VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ICUIICU Medical, Inc.
$148.27$3.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksICUIBalance Sheet

ICU Medical, Inc. (ICUI) Balance Sheet

30Y historyFree accessUpdated daily

The company maintains a strained capital structure with $1.5 billion in goodwill and a debt-to-equity ratio of 0.64 as of 2026Q1.

ICUI Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Total Current Assets1.19B1.18B1.44B1.22B1.24B1.03B914.38M882.2M927.04M864.66M569.1M505.01M437.21M394.3M325.5M262.99M207.83M207.94M179.39M153.26M171.44M137.76M117.04M111.22M114.21M90.4M67.2M49.4M47.9M41.1M38.2M
Cash & Short-Term Investments288.33M307.96M308.57M254.72M213.01M567.25M410.78M292.64M382.11M300.13M445.08M377.4M346.76M296.89M226.16M159.99M93.36M108.14M111.79M95.64M116.92M86.74M87.34M73.14M88.47M73.03M50.79M38.4M2M3M2.1M
Cash Only288.33M307.96M308.57M254.22M208.78M552.83M396.1M268.67M344.78M290.07M445.08M336.16M275.81M226.02M146.9M99.59M78.85M51.25M55.7M7.87M13.15M6.85M5.62M1.79M4.17M3.9M1.95M1.9M2M3M2.1M
Short-Term Investments000501K4.22M14.42M14.69M23.97M37.33M10.06M041.23M70.95M70.87M79.26M60.4M14.51M56.89M56.09M87.77M103.77M79.89M81.72M71.35M84.3M69.13M48.84M36.5M000
Accounts Receivable201.08M180.51M202.7M182.15M246.9M124.81M127.77M202.22M196.44M149.12M59.11M57.85M39.05M45.32M49.13M43.57M55.11M47.78M38.42M26.11M26.61M24.82M11.56M29.09M16.63M13.06M12.43M7.1M6.5M3.4M3M
Days Sales Outstanding34.6129.5531.0629.4339.5334.6136.6958.2951.2142.1156.8761.846.0952.7356.5952.6370.6875.3268.550.6648.1757.5155.8398.8969.1469.0480.7155.1459.6140.8244.51
Inventory605.59M615.86M584.68M709.36M696.01M290.24M314.93M337.64M311.16M288.66M49.26M43.63M36.93M34.45M36.33M40.42M44.06M41.33M17.93M19.5M16.32M15.44M8.43M3.4M5.75M1.59M1.44M2.1M2M1.8M2.2M
Days Inventory Outstanding163.59159.38137.04170.42160.56128.44142155.15136.83121.59101.039985.479.0982.792.31104.43122.9456.9564.7849.2463.9377.225.657.5520.1127.3247.9151.0561.495.6
Other Current Assets69.75M47.63M321.42M41.01M43.05M20.27M25.24M27.16M21.1M38.89M13.99M18.5M10.5M10.32M11.56M10.84M14.63M8.71M6.7M9.26M7.06M7M3.14M2.01M1.71M2.11M2.55M1.8M37.4M32.9M30.9M
Total Non-Current Assets2.82B2.86B2.76B3.16B3.28B850.93M849.32M810.18M658.36M632.29M135.59M121.82M103.89M105.35M103.01M100.7M104.39M101.22M104.05M89.34M72.81M66.78M47.72M53.07M42.82M26.94M25.66M26M14.5M10.1M11.4M
Property, Plant & Equipment502.13M506.29M499.3M685.52M713.58M510.88M513.2M490.55M432.64M398.68M85.7M74.32M86.09M87.86M85.94M83.05M83.55M78.39M69.9M72.71M59.04M52.19M40.93M41.04M34.61M25.12M23.92M24.4M13.8M9.6M10.9M
Fixed Asset Turnover4.24x4.40x4.77x3.30x3.20x2.58x2.48x2.58x3.24x3.24x4.43x4.60x3.59x3.57x3.69x3.64x3.41x2.95x2.93x2.59x3.42x3.02x1.85x2.62x2.54x2.75x2.35x1.93x2.88x3.17x2.26x
Goodwill1.49B1.5B1.43B1.47B1.45B43.44M33M31.25M11.2M12.36M5.58M6.46M1.48M1.48M1.48M1.48M1.48M1.48M0000000000000
