Home Data Calendar Blog

VAPO

Tables

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Common Stock Value 0.01 0.05 0.05 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 NA NA NA

Weighted Average Number Of Diluted Shares Outstanding 6.36 50.63 40.61 NA 26.70 26.57 26.32 NA 25.99 25.89 NA NA NA NA NA NA NA NA NA NA NA NA NA

Weighted Average Number Of Shares Outstanding Basic 6.36 50.63 40.61 NA 26.70 26.57 26.32 NA 25.99 25.89 NA NA NA NA NA NA NA NA NA NA NA NA NA

Weighted Average Number Of Share Outstanding Basic And Diluted NA NA NA NA NA NA 26.32 NA 25.99 25.89 25.80 NA 25.58 23.09 20.88 NA 19.53 17.06 16.95 NA 0.88 0.84 0.79

Earnings Per Share Basic -2.38 -0.29 -0.45 -0.78 -0.98 -1.61 -0.87 -0.72 -0.52 -0.67 NA NA NA NA NA NA NA NA NA NA NA NA NA

Earnings Per Share Diluted -2.38 -0.29 -0.45 -0.78 -0.98 -1.61 -0.87 -0.72 -0.52 -0.67 NA NA NA NA NA NA NA NA NA NA NA NA NA

Earnings Per Share Basic And Diluted NA NA NA NA NA NA -0.87 -0.72 -0.52 -0.67 -0.40 -0.68 -0.49 -0.35 -0.66 -0.58 -0.65 -0.76 -0.76 20.94 -10.90 -13.39 -11.33

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Revenue From Contract With Customer Excluding Assessed Tax 15.17 16.04 17.73 18.66 13.54 12.97 21.62 22.24 38.12 20.62 32.31 40.91 30.56 35.15 19.11 13.01 10.81 11.99 12.30 11.69 9.39 10.56 10.74

Revenues 15.17 16.04 17.73 18.66 13.54 12.97 21.62 22.24 38.12 20.62 32.31 40.91 30.56 35.15 19.11 13.01 10.81 11.99 12.30 11.69 9.39 10.56 10.74

Cost Of Revenue 9.15 9.18 11.52 13.54 11.68 10.61 13.73 14.46 19.29 11.22 15.14 20.20 15.05 17.54 9.90 7.15 6.00 6.53 7.12 6.87 5.78 6.47 6.49

Gross Profit 6.01 6.86 6.21 5.12 1.86 2.37 7.89 7.79 18.82 9.41 17.17 20.71 15.51 17.61 9.22 5.86 4.81 5.46 5.18 4.82 3.61 4.09 4.25

Operating Expenses 16.28 17.02 19.84 22.83 24.78 42.20 27.82 25.77 31.71 26.01 26.87 33.03 26.72 24.38 21.93 18.58 16.45 17.13 17.31 15.75 12.34 13.25 12.66

Research And Development Expense 3.13 3.72 3.99 4.56 4.38 6.31 5.55 4.94 3.98 4.58 4.91 4.95 4.75 3.90 3.36 3.66 3.28 3.17 3.27 2.70 1.77 2.08 2.23

General And Administrative Expense 4.43 5.02 5.77 7.04 6.48 5.32 8.95 7.43 7.26 8.63 8.06 7.11 6.05 5.63 5.25 5.02 3.98 4.53 4.88 3.40 2.80 2.60 2.38

Selling And Marketing Expense 7.97 8.28 9.59 9.48 11.46 11.83 13.32 12.97 20.46 12.80 13.90 20.96 15.93 14.86 13.32 9.90 9.19 9.43 9.16 9.60 7.76 8.52 8.05

Operating Income Loss -10.27 -10.16 -13.62 -17.70 -22.92 -39.84 -19.93 -17.98 -12.88 -16.60 -9.70 -12.31 -11.21 -6.77 -12.71 -12.72 -11.64 -11.67 -12.13 -10.93 -8.73 -9.15 -8.42

Interest Expense 4.83 4.64 4.33 3.77 3.28 2.85 1.75 0.64 0.65 0.65 0.67 0.81 1.31 1.29 1.29 1.31 1.34 1.42 1.02 1.04 0.91 0.50 0.62

Interest Paid Net 1.55 1.44 1.28 2.81 2.73 2.31 0.98 0.60 0.61 0.61 0.64 0.77 1.25 1.22 1.20 1.23 1.27 1.35 0.94 0.99 0.86 0.60 0.58

