LeMaitre Vascular, Inc. Financial Ratios — LMAT Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	131.56	88.65	77.94	61.52	34.73	33.15	33.82	22.15	28.18	33.75	34.96
Return on Assets (%)	3.49	4.19	4.8	5.15	9.01	11	15.05	16.42	10.51	9.62	9.86	6.84	9.16	9.8	9.89
Return on Capital (%)	-29.16	-51.53	-152.86	266.63	131.56	88.72	78.02	61.53	30.14	22.4	24.93	18.85	24.14	18.98	17.59
Return on Invested Capital (%)	5.5	4.55	5.6	6.51	9.62	11.98	16.33	13	11.18	10.7	11.04	7.81	9.08	9.33	9.19
Gross Margin (%)	69.74	72.03	69.89	68.12	69.13	70.59	70.09	70.04	68.12	65.41	65.65	64.89	65.66	68.63	71.53
EBITDA Margin (%)	12.54	10.97	11.33	14.67	18.57	22.35	24.94	23.74	22.69	28.38	30.76	24.35	24.14	28.14	31.38
Operating Margin (%)	9.01	7.04	7	9.98	14.23	18.32	20.92	19.64	18.07	21.89	23.59	18.52	19.22	23.77	27.21
Incremental Operating Margin (%)	-68.74	127.05	6.73	39.36	55.93	48	40.69	-7.83	3.84	58.8	32.35	-89.79	22.81	57.09	52.64
Pretax Margin (%)	6.5	7.04	6.7	8.89	14.58	18.22	20.92	26.94	18.49	21.15	22.2	17.01	20.4	25.87	30.12
Profit Margin (%)	3.72	4.53	4.96	5.51	9.9	11.88	17.03	21.73	15.3	16.4	17.42	12.77	15.56	20.03	23.13
Net Income to Common Margin (%)	3.72	4.53	4.96	5.51	9.9	11.88	17.03	21.73	15.3	16.4	17.42	12.77	15.56	20.03	23.13
Effective Tax Rate (%)	42.88	35.61	26.02	38.05	32.09	34.8	18.62	19.34	17.27	22.43	21.52	24.93	23.74	22.57	23.21
Dvd Payout Ratio (%)	57.72	59.04	57.4	58.95	36.67	31.38	24.33	23.73	37.56	36.26	34.7	53.25	41.35	32.65	31.37
Sustainable Growth Rate (%)	- -	- -	- -	- -	83.31	60.83	58.98	46.92	21.68	21.13	22.08	10.35	16.53	22.73	23.99

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	16	55	16	17	19	186	186
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	4	2	2	2	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	14	50	14	15	17	183	183
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.59	1.49	0.34	0.42	0.41	3	2.37
Net Debt/EBITDA	-2.78	-2.64	-2.01	-1.79	-1.89	-1.22	-0.76	-1.05	-0.44	0.31	-0.29	-0.49	-0.52	2.3	1.79
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.93	0.44	0.55	0.51	3.55	2.73
Net Debt/EBIT	-3.87	-4.12	-3.26	-2.63	-2.46	-1.49	-0.9	-1.27	-0.56	0.4	-0.38	-0.64	-0.65	2.72	2.07
EBITDA to Interest Expense	- -	6,226	609.25	2,085.8	- -	1,423.36	1,198	12,529.5	- -	28.03	21.4	- -	- -	301.78	15.11
EBITDA-CapEx/Interest Expense	- -	4,901	367.83	1,848	- -	1,220.29	892.43	11,002.5	- -	25.75	19.2	- -	- -	267.81	13.8
EBIT to Interest Expense	- -	3,992	376.5	1,419	- -	1,166.86	1,004.9	10,367.5	- -	21.62	16.42	- -	- -	254.91	13.1
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	5
Common Equity/Total Assets	-10.52	-5.87	-0.71	4.22	9.21	15.24	22.59	30.08	30.39	28	30.18	31.57	33.36	26.34	30.04
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.42	29.16	5.53	5.48	5.58	54.26	46.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.13	40.08	13.49	12.84	12.34	55.29	49.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.41	19.91	4.8	4.74	4.79	33.16	29.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	31.74	6.27	6.19	6.41	55.05	47.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	21.54	43.63	15.28	14.48	14.17	56.1	50.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.34	21.67	5.44	5.35	5.51	33.65	30.14