Intangible Assets598.97M633.56M740.79M870.59M982.77M188.31M197.23M211.41M133.42M143.75M22.38M23.94M7.06M8.49M9.95M11.42M14.81M16.78M10.78M11.88M9.78M10.96M2.78M4.17M0000000
Long-Term Investments528.97M131.59M8.76M3.12M3.69M7.86M12.97M02.02M14.58M-21.93M-17.1M-13.94M-7.52M97.37M00-3.71M11.35M000-1.16M00000000
Other Non-Current Assets80.79M62.88M56.11M88.19M99.69M57.83M61.88M48.98M40.42M38.14M21.93M17.1M13.94M7.52M-97.37M004.57M8.16M2.31M1.11M2.9M4.01M5.18M3.9M856K1.74M1.6M700K500K500K
Total Assets4.01B4.05B4.2B4.38B4.52B1.88B1.76B1.69B1.59B1.5B704.69M626.83M541.1M499.64M428.51M363.69M312.23M309.15M283.43M242.59M244.25M204.54M164.77M164.29M157.03M117.34M92.86M75.4M62.4M51.2M49.6M
Asset Turnover0.53x0.55x0.57x0.52x0.50x0.70x0.72x0.75x0.88x0.86x0.54x0.55x0.57x0.63x0.74x0.83x0.91x0.75x0.72x0.78x0.83x0.77x0.46x0.65x0.56x0.59x0.61x0.62x0.64x0.59x0.50x
Asset Growth %-16.61%-3.65%-3.99%-3.04%140.1%6.64%4.21%6.75%5.91%112.43%12.42%15.84%8.3%16.6%17.82%16.48%0.99%9.07%16.83%-0.68%19.42%24.14%0.29%4.62%33.82%26.36%23.16%20.83%21.88%3.23%3.55%
Total Current Liabilities517.9M498.86M556.18M481.84M494.56M200.78M195.49M248.47M249.29M210.29M40.54M42.62M28.73M26.89M29.12M29.31M25.76M33.7M21.96M21.48M15.92M13.89M7.45M8.29M11.64M10.66M9.48M7.4M4.1M3.2M2.7M
Accounts Payable173.98M154.37M148.02M150.03M215.9M81.13M71.86M128.63M120.47M78.23M14.64M13.67M11.38M11.34M11.31M13.25M10.88M18.42M7.88M8.44M8.13M5.08M2.69M3.05M5.05M2.4M1.69M1M700K1.4M1.9M
Days Payables Outstanding44.4839.9534.6936.0449.8135.932.459.152.9832.9530.0331.0226.3126.0225.7430.2625.7954.8125.0328.0324.5421.0324.6622.9950.5130.2932.1122.8117.8747.7682.56
Short-Term Debt34.19M34.67M51M51M29.69M09.29M000000000000000000000000
Deferred Revenue (Current)145.32M33.84M30.36M31.64M30.84M12.65M5.57M6.7M3.81M3.33M000000254K2.39M0000000000000
Other Current Liabilities134.86M134.25M103.17M71.21M42.93M33.11M53.51M15.22M58.61M67.31M12.28M8.14M1.37M05.16M3.68M5.61M5.34M07.67M2.38M4.22M2.31M0007.79M6.4M3.4M1.8M800K
Current Ratio2.30x2.36x2.59x2.53x2.50x5.13x4.68x3.55x3.72x4.11x14.04x11.85x15.22x14.67x11.18x8.97x8.07x6.17x8.17x7.14x10.77x9.92x15.70x13.42x9.81x8.48x7.09x6.68x11.68x12.84x14.15x
Quick Ratio1.13x1.13x1.54x1.06x1.09x3.68x3.07x2.19x2.47x2.74x12.82x10.83x13.93x13.38x9.93x7.59x6.36x4.94x7.35x6.23x9.74x8.81x14.57x13.01x9.31x8.33x6.94x6.39x11.20x12.28x13.33x
Cash Conversion Cycle153.73148.98133.4163.81150.28127.14146.29154.33135.07130.75127.88129.78105.18105.8113.55114.67149.32143.46100.4387.4272.87100.41108.36101.576.1858.8675.9180.2392.7954.4757.55
Total Non-Current Liabilities1.38B1.43B1.68B1.77B1.93B63.93M65.94M66.67M72.45M88.41M4M4.34M4.12M8.03M8.54M11.22M12.18M10.45M8.44M7.21M3.08M529K000000100K100K200K
Long-Term Debt1.26B1.31B1.53B1.58B1.62B00000000000000000000000000
Capital Lease Obligations196M47.68M43.11M54.93M62.77M36.04M43.41M28.9M00000000000000000000000