Gains Losses On Extinguishment Of Debt NA NA NA 0.00 0.00 0.00 -1.11 NA NA NA NA -4.20 NA NA NA NA NA NA NA NA NA -1.84 NA

Allocated Share Based Compensation Expense 2.20 2.58 2.82 2.76 1.68 2.50 3.45 0.10 2.08 2.43 2.69 1.85 1.76 1.38 1.45 1.08 0.14 0.71 1.90 0.14 0.13 NA NA

Income Tax Expense Benefit 0.02 0.03 0.01 -0.06 -0.01 -0.01 0.09 NA NA NA NA NA NA 0.00 0.00 -0.15 0.00 0.00 0.00 0.00 0.00 NA NA

Profit Loss -15.13 -14.79 -18.09 -21.44 -26.20 -42.68 -22.94 -18.56 -13.57 -17.27 -10.41 -17.18 -12.44 -8.03 -13.84 -12.45 -12.77 -12.88 -12.96 -12.88 -9.46 -11.23 -8.91

Net Income Loss -15.13 -14.79 -18.09 -21.44 -26.20 -42.68 -22.94 -18.56 -13.57 -17.27 -10.41 -17.18 -12.44 -8.03 -13.84 -12.45 -12.77 -12.88 -12.96 -12.88 -9.46 -11.23 -8.91

Comprehensive Income Net Of Tax -15.28 -14.81 -17.95 -21.21 -26.37 -42.87 -22.99 -18.55 -13.61 -17.26 -10.40 -17.15 -12.41 -8.04 -13.91 -12.34 -12.84 -12.88 -12.96 -12.88 -9.46 -11.23 NA

Goodwill Impairment Loss NA NA NA 0.00 0.00 14.70 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Assets 80.60 90.08 100.65 96.19 112.62 135.14 180.55 160.09 170.81 173.96 191.04 215.66 201.62 208.84 104.78 111.89 120.74 84.17 95.34 97.25 NA NA NA

Liabilities 128.10 124.54 123.00 124.39 123.53 121.40 126.62 93.42 88.58 80.73 84.04 101.75 73.04 69.88 63.41 58.15 55.60 54.83 54.32 45.69 NA NA NA

Liabilities And Stockholders Equity 80.60 90.08 100.65 96.19 112.62 135.14 180.55 160.09 170.81 173.96 191.04 215.66 201.62 208.84 104.78 111.89 120.74 84.17 95.34 97.25 NA NA NA

Stockholders Equity -47.50 -34.46 -22.35 -28.19 -10.90 13.74 53.93 66.67 82.23 93.23 107.00 113.91 128.58 138.96 41.37 53.74 65.14 29.35 41.02 51.56 -155.92 -146.59 -135.55

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Assets Current 49.15 56.58 66.06 59.90 76.48 99.70 125.78 109.75 121.80 124.46 140.91 162.09 179.81 187.94 85.47 93.10 103.28 66.83 78.20 81.72 NA NA NA

Cash And Cash Equivalents At Carrying Value 14.42 18.00 25.71 15.74 28.71 49.88 72.91 57.07 70.33 81.49 93.83 113.68 139.01 148.34 60.39 71.66 83.52 46.05 56.67 58.22 NA 5.63 15.18

Accounts Receivable Net Current 7.44 8.92 8.40 9.10 8.14 7.05 9.91 10.91 20.81 8.50 13.66 23.49 10.88 16.45 11.95 8.24 6.85 7.30 6.66 7.11 NA NA NA

Inventory Net 23.09 25.14 28.50 32.98 36.43 38.37 38.05 36.56 24.73 29.36 26.93 19.87 25.03 18.64 9.10 9.14 10.84 11.22 12.42 13.71 NA NA NA

Prepaid Expense And Other Assets Current 4.20 4.52 3.44 2.08 3.20 4.40 4.91 5.21 5.92 5.12 6.49 5.04 4.89 4.50 4.02 4.07 2.07 2.26 2.46 2.68 NA NA NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Property Plant And Equipment Gross NA NA NA 46.05 NA NA NA 41.66 NA NA NA 35.07 NA NA NA 25.06 NA 22.57 21.59 20.52 NA NA NA