Net Debt to Equity	-38.65	-31.1	-26.01	-27.4	-35.25	-27.76	-17.4	-20.21	-7.96	6.53	-5.45	-7.13	-8.15	42.15	35.68
Net Debt/Capital (%)	76.23	81.62	96.73	122.52	143.78	277.48	-202.2	-133.43	-19.27	11.41	-15.32	-20.04	-21.96	46.55	41.02
EBITDA	7	6	7	10	15	20	25	25	27	37	47	39	47	62	78
EBITDA-CapEx	5	5	4	9	12	17	19	22	23	34	43	36	39	55	72
Operating Income (Loss)	5	4	5	7	11	16	21	21	21	28	36	30	37	52	68

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	3.08	1.96	1.44	1.86	2.65	2.32	3.16	2.43	1.57	1.07	3.21	3.26	3.52	9.79	9.89
Current Ratio	6.07	4.66	4.08	4.84	5.61	5.63	6.09	4.76	4.42	3.75	6.41	6.39	6.51	13.14	12.89
Quick Ratio	4.38	3.04	2.48	2.94	3.8	3.58	4.3	3.22	2.36	1.85	4.11	4.13	4.36	10.77	10.81
CFO/Avg Current Liab	0.37	0.63	0.58	0.54	1.12	1.62	1.93	1.18	0.7	1.51	1.5	1.08	1.33	1.46	2.43
Common Equity/Total Assets	-10.52	-5.87	-0.71	4.22	9.21	15.24	22.59	30.08	30.39	28	30.18	31.57	33.36	26.34	30.04
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.42	29.16	5.53	5.48	5.58	54.26	46.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.13	40.08	13.49	12.84	12.34	55.29	49.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.41	19.91	4.8	4.74	4.79	33.16	29.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	31.74	6.27	6.19	6.41	55.05	47.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	21.54	43.63	15.28	14.48	14.17	56.1	50.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.34	21.67	5.44	5.35	5.51	33.65	30.14
CFO/Total Liabilities	41.72	46.42	38.68	41.49	89.22	117.14	138.15	85.35	35.27	43.37	90.82	60.03	75.19	20.57	36.57
CFO/CapEx	1.52	3.56	1.86	4.64	4.99	5.94	3.56	6.39	3.77	11.67	7.19	7.86	5.06	6.34	11.98
Altman's Z-Score	9.58	7.44	7.64	8.29	17.1	22.73	24.97	15.04	13.49	9.29	19.6	17.19	18.3	8.1	7.38

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.78	6.45	6.57	6.65	6.88	7.09	7.16	6.87	7.26	7.16	7.88	7.76	8.22	7.98	7.84
Days Sales Outstanding	53.83	56.58	55.52	54.91	53.05	51.51	51.01	53.11	50.27	50.96	46.31	47.05	44.43	45.76	46.56
Inventory Turnover	2.13	1.68	1.61	1.51	1.52	1.63	1.67	1.41	1.24	1.21	1.33	1.32	1.36	1.27	1.24
Days Inventory Outstanding	171.21	216.95	226.45	241.3	240.85	223.93	218.88	258.46	293.92	300.96	274.61	276.3	268.14	286.54	293.25
Accounts Payable Turnover	14.85	18.35	19.02	22.12	18.19	21.66	23.5	23.19	21.42	19.72	23.04	23.42	22.15	26.41	27.14
Accounts Payable Turnover Days	24.58	19.89	19.19	16.5	20.06	16.85	15.53	15.74	17.04	18.51	15.85	15.59	16.48	13.82	13.45
Cash Conversion Cycle	200.47	253.63	262.79	279.72	273.83	258.58	254.35	295.83	327.15	333.41	305.07	307.76	296.09	318.48	326.36
Inventory to Cash Days	-117.38	-160.37	-170.93	-186.39	-187.8	-172.42	-167.87	-205.35	-243.65	-250	-228.3	-229.26	-223.71	-240.78	-246.7
Inventories	8	11	13	17	15	17	19	26	35	39	41	45	52	56	58
Raw Materials	2	2	4	3	3	3	3	4	5	5	6	15	18	19	21
Work In Process	1	2	3	3	3	2	4	5	6	6	9	4	3	2	3
