Total debt increased from $18.3M in Q3 2024 to $190.3M in Q2 2026, lifting D/E from 0.06 to 0.45, while current ratio remains exceptional at 16.31 and retained earnings grew 27% YoY to $206.0M.
LeMaitre Vascular, Inc. (LMAT) balance sheet — 22-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Total Current Assets | 488.3M | 468.23M | 402.19M | 194.6M | 161.73M | 139.88M | 94.26M | 92.09M | 94.02M | 80.31M | 59.03M | 58.18M | 48.59M | 41.73M | 39.35M | 39.69M | 42.91M | 39.55M | 37.12M | 42.06M | 43.64M | 10.82M | 9.1M |
| Cash & Short-Term Investments | 376.24M | 359.12M | 299.72M | 105.07M | 82.69M | 69.96M | 26.98M | 32.68M | 47.99M | 41.66M | 24.29M | 27.45M | 18.69M | 14.71M | 16.45M | 20.13M | 22.61M | 24M | 21.25M | 22.89M | 30.81M | 817K | 1.02M |
| Cash Only | 26.63M | 28.24M | 25.61M | 24.27M | 19.13M | 13.86M | 26.76M | 11.79M | 26.32M | 19.1M | 24.29M | 27.45M | 18.69M | 14.71M | 16.45M | 20.13M | 22.61M | 23.19M | 15.89M | 6.69M | 15.39M | 817K | 724K |
| Short-Term Investments | 349.62M | 330.88M | 274.11M | 80.81M | 63.56M | 56.1M | 214K | 20.89M | 21.67M | 22.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 808K | 5.36M | 16.2M | 15.42M | 0 | 300K |
| Accounts Receivable | 35.68M | 33.61M | 30.06M | 25.06M | 22.04M | 19.63M | 19.55M | 16.57M | 15.72M | 15M | 13.19M | 11.97M | 10.8M | 10.59M | 9.05M | 8.54M | 8.47M | 7.78M | 7.24M | 7.02M | 5.06M | 4.21M | 3.75M |
| Days Sales Outstanding | 47.8 | 49.15 | 49.91 | 47.28 | 49.77 | 46.4 | 55.16 | 51.6 | 54.36 | 54.28 | 54.01 | 55.77 | 55.46 | 59.88 | 58.21 | 54.04 | 55.18 | 55.77 | 54.27 | 61.82 | 53.34 | 49.97 | 52.21 |
| Inventory | 70.5M | 70.42M | 55.94M | 52.33M | 45.28M | 40.65M | 39.16M | 34.63M | 25.57M | 21.05M | 19.58M | 15.21M | 16.71M | 13.26M | 10.86M | 8M | 8.38M | 6.5M | 6.96M | 9.59M | 6.08M | 5.15M | 3.27M |
| Days Inventory Outstanding | 362.47 | 361.71 | 296.09 | 287.52 | 291.2 | 279.71 | 319.46 | 338.15 | 295.09 | 254.62 | 272.59 | 229.46 | 269.15 | 248.95 | 249.8 | 167.32 | 213.16 | 174.34 | 171.43 | 325.91 | 236.96 | 210.45 | 153.51 |
| Other Current Assets | 5.87M | 5.08M | 8.98M | 12.13M | 11.72M | 5.46M | 5.95M | 4.9M | 1.82M | 2.6M | 1.97M | 0 | 2.38M | 3.17M | 2.78M | 0 | 0 | 1.27M | 0 | 2.56M | 396K | 160K | 565K |
| Total Non-Current Assets | 152.25M | 147.46M | 149.63M | 152.18M | 148.74M | 152.92M | 158.55M | 96.25M | 59.07M | 46.01M | 42.9M | 32.52M | 32.9M | 28.77M | 23.71M | 20M | 20.36M | 17.36M | 17.28M | 19.09M | 13.32M | 14.25M | 11.4M |
| Property, Plant & Equipment | 49.59M | 42.76M | 41.57M | 39.78M | 33.53M | 32.13M | 31.1M | 30.06M | 14.1M | 12.38M | 8.01M | 7.02M | 6.88M | 5.81M | 4.54M | 4.66M | 3.81M | 2.1M | 2.33M | 2.89M | 2.39M | 2.66M | 2.44M |
| Fixed Asset Turnover | 5.73x | 5.84x | 5.29x | 4.86x | 4.82x | 4.81x | 4.16x | 3.90x | 7.49x | 8.15x | 11.13x | 11.16x | 10.34x | 11.11x | 12.49x | 12.38x | 14.73x | 24.23x | 20.94x | 14.34x | 14.49x | 11.56x | 10.75x |
| Goodwill | 65.94M | 65.94M | 65.94M | 65.94M | 65.94M | 65.94M | 65.94M | 39.95M | 29.87M | 23.84M | 23.43M | 17.79M | 17.28M | 15.03M | 13.75M | 11.92M | 11.92M | 11.02M | 11.02M | 10.94M | 8.85M | 8.85M | 6.71M |
| Intangible Assets | 30.54M | 33.09M | 35.82M | 41.71M | 46.53M | 52.71M | 58.91M | 24.89M | 13.69M | 8.23M | 9.9M | 6.34M | 7.16M | 6.14M | 5.19M | 2.98M | 3.69M | 3.32M | 2.88M | 3.89M | 1.93M | 2.41M | 1.63M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -396K | 0 | 0 |