Accumulated Depreciation Depletion And Amortization Property Plant And Equipment NA NA NA 19.41 NA NA NA 19.50 NA NA NA 14.50 NA NA NA 9.98 NA 8.43 7.69 7.11 NA NA NA

Amortization Of Intangible Assets NA NA NA 0.03 0.03 0.15 0.15 0.16 0.16 0.16 0.15 0.10 NA NA NA 0.03 NA NA NA 0.00 0.00 0.00 NA

Property Plant And Equipment Net 23.91 24.44 25.67 26.64 25.69 25.53 25.34 22.16 21.73 21.62 21.67 20.57 17.99 17.20 15.70 15.09 14.31 14.14 13.90 13.42 NA NA NA

Goodwill 0.54 0.56 0.55 0.54 0.49 0.54 15.28 15.30 14.00 14.01 14.01 16.23 0.57 0.55 0.55 0.59 0.54 0.58 0.58 0.00 NA NA NA

Intangible Assets Net Excluding Goodwill NA NA NA NA 0.03 0.06 4.25 4.40 4.88 5.04 5.20 5.69 0.26 0.28 0.30 0.35 NA NA NA 0.00 NA NA NA

Finite Lived Intangible Assets Net NA NA NA NA 0.03 0.06 4.25 4.40 4.88 5.04 5.20 5.69 0.26 0.28 0.30 0.35 NA NA NA NA NA NA NA

Other Assets Noncurrent 2.21 2.59 2.10 2.11 2.12 0.94 1.03 1.11 1.20 1.17 1.17 0.97 1.06 0.95 0.86 0.84 0.41 0.35 0.35 0.31 NA NA NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Liabilities Current 16.19 15.12 15.98 19.56 19.69 18.86 23.41 43.17 35.16 26.90 28.03 41.98 30.16 27.34 21.43 16.19 13.57 12.81 12.32 14.04 NA NA NA

Accounts Payable Current 2.95 2.16 2.97 2.74 1.51 3.47 6.61 5.92 4.14 5.09 6.05 4.97 6.25 6.79 4.61 2.75 1.64 1.57 1.51 3.15 NA NA NA

Other Accrued Liabilities Current 1.35 1.53 1.77 1.93 2.37 1.53 2.56 2.59 NA NA NA 0.94 NA NA NA 0.85 NA 0.90 1.46 1.19 NA NA NA

Accrued Liabilities Current 12.00 11.66 11.81 15.61 16.71 14.14 15.38 28.56 28.83 19.28 19.54 36.55 19.13 15.80 12.15 9.81 8.89 7.94 6.66 7.65 NA NA NA

Contract With Customer Liability Current 0.12 0.12 0.14 0.20 0.37 0.12 0.15 0.37 0.40 0.12 0.33 0.46 0.28 0.26 0.17 0.14 NA NA NA NA NA NA NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Deferred Finance Costs Noncurrent Net NA NA NA 3.00 NA NA NA 0.30 NA NA NA 0.30 NA NA NA 0.80 NA NA NA NA NA NA NA

Other Liabilities Noncurrent 7.49 7.60 7.75 7.83 7.02 5.87 6.73 10.52 11.98 12.40 12.60 15.23 0.88 0.60 0.13 0.17 0.23 0.28 0.33 0.33 NA NA NA

Operating Lease Liability Noncurrent NA NA NA 5.88 6.03 5.24 NA 5.36 NA NA NA 6.78 NA NA NA NA NA NA NA NA NA NA NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Stockholders Equity -47.50 -34.46 -22.35 -28.19 -10.90 13.74 53.93 66.67 82.23 93.23 107.00 113.91 128.58 138.96 41.37 53.74 65.14 29.35 41.02 51.56 -155.92 -146.59 -135.55

Common Stock Value 0.01 0.05 0.05 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 NA NA NA

Additional Paid In Capital Common Stock 490.70 488.42 485.71 461.94 458.02 456.29 453.61 443.36 440.37 437.76 434.27 430.78 428.31 426.28 320.66 319.12 318.18 269.56 268.35 265.93 NA NA NA

Retained Earnings Accumulated Deficit -538.01 -522.88 -508.09 -490.00 -468.56 -442.36 -399.68 -376.74 -358.18 -344.62 -327.35 -316.94 -299.76 -287.32 -279.29 -265.44 -252.99 -240.23 -227.35 -214.38 NA NA NA