Finished Goods	5	6	7	10	9	12	12	16	23	28	25	27	31	35	34
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	92	87	123	127	306	468	604	459	712	820	1,063	1,011	1,261	2,069	1,836
- Cash & Cash Equivalents	20	16	15	19	27	24	19	26	12	27	14	19	24	26	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	16	55	16	17	19	186	186
Enterprise Value	71	71	108	108	279	444	562	411	695	848	1,009	945	1,175	1,955	1,662
Total Capital	-6	-4	- -	3	8	16	29	46	73	126	104	115	135	331	371
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	21.54	43.63	15.28	14.48	14.17	56.1	50.09
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.06	0.02	0.02	0.02	0.09	0.11
EV/Sales	1.24	1.25	1.67	1.52	3.56	4.98	5.57	3.9	5.93	6.55	6.53	5.85	6.07	8.89	6.66
EV/EBITDA	9.86	11.37	14.77	10.39	19.18	22.29	22.34	16.41	26.14	23.09	21.24	24.01	25.16	31.6	21.22
EV/EBIT	13.73	17.73	23.9	15.28	25.01	27.19	26.63	19.83	32.82	29.94	27.69	31.57	31.59	37.41	24.48
EV/Cash Flow to Firm	22.52	14.98	20.01	19.66	24.39	26.27	24.56	21.08	49.04	23.67	27.38	37.24	31.97	44.14	19.5
EV/Free Cash Flow to Firm	13.58	11.7	13.02	16.17	20.32	22.49	19.18	18.23	38.76	21.85	24.17	33.04	26.7	38.14	18.07
Diluted Market Cap	95	90	126	130	316	488	638	479	731	829	1,079	1,020	1,273	2,099	1,860
Diluted Enterprise Value	75	73	112	111	288	463	619	452	735	857	1,081	1,018	1,268	2,259	2,017
EV per Share	4.62	4.66	7.05	6.52	15.7	24.03	29.64	21.17	35.09	41.87	47.68	43.01	52.89	87.06	73.43
TTM Sales	58	57	65	71	78	89	101	106	117	129	154	162	193	220	250
TTM EBITDA	7	6	7	10	15	20	25	25	27	37	47	39	47	62	78
TTM Operating Income	5	4	5	7	11	16	21	21	21	28	36	30	37	52	68
TTM Cash Flow to Firm	3	5	5	6	11	17	23	20	14	36	37	25	37	44	85
TTM Free Cash Flow to Firm	5	6	8	7	14	20	29	23	18	39	42	29	44	51	92

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	18.01	14.84	15.24	19.42	23.02	24.7	21.78	21.21	40.73	21.95	26.98	35.67	28.92	41.08	21.12
EV/EBIT	13.73	17.73	23.9	15.28	25.01	27.19	26.63	19.83	32.82	29.94	27.69	31.57	31.59	37.41	24.48
Enterprise Value	71	71	108	108	279	444	562	411	695	848	1,009	945	1,175	1,955	1,662
Low Price	5.03	4.79	5.7	6.48	7.21	12.03	19.82	21.79	22.23	18.76	39.38	38.32	44.02	52.88	71.42
EV/Sales	1.24	1.25	1.67	1.52	3.56	4.98	5.57	3.9	5.93	6.55	6.53	5.85	6.07	8.89	6.66
EV/EBITDA	9.86	11.37	14.77	10.39	19.18	22.29	22.34	16.41	26.14	23.09	21.24	24.01	25.16	31.6	21.22
Price/Earnings	42.7	33.92	38.32	32.46	39.5	44.23	35.15	20.02	39.72	38.64	39.5	49.01	41.89	46.98	31.8
Price/Earnings Average	47.74	34.87	32.24	32.28	25.86	30.27	33.32	28.27	33.46	29.3	40.94	49.62	40.81	40.65	34.49
Price/Earnings High	54.1	38.41	42.86	36.07	42.22	45.16	44.02	34.95	41.26	39.94	50.72	60.04	50.68	55.87	41.39
Price/Earnings Low	36.28	28.31	27.27	27.5	16.51	21	21.88	18.45	24.56	17.9	30.96	40.81	32.49	26.96	28
Price/Book Value	-14.58	-23.55	-246.86	36.99	36.66	30.15	21.15	9.97	12.44	11.59	12.03	10.32	10.9	14.23	9.93
Price/Book Value Average	-16.3	-24.2	-207.71	36.77	24	20.63	20.06	14.09	10.48	8.79	12.47	10.45	10.62	12.32	10.76
Price/Book Value High	-18.47	-26.66	-276.14	41.1	39.19	30.78	26.49	17.42	12.93	11.97	15.44	12.64	13.19	16.93	12.92