| Other Non-Current Assets | 5.44M | 4.91M | 4.87M | 3.74M | 991K | 568K | 909K | 259K | 194K | 178K | 163K | 168K | 170K | 167K | 172K | 431K | 820K | 917K | 1.05M | 1.37M | 150K | 328K | 629K |
| Total Assets | 640.55M | 615.69M | 551.82M | 346.78M | 310.48M | 292.8M | 252.81M | 188.34M | 153.09M | 126.32M | 101.92M | 90.7M | 81.49M | 70.49M | 63.06M | 59.69M | 63.27M | 56.91M | 54.4M | 61.15M | 56.96M | 25.07M | 20.5M |
| Asset Turnover | 0.42x | 0.41x | 0.40x | 0.56x | 0.52x | 0.53x | 0.51x | 0.62x | 0.69x | 0.80x | 0.87x | 0.86x | 0.87x | 0.92x | 0.90x | 0.97x | 0.89x | 0.89x | 0.90x | 0.68x | 0.61x | 1.23x | 1.28x |
| Asset Growth % | 94.33% | 11.58% | 59.13% | 11.69% | 6.04% | 15.82% | 34.23% | 23.03% | 21.19% | 23.94% | 12.37% | 11.3% | 15.6% | 11.79% | 5.65% | -5.67% | 11.19% | 4.61% | -11.04% | 7.35% | 127.23% | 22.28% | - |
| Total Current Liabilities | 29.93M | 36.32M | 30.61M | 29.88M | 25.33M | 21.81M | 25.14M | 20.85M | 19.76M | 13.19M | 10.48M | 10.37M | 10.04M | 10.22M | 8.39M | 6.54M | 10.39M | 6.55M | 6.93M | 10.34M | 5.38M | 5.09M | 3.81M |
| Accounts Payable | 3.24M | 3.65M | 1.76M | 3.73M | 2.9M | 2.34M | 2.39M | 2.6M | 1.73M | 1.54M | 1.22M | 1.37M | 1.13M | 1.24M | 1.06M | 981K | 1.32M | 1.14M | 606K | 2.56M | 818K | 265K | 466K |
| Days Payables Outstanding | 18.64 | 18.73 | 9.32 | 20.51 | 18.67 | 16.1 | 19.53 | 25.43 | 19.99 | 18.67 | 16.94 | 20.61 | 18.15 | 23.2 | 24.38 | 20.51 | 33.6 | 30.48 | 14.93 | 87.18 | 31.87 | 10.84 | 21.86 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 262K | 32K | 1.23M | 472K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 552K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.66M | 0 | 0 | 2.59M |
| Other Current Liabilities | 380K | 322K | 1.43M | 24K | 573K | 1.27M | 772K | 2.48M | 6.57M | 4.45M | 2.83M | 165K | 3.65M | 3.39M | 2.51M | 19K | 441K | -421K | 784K | 3.69M | -852K | -311K | 1.42M |
| Current Ratio | 16.31x | 12.89x | 13.14x | 6.51x | 6.39x | 6.41x | 3.75x | 4.42x | 4.76x | 6.09x | 5.63x | 5.61x | 4.84x | 4.08x | 4.69x | 6.07x | 4.13x | 6.04x | 5.35x | 4.07x | 8.11x | 2.12x | 2.39x |
| Quick Ratio | 13.96x | 10.95x | 11.31x | 4.76x | 4.60x | 4.55x | 2.19x | 2.76x | 3.46x | 4.49x | 3.76x | 4.15x | 3.17x | 2.79x | 3.39x | 4.85x | 3.32x | 5.05x | 4.35x | 3.14x | 6.98x | 1.11x | 1.53x |
| Cash Conversion Cycle | 391.64 | 392.13 | 336.68 | 314.29 | 322.29 | 310 | 355.1 | 364.32 | 329.46 | 290.23 | 309.65 | 264.62 | 306.46 | 285.64 | 283.62 | 200.85 | 234.74 | 199.63 | 210.77 | 300.56 | 258.42 | 249.59 | 183.85 |
| Total Non-Current Liabilities | 190.27M | 185.85M | 183.92M | 19M | 16.95M | 16.84M | 55.09M | 19.35M | 3.1M | 3.36M | 3.94M | 2.45M | 3.24M | 3.71M | 1.78M | 1.06M | 529K | 2.15M | 1.72M | 2.23M | 886K | 1.44M | 1.88M |
| Long-Term Debt | 169.09M | 168.65M | 167.77M | 0 | 0 | 0 | 35.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188K | 78K | 42K | 0 | 648K | 1.08M |
| Capital Lease Obligations | 63.64M | 14M | 15.23M | 16.62M | 14.71M | 14.07M | 14.79M | 13.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29K | 60K |
| Deferred Tax Liabilities | 7.68M | 1.74M | 85K | 107K | 69K | 70K | 127K | 1.18M | 484K | 2.18M | 1.94M | 1.68M | 2.92M | 3.46M | 1.67M | 989K | 443K | 1.55M | 1.26M | 996K | 833K | 604K | 398K |