Accumulated Other Comprehensive Income Loss Net Of Tax -0.19 -0.04 -0.02 -0.16 -0.39 -0.21 -0.03 0.03 0.02 0.06 0.05 0.04 0.00 -0.03 -0.03 0.04 NA NA NA NA NA NA NA

Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 2.14 2.53 2.76 NA 1.61 2.41 3.37 NA 2.07 2.42 2.69 NA 1.76 1.38 1.45 1.08 0.14 0.71 1.90 0.14 0.13 0.12 0.12

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Net Cash Provided By Used In Operating Activities -2.96 -7.35 -10.03 -10.89 -19.13 -19.67 -30.47 -16.15 -8.82 -10.44 -19.96 -7.36 -7.43 -13.95 -10.72 -11.13 -9.64 -9.05 -9.83 -11.42 -11.51 -6.61 -10.48

Net Cash Provided By Used In Investing Activities -0.55 -0.40 -1.00 -3.34 -1.98 -3.28 -3.01 -2.38 -1.66 -0.90 -2.26 -12.22 -2.10 -2.28 -1.56 -1.61 -0.97 -1.04 -2.69 -1.18 -1.53 -1.22 -1.25

Net Cash Provided By Used In Financing Activities 0.00 0.08 20.94 1.16 0.01 -0.02 50.18 5.28 -0.68 -0.99 0.76 -5.78 0.22 104.20 1.03 0.85 48.09 -0.51 11.02 57.58 20.61 -1.71 0.39

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Net Cash Provided By Used In Operating Activities -2.96 -7.35 -10.03 -10.89 -19.13 -19.67 -30.47 -16.15 -8.82 -10.44 -19.96 -7.36 -7.43 -13.95 -10.72 -11.13 -9.64 -9.05 -9.83 -11.42 -11.51 -6.61 -10.48

Net Income Loss -15.13 -14.79 -18.09 -21.44 -26.20 -42.68 -22.94 -18.56 -13.57 -17.27 -10.41 -17.18 -12.44 -8.03 -13.84 -12.45 -12.77 -12.88 -12.96 -12.88 -9.46 -11.23 -8.91

Profit Loss -15.13 -14.79 -18.09 -21.44 -26.20 -42.68 -22.94 -18.56 -13.57 -17.27 -10.41 -17.18 -12.44 -8.03 -13.84 -12.45 -12.77 -12.88 -12.96 -12.88 -9.46 -11.23 -8.91

Increase Decrease In Accounts Receivable -1.47 0.45 -0.66 1.18 1.18 -2.71 -0.81 -9.62 12.42 -5.21 -9.99 11.89 -5.63 4.67 3.88 1.45 -0.47 0.70 -0.85 1.32 -0.69 -0.02 -0.19

Increase Decrease In Inventories -1.54 -3.26 -4.38 -3.10 -0.03 1.03 1.65 12.18 -4.71 2.24 7.04 -5.31 6.26 9.19 0.01 -1.68 -0.39 -1.21 -1.78 1.17 1.89 -0.11 -0.69

Increase Decrease In Accounts Payable 0.56 -0.43 0.11 0.95 -1.85 -2.52 0.08 1.65 -0.55 -1.18 0.87 -1.34 -0.58 2.07 1.31 1.65 0.02 0.08 -1.66 1.23 -1.68 1.94 -0.60

Deferred Income Tax Expense Benefit 0.02 0.03 0.01 -0.06 -0.01 -0.00 0.08 -0.09 0.01 0.00 0.00 NA NA NA NA NA NA NA NA NA NA NA NA

Share Based Compensation 2.20 2.58 2.82 2.76 1.68 2.50 3.45 2.57 2.08 2.43 2.69 1.85 1.76 1.38 1.45 1.08 0.14 0.71 1.90 0.14 0.13 0.12 0.12

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Net Cash Provided By Used In Investing Activities -0.55 -0.40 -1.00 -3.34 -1.98 -3.28 -3.01 -2.38 -1.66 -0.90 -2.26 -12.22 -2.10 -2.28 -1.56 -1.61 -0.97 -1.04 -2.69 -1.18 -1.53 -1.22 -1.25

Payments To Acquire Property Plant And Equipment 0.55 0.40 1.00 3.34 1.98 3.28 3.01 1.08 1.66 0.90 2.26 3.85 2.10 2.28 1.56 1.61 0.97 1.04 1.13 1.18 1.53 1.22 1.25

