD

Exact free cash flow: 69501000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 20.29 million
Exact value

Exact value: -20293000 USD

2017-01-01 – 2017-12-31: -20293000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19.73 million
Exact value

Exact value: 19726000 USD

2017-01-01 – 2017-12-31: 19726000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.07 million
Exact value

Exact value: 4066000 USD

2017-01-01 – 2017-12-31: 4066000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.66 million
Calculation and evidence

19726000 − 4066000 USD

Exact free cash flow: 15660000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−USD 22.94 million
Exact value

Exact value: -22935000 USD

2018-01-01 – 2018-12-31: -22935000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.02 million
Exact value

Exact value: 33020000 USD

2018-01-01 – 2018-12-31: 33020000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.88 million
Exact value

Exact value: 7875000 USD

2018-01-01 – 2018-12-31: 7875000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 25.15 million
Calculation and evidence

33020000 − 7875000 USD

Exact free cash flow: 25145000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 15.67 million
Exact value

Exact value: -15671000 USD

2019-01-01 – 2019-12-31: -15671000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.06 million
Exact value

Exact value: 60060000 USD

2019-01-01 – 2019-12-31: 60060000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.33 million
Exact value

Exact value: 5326000 USD

2019-01-01 – 2019-12-31: 5326000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 54.73 million
Calculation and evidence

60060000 − 5326000 USD

Exact free cash flow: 54734000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 16.61 million
Exact value

Exact value: -16613000 USD

2020-01-01 – 2020-12-31: -16613000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 34.43 million
Exact value

Exact value: 34426000 USD

2020-01-01 – 2020-12-31: 34426000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.61 million
Exact value

Exact value: 8609000 USD

2020-01-01 – 2020-12-31: 8609000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 25.82 million
Calculation and evidence

34426000 − 8609000 USD

Exact free cash flow: 25817000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 13.18 million
Exact value

Exact value: 13177000 USD

2021-01-01 – 2021-12-31: 13177000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 64 million
Exact value

Exact value: 63995000 USD

2021-01-01 – 2021-12-31: 63995000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.62 million
Exact value

Exact value: 3620000 USD

2021-01-01 – 2021-12-31: 3620000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.38 million
Calculation and evidence

63995000 − 3620000 USD

Exact free cash flow: 60375000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

128 filings · 5,046 latest values · 5,048 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000878526, 878526, BABY, NTUS, edgar:878526

Also known as NATUS MEDICAL INC, Natus Medical Inc