| Other Non-Current Liabilities | 1.46M | 1.47M | 831K | 2.27M | 2.17M | 2.7M | 4.64M | 4.21M | 2.61M | 1.19M | 2M | 774K | 325K | 249K | 105K | 71K | 86K | 411K | 380K | 1.19M | 53K | 156K | 344K |
| Total Liabilities | 220.21M | 222.17M | 214.53M | 48.88M | 42.27M | 38.65M | 80.24M | 40.2M | 22.85M | 16.55M | 14.42M | 12.82M | 13.29M | 13.93M | 10.17M | 7.6M | 10.92M | 8.69M | 8.65M | 12.56M | 6.26M | 6.53M | 5.69M |
| Total Debt | 190.25M | 185.59M | 185.69M | 19.09M | 16.6M | 15.94M | 54.78M | 15.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188K | 78K | 304K | 32K | 1.91M | 1.61M |
| Net Debt | 163.63M | 157.35M | 160.07M | -5.17M | -2.54M | 2.08M | 28.01M | 3.93M | -26.32M | -19.1M | -24.29M | -27.45M | -18.69M | -14.71M | -16.45M | -20.13M | -22.61M | -23M | -15.82M | -6.39M | -15.36M | 1.09M | 888K |
| Debt / Equity | 0.45x | 0.47x | 0.55x | 0.06x | 0.06x | 0.06x | 0.32x | 0.11x | - | - | - | - | - | - | - | - | - | 0.00x | 0.00x | 0.01x | 0.00x | 0.10x | 0.11x |
| Debt / EBITDA | 2.09x | 2.37x | 3.00x | 0.41x | 0.46x | 0.35x | 1.48x | 0.59x | - | - | - | - | - | - | - | - | - | 0.06x | - | - | 0.05x | 1.17x | 0.76x |
| Net Debt / EBITDA | 1.80x | 2.01x | 2.58x | -0.11x | -0.07x | 0.05x | 0.76x | 0.15x | -0.81x | -0.76x | -1.22x | -1.84x | -1.93x | -2.01x | -2.54x | -3.52x | -4.19x | -6.83x | - | - | -24.42x | 0.67x | 0.42x |
| Interest Coverage | 16.11x | 15.50x | 278.44x | - | - | 16.45x | 21.88x | - | 14223.00x | 1005.05x | 1161.14x | - | 1265.00x | 361.67x | 3994.00x | - | 806.00x | 86.19x | -45.25x | - | - | - | - |
| Total Equity | 420.34M | 393.52M | 337.29M | 297.9M | 268.2M | 254.15M | 172.57M | 148.14M | 130.24M | 109.77M | 87.5M | 77.88M | 68.21M | 56.56M | 52.89M | 52.09M | 52.36M | 48.21M | 45.75M | 48.59M | 50.7M | 18.54M | 14.81M |
| Equity Growth % | 64.01% | 16.67% | 13.22% | 11.07% | 5.53% | 47.27% | 16.49% | 13.75% | 18.64% | 25.45% | 12.35% | 14.19% | 20.59% | 6.95% | 1.54% | -0.51% | 8.59% | 5.39% | -5.84% | -4.17% | 173.52% | 25.13% | - |
| Book Value per Share | 17.14 | 17.16 | 14.81 | 13.29 | 12.10 | 11.83 | 8.43 | 7.29 | 6.43 | 5.48 | 4.55 | 4.25 | 4.01 | 3.59 | 3.38 | 3.26 | 3.25 | 3.03 | 2.94 | 3.16 | 5.12 | 2.13 | 1.77 |
| Total Shareholders' Equity | 420.34M | 393.52M | 337.29M | 297.9M | 268.2M | 254.15M | 172.57M | 148.14M | 130.24M | 109.77M | 87.5M | 77.88M | 68.21M | 56.56M | 52.89M | 52.09M | 52.36M | 48.21M | 45.75M | 48.59M | 50.7M | 18.54M | 14.81M |
| Common Stock | 245K | 244K | 242K | 239K | 237K | 235K | 221K | 217K | 211K | 207K | 200K | 197K | 188K | 170K | 165K | 163K | 161K | 159K | 157K | 155K | 153K | 86K | 81K |
| Retained Earnings | 206.02M | 184.72M | 145.09M | 115.43M | 97.77M | 88.13M | 70.55M | 57.03M | 45.83M | 28.33M | 15.34M | 8.16M | 3.25M | -667K | -3.87M | -6.44M | -8.58M | -14.6M | -16.19M | -12.88M | -9.95M | -2M | -2.06M |
| Treasury Stock | -17.92M | -17.44M | -15.62M | -13.9M | -13.05M | -12.4M | -11.6M | -11.03M | -10.35M | -9.61M | -8.83M | -8.52M | -8.25M | -8.04M | -7.67M | -5.65M | -3.44M | -919K | -233K | -167K | -85K | -783K | -222K |
| Accumulated OCI | -4.17M | -2.41M | -6.18M | -4.63M | -6.03M | -3.44M | -1.52M | -4.01M | -3.9M | -2.29M | -4.58M | -4.05M | -2.37M | -253K | -433K | -606K | -429K | 94K | -272K | 291K | 73K | -151K | 792K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LMAT stock.