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Net Cash Provided By Used In Financing Activities 0.00 0.08 20.94 1.16 0.01 -0.02 50.18 5.28 -0.68 -0.99 0.76 -5.78 0.22 104.20 1.03 0.85 48.09 -0.51 11.02 57.58 20.61 -1.71 0.39

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31

Revenues 15.17 16.04 17.73 18.66 13.54 12.97 21.62 22.24 38.12 20.62 32.31 40.91 30.56 35.15 19.11 13.01 10.81 11.99 12.30 11.69 9.39 10.56 10.74

Service NA NA NA NA NA 1.00 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Service, Vapotherm Access Reporting Unit NA NA NA NA 0.70 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

, Related Party NA NA NA NA NA 0.10 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Related Party NA 0.30 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA

Revenue From Contract With Customer Excluding Assessed Tax 15.17 16.04 17.73 18.66 13.54 12.97 21.62 22.24 38.12 20.62 32.31 40.91 30.56 35.15 19.11 13.01 10.81 11.99 12.30 11.69 9.39 10.56 10.74

Service Other 1.51 1.46 1.41 1.51 2.09 2.49 2.69 1.88 1.33 1.66 1.70 1.25 0.62 0.54 0.65 0.41 0.46 0.53 0.60 NA NA NA NA

Capital Equipment Lease Revenue 0.18 0.12 0.13 0.18 0.17 0.14 0.40 0.72 1.29 0.70 1.61 2.36 1.13 1.63 0.64 NA NA NA NA NA NA NA NA

Capital Equipment Product Revenue 1.89 3.12 3.31 2.42 1.39 2.02 3.16 4.15 13.33 5.02 11.16 18.64 15.24 19.30 5.00 2.61 2.06 2.65 2.02 NA NA NA NA

Disposable Product Revenue 11.17 10.93 12.42 14.11 9.46 7.91 14.88 15.01 21.67 12.79 17.16 18.07 13.04 13.16 12.43 9.68 7.83 8.53 9.02 7.97 6.30 6.62 7.57

Other Lease Revenue 0.41 0.41 0.46 0.45 0.43 0.41 0.49 0.49 0.49 0.45 0.68 0.58 0.52 0.51 0.39 NA NA NA NA NA NA NA NA

Product Revenue 13.06 14.05 15.72 16.53 10.86 9.93 18.04 19.15 35.01 17.82 28.32 36.71 28.29 32.47 17.43 12.29 9.88 11.18 11.03 10.88 8.68 9.82 9.85

Service Other,US 1.14 1.11 0.78 1.19 1.78 2.16 2.42 1.49 1.02 1.29 1.25 0.94 0.34 0.11 0.40 0.15 0.20 0.28 0.33 NA NA NA NA

Service Other, Non Us 0.37 0.35 0.64 0.32 0.31 0.33 0.27 0.39 0.31 0.37 0.44 0.31 0.27 0.43 0.25 0.26 0.26 0.25 0.27 NA NA NA NA

Capital Equipment Lease Revenue,US 0.10 0.04 0.04 0.10 0.06 0.08 0.24 0.66 1.20 0.65 1.58 2.33 1.12 1.62 0.63 NA NA NA NA NA NA NA NA

Capital Equipment Lease Revenue, Non Us 0.09 0.08 0.09 0.07 0.11 0.06 0.16 0.06 0.10 0.04 0.03 0.03 0.01 0.01 0.02 NA NA NA NA NA NA NA NA

Capital Equipment Product Revenue,US 1.36 2.52 2.50 1.90 1.14 1.09 2.37 3.31 11.29 1.71 6.23 14.89 13.20 14.08 3.30 1.63 1.41 1.60 1.51 NA NA NA NA

Capital Equipment Product Revenue, Non Us 0.53 0.60 0.81 0.52 0.26 0.93 0.78 0.83 2.04 3.31 4.93 3.75 2.05 5.23 1.70 0.98 0.65 1.05 0.51 NA NA NA NA

Disposable Product Revenue,US 8.31 7.88 9.35 11.99 7.74 5.84 11.07 11.93 19.04 7.33 12.46 14.99 10.43 9.44 9.69 7.73 5.96 6.51 7.55 6.35 5.13 5.20 6.34