Deferred Tax Liabilities136.86M37.76M48.81M55.87M126.01M1.49M1.66M2.09M721K1.49M1.37M1.37M1.38M3.63M5.25M7.14M8.02M5.7M8.44M4.33M3.08M529K0000000100K200K
Other Non-Current Liabilities62.37M32.52M49.69M74.04M102.46M26.4M19.67M35.12M71.73M86.92M2.63M2.96M2.75M4.4M3.29M4.08M4.16M4.75M02.89M00000000100K00
Total Liabilities1.9B1.93B2.24B2.26B2.43B264.71M261.43M315.14M321.74M298.7M44.53M46.95M32.85M34.92M37.66M40.53M37.94M44.15M30.4M28.69M19M14.42M7.45M8.29M11.64M10.66M9.48M7.4M4.2M3.3M2.9M
Total Debt1.34B1.39B1.64B1.7B1.73B45.05M52.7M36.26M00000000000000000000000
Net Debt1.05B1.08B1.33B1.45B1.53B-507.78M-343.4M-232.41M-344.78M-290.07M-445.08M-336.16M-275.81M-226.02M-146.9M-99.59M-78.85M-51.25M-55.7M-7.87M-13.15M-6.85M-5.62M-1.79M-4.17M-3.9M-1.95M-1.9M-2M-3M-2.1M
Debt / Equity0.64x0.66x0.84x0.80x0.83x0.03x0.04x0.03x-----------------------
Debt / EBITDA4.71x4.28x36.16x6.77x9.02x0.20x0.27x0.20x-----------------------
Net Debt / EBITDA3.69x3.34x29.36x5.76x7.93x-2.28x-1.78x-1.26x-3.58x-5.63x-4.36x-3.88x-4.72x-3.16x-1.83x-1.19x-1.18x-0.96x-1.22x-0.22x-0.31x-0.18x-0.39x-0.04x-0.12x-0.14x-0.09x-0.11x-0.16x-0.30x-0.26x
Interest Coverage2.14x1.03x0.38x0.24x-0.62x144.72x56.62x209.94x278.08x26.05x722.73x1788.15x-------------------
Total Equity2.11B2.12B1.97B2.12B2.09B1.62B1.5B1.38B1.26B1.2B660.15M579.87M508.25M464.73M390.86M323.16M274.29M265M253.03M213.9M225.25M190.12M157.31M156M145.39M106.68M83.38M68M58.2M47.9M46.7M
Equity Growth %21.99%8.07%-7.45%1.6%29.32%7.57%9.08%8.99%5.46%81.51%13.85%14.09%9.37%18.9%20.95%17.82%3.5%4.73%18.29%-5.04%18.47%20.85%0.84%7.3%36.29%27.94%22.62%16.84%21.5%2.57%2.19%
Book Value per Share83.8785.2880.5888.1487.5674.1969.5863.9258.5057.4538.2635.1532.4830.4326.5422.8219.8017.6917.3714.0114.4412.6410.5210.379.477.386.145.224.613.983.52
Total Shareholders' Equity2.11B2.12B1.97B2.12B2.09B1.62B1.5B1.38B1.26B1.2B660.15M579.87M508.25M464.73M390.86M323.16M274.29M265M253.03M213.9M224.89M189.2M156.35M156M145.39M106.68M83.38M68M58.2M47.9M46.7M
Common Stock2.52M2.47M2.45M2.41M2.4M2.13M2.11M2.07M2.05M2.02M1.63M1.61M1.56M1.51M1.49M1.49M1.49M1.48M1.48M1.48M1.48M1.42M1.42M1.42M1.41M887K887K900K000
Retained Earnings721.02M690.89M690.16M807.85M837.5M911.79M808.65M721.78M620.75M585.62M516.98M453.9M408.91M382.58M342.16M303.46M258.79M227.86M201.3M177M153.93M128.26M107.99M102.99M80.69M61.01M45.61M33.4M24.2M16.9M11.3M
Treasury Stock-25.18M-22K-92K-262K-243K-27K-39K-157K-95K0-14K00-49K-15.13M-35.35M-41.43M-19.88M-1.62M-40.78M-5.38M-609K-15.29M-12.12M0-987K-4.82M-7.2M000
Accumulated OCI-51.9M-34.63M-139.4M-53.08M-80.98M-19.27M-1.52M-15.4M-16.95M-14.96M-21.27M-20.76M-9.55M2.19M-1.43M-3.23M-1.06M1.19M902K1.4M381K-28K480K177K-24.35M-19.82M-16.21M-12.5M-9.1M-7.1M-5.2M
Minority Interest00000000000000000000358K923K966K00000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Integration-driven leverage pressure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Balance Sheet Deterioration Amid Integration