As of 2025, LeMaitre Vascular, Inc. (LMAT) had total assets of $615.7M including $468.2M in current assets.
LeMaitre Vascular, Inc. (LMAT) carries total debt of $185.6M, offset by $359.1M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
LeMaitre Vascular, Inc. (LMAT) has total shareholders' equity (book value) of $393.5M ($17.16 book value per share). Book value represents the net worth of the company belonging to common stock holders.
LeMaitre Vascular, Inc. (LMAT) reported a current ratio of 12.89x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Sales force wage inflation
Metrics are mathematically derived from official filings.
Balance Sheet Strengthening Amid Expansion
Total assets grew 13.5% YoY to $640.5M in Q2 2026, while equity expanded 16% to $420.3M, per recent filings, indicating a strengthening balance sheet.
The sequential increase in total assets from $615.7M in Q4 2025 to $640.5M in Q2 2026 is driven by rising retained earnings and PPE investment, reflecting reinvestment in growth. Equity growth outpacing asset growth suggests improving financial flexibility, with the D/E ratio declining from 0.55 to 0.45 over the past year, per balance sheet data.
Leverage Shift Reflects Strategic Financing
Total debt jumped from $18.3M in Q3 2024 to $190.3M in Q2 2026, lifting D/E from 0.06 to 0.45, per reported figures, signaling a strategic leverage increase.
The sharp increase in debt coincides with the acquisition of Artegraft and international expansion, suggesting management is using leverage to fund growth rather than operational necessity. Despite the higher leverage, the D/E remains moderate and interest coverage appears ample given strong operating income, but investors should monitor refinancing risk as debt matures.
Asset Mix Reflects Light-Model with Growing PPE
PPE net rose 23% YoY to $49.6M in Q2 2026, while goodwill stayed flat at $65.9M, per balance sheet data, indicating increased investment in physical capacity.
The increase in PPE aligns with warehouse expansions and sales force buildout, supporting international growth. Goodwill stability suggests no major impairments, but the asset base remains asset-light, with intangibles and goodwill representing a significant portion of total assets, warranting monitoring for potential impairment if growth slows.
Retained Earnings Drive Equity Growth
Retained earnings grew 27% YoY to $206.0M in Q2 2026, per financial statements, reflecting strong profit retention and minimal dilution.
Equity expansion is primarily fueled by retained earnings, with no significant share repurchases or dilution, as SBC remains modest. This indicates high-quality equity growth, but the lack of buybacks may suggest management prefers reinvestment and dividends, which is consistent with a conservative capital allocation policy.
Liquidity Buffer Remains Exceptional
Current ratio stands at 16.31 in Q2 2026, with cash of $26.6M, per balance sheet data, providing a substantial buffer against operational shocks.
The current ratio, though down from 16.49 in Q1 2025, remains extremely high, indicating ample short-term liquidity. Cash levels are stable, but the company's ability to cover short-term obligations is robust, even with increased debt. This liquidity supports ongoing investment in international expansion without straining operations.
Debt-Funded Expansion May Mask Organic Growth
The $172M debt increase over the past year, per balance sheet data, may inflate reported growth, as acquisitions like Artegraft contribute to revenue, obscuring organic performance.
While the balance sheet appears strong, the recent leverage increase is tied to M&A, which can distort organic growth metrics. Investors should monitor whether the acquired assets generate sufficient returns to justify the debt, especially as integration costs and wage inflation pressure margins. The lack of deferred revenue suggests no visibility into future revenue, adding uncertainty.