Disposable Product Revenue, Non Us 2.86 3.05 3.07 2.12 1.73 2.07 3.81 3.07 2.63 5.47 4.70 3.09 2.62 3.72 2.74 1.95 1.86 2.02 1.47 1.62 1.17 1.42 1.23

Other Lease Revenue,US 0.32 0.30 0.35 0.35 0.35 0.33 0.39 0.41 0.40 0.34 0.54 0.47 0.44 0.43 0.32 NA NA NA NA NA NA NA NA

Other Lease Revenue, Non Us 0.09 0.10 0.11 0.10 0.08 0.08 0.10 0.09 0.09 0.11 0.14 0.12 0.08 0.08 0.07 NA NA NA NA NA NA NA NA

Product Revenue,US 9.67 10.40 11.85 13.89 8.87 6.93 13.45 15.24 30.33 9.04 18.69 29.87 23.62 23.52 12.99 9.36 7.37 8.11 9.06 8.33 6.94 7.14 7.92

Product Revenue, Non Us 3.39 3.65 3.88 2.64 1.99 3.00 4.59 3.91 4.67 8.78 9.63 6.84 4.67 8.95 4.43 2.93 2.51 3.06 1.98 2.56 1.74 2.69 1.94

US 11.23 11.85 13.01 15.53 11.06 9.50 16.50 17.80 32.95 11.33 22.07 33.61 25.53 25.68 14.34 9.82 8.04 8.68 10.05 9.03 7.54 7.82 8.62

Non Us 3.94 4.19 4.72 3.13 2.48 3.47 5.12 4.45 5.17 9.29 10.24 7.29 5.03 9.47 4.77 3.19 2.77 3.31 2.25 2.65 1.85 2.74 2.12

Plots across concepts

IncomeStatement

Comprehensive Income Net Of Tax

Expenses

Income Tax Expense Benefit

Balance Sheet

Stockholders Equity

Assets

Intangible Assets Net Excluding Goodwill

Current Assets

Prepaid Expense And Other Assets Current

NonCurrent Assets

Intangible Assets Net Excluding Goodwill

PropertyPlantAndEquipmentNet

Accumulated Depreciation Depletion And Amortization Property Plant And Equipment

Liabilities

Operating Lease Liability

Current Liabilities

Contract With Customer Liability Current

Noncurrent Liabilities

Operating Lease Liability Noncurrent

Stockholders Equity

Retained Earnings Accumulated Deficit

CashFlow

Net Income Loss

NetCashProvidedByUsedInOperatingActivities

Net Income Loss

NetCashProvidedByUsedInInvestingActivities

Net Cash Provided By Used In Investing Activities

NetCashProvidedByUsedInFinancingActivities

Net Cash Provided By Used In Financing Activities

Shares

Weighted Average Number Of Diluted Shares Outstanding

OperatingLeaseLiability

Operating Lease Liability Current

LesseeOperatingLeaseLiabilityPaymentsDue

Lessee Operating Lease Liability Payments Due Year Four

FiniteLivedIntangibleAssets

Finite Lived Intangible Assets Net

InventoryNet

Inventory Finished Goods Net Of Reserves

AccountsReceivable

Allowance For Doubtful Accounts Receivable Current

Line plots across dimensions of each concept

TTM Greenblatt ROC
_
(None,)

T T M Greenblatt R O C_

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService, us-gaap:StatementGeographical
(None, 'US')

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service, us-gaap: Statement Geographical

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementGeographical
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Geographical

us-gaap:AllocatedShareBasedCompensationExpense
us-gaap:IncomeStatementLocation
(None,)

Allocated Share Based Compensation Expenseus-gaap: Income Statement Location

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:AssetsNoncurrent
us-gaap:StatementGeographical
(None,)

Assets Noncurrentus-gaap: Statement Geographical

us-gaap:PropertyPlantAndEquipmentGross
us-gaap:PropertyPlantAndEquipmentByType
(None,)

Property Plant And Equipment Grossus-gaap: Property Plant And Equipment By Type

us-gaap:AmortizationOfIntangibleAssets
us-gaap:IncomeStatementLocation
(None,)

Amortization Of Intangible Assetsus-gaap: Income Statement Location

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService, us-gaap:StatementGeographical
(None, 'US')

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service, us-gaap: Statement Geographical

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementGeographical
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Geographical