As reported in recent quarterly filings, ICUI's total assets have contracted from $4.4 billion in 2023Q4 to $4.0 billion in 2026Q1, suggesting that the company is currently struggling to maintain its asset base while navigating the complex operational integration of the Smiths Medical acquisition.

The consistent decline in total assets alongside stagnant equity levels indicates that the company is not currently generating sufficient internal growth to offset the amortization of acquired assets. Investors should monitor whether this downward trajectory in asset value reflects a strategic rationalization of the portfolio or a more concerning erosion of the company's competitive footprint.

Leverage Constraints Limit Strategic Flexibility

Based on the provided financial data, the company's debt-to-equity ratio has fluctuated between 0.64 and 0.84 over the last ten quarters, reflecting a persistent reliance on external financing to manage the capital-intensive requirements of its infusion pump and consumables business model.

While the debt load appears somewhat managed, the absolute level of $1.3 billion in debt relative to the company's thin operating margins suggests limited room for further balance sheet expansion. This leverage profile may constrain management's ability to pursue additional inorganic growth or respond effectively to competitive pricing pressures in the infusion market.

Goodwill Concentration Masks Asset Quality

According to recent balance sheet disclosures, goodwill remains a significant component of the asset base at $1.5 billion, representing a substantial portion of the $4.0 billion in total assets as of 2026Q1, which warrants careful investigation regarding potential future impairment risks.

The heavy reliance on intangible assets suggests that the company's valuation is highly sensitive to the long-term success of its recent acquisitions. If the anticipated synergies from the Smiths Medical integration fail to materialize, the company may face significant non-cash write-downs that would further weaken its equity position.

Liquidity Buffer Remains Under Pressure

As reported in financial statements, the current ratio has remained relatively stable, hovering between 2.30 and 2.61, yet the absolute cash position of $288.3 million in 2026Q1 provides a limited buffer against potential operational shocks or unexpected regulatory costs.

While the current ratio suggests adequate short-term liquidity, the company's reliance on recurring revenue from consumables makes it vulnerable to any disruption in hospital procurement cycles. Investors should monitor the cash runway closely, as the current liquidity profile leaves little margin for error during periods of high integration-related cash outflows.

ICUI — Frequently Asked Questions

Quick answers to the most common questions about buying ICUI stock.

What are the total assets of ICU Medical, Inc. (ICUI)?

As of 2025, ICU Medical, Inc. (ICUI) had total assets of $4.05B including $1.18B in current assets.

How much debt does ICU Medical, Inc. (ICUI) have?

ICU Medical, Inc. (ICUI) carries total debt of $1.39B, offset by $308.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of ICU Medical, Inc.?

ICU Medical, Inc. (ICUI) has total shareholders' equity (book value) of $2.12B ($85.28 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is ICU Medical, Inc.'s current ratio and liquidity?

ICU Medical, Inc. (ICUI) reported a current ratio of 2.36x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.