Price/Book Value Low	-12.39	-19.65	-175.67	31.33	15.32	14.31	13.17	9.19	7.69	5.37	9.43	8.59	8.46	8.17	8.74
Price/Tangible Book Value	2.46	2.57	3.47	2.9	5.7	8.65	7.77	5.3	8.55	17.18	7.84	6.49	6.63	8.78	6.23
Price/Tangible Book Value Average	2.75	2.64	2.92	2.89	3.73	5.92	7.37	7.48	7.2	13.03	8.13	6.58	6.46	7.6	6.76
Price/Tangible Book Value High	3.12	2.91	3.88	3.23	6.09	8.83	9.73	9.25	8.88	17.76	10.07	7.96	8.02	10.45	8.11
Price/Tangible Book Value Low	2.09	2.14	2.47	2.46	2.38	4.1	4.84	4.88	5.29	7.96	6.15	5.41	5.14	5.04	5.49
Price/Sales	1.59	1.54	1.9	1.79	3.91	5.25	5.99	4.35	6.08	6.34	6.88	6.26	6.52	9.41	7.36
Price/Sales Average	1.77	1.58	1.6	1.78	2.56	3.6	5.67	6.14	5.12	4.81	7.13	6.33	6.35	8.14	7.98
Price/Sales High	2.01	1.74	2.13	1.99	4.18	5.36	7.5	7.6	6.31	6.55	8.84	7.66	7.89	11.19	9.57
Price/Sales Low	1.35	1.28	1.35	1.51	1.63	2.49	3.73	4.01	3.76	2.94	5.4	5.21	5.05	5.4	6.48
Price/Cash Flow	28.87	18.47	22.77	23.06	26.79	27.72	26.4	23.54	50.23	23.56	30.28	39.85	34.31	46.88	22.6
Price/Cash Flow Average	32.27	18.98	19.16	22.92	17.54	18.97	25.03	33.25	42.32	17.87	31.38	40.35	33.43	40.57	24.5
Price/Cash Flow High	36.57	20.92	25.47	25.62	28.64	28.3	33.07	41.11	52.19	24.35	38.88	48.82	41.51	55.76	29.41
Price/Cash Flow Low	24.53	15.41	16.2	19.53	11.2	13.16	16.43	21.7	31.06	10.91	23.74	33.18	26.61	26.91	19.9
Price/Free Cash Flow Average	20.14	15.26	12.82	19.3	15.07	16.9	20.65	29.96	34.31	16.65	27.96	36.11	28.17	35.55	22.91
Price/Free Cash Flow High	22.82	16.81	17.05	21.57	24.6	25.22	27.28	37.04	42.32	22.69	34.64	43.7	34.98	48.86	27.49
Price/Free Cash Flow Low	15.3	12.39	10.85	16.45	9.62	11.73	13.56	19.55	25.19	10.17	21.15	29.7	22.43	23.58	18.6
EV/Sales Average	1.42	1.29	1.37	1.51	2.21	3.32	5.49	5.89	5.15	5.02	7.15	6.32	6.32	8.87	8.61
EV/Sales High	1.66	1.45	1.9	1.72	3.83	5.09	7.31	7.35	6.35	6.77	8.85	7.65	7.86	11.92	10.2
EV/Sales Low	1	0.99	1.12	1.25	1.28	2.22	3.54	3.76	3.79	3.15	5.41	5.19	5.03	6.13	7.11
EV/EBITDA Average	11.36	11.76	12.11	10.32	11.9	14.87	21.99	24.83	22.71	17.7	23.23	25.95	26.19	31.52	27.43
EV/EBITDA High	13.24	13.22	16.76	11.75	20.63	22.78	29.3	30.95	27.97	23.85	28.78	31.41	32.55	42.36	32.51
EV/EBITDA Low	7.96	9.05	9.93	8.53	6.92	9.94	14.18	15.84	16.71	11.11	17.59	21.33	20.83	21.78	22.65
EV/EBIT Average	15.81	18.34	19.59	15.17	15.52	18.13	26.22	30.01	28.51	22.95	30.3	34.12	32.89	37.32	31.63
EV/EBIT High	18.43	20.62	27.12	17.27	26.91	27.79	34.93	37.4	35.12	30.92	37.52	41.3	40.88	50.14	37.5
EV/EBIT Low	11.08	14.11	16.07	12.54	9.02	12.13	16.9	19.15	20.98	14.4	22.93	28.04	26.15	25.78	26.12
Last Price	5.92	5.74	8.01	7.65	17.25	25.34	31.84	23.64	35.95	40.5	50.23	46.02	56.76	92.14	81.1
High Price	7.5	6.5	8.96	8.5	18.44	25.87	39.88	41.28	37.35	41.86	64.5	56.38	68.67	109.58	105.55
Enterprise Value Average	82	73	89	108	173	296	553	622	604	650	1,104	1,021	1,223	1,950	2,148
Enterprise Value High	96	82	123	123	300	454	737	776	744	876	1,367	1,236	1,520	2,620	2,547
Enterprise Value Low	58	56	73	89	101	198	357	397	444	408	835	840	973	1,347	1,774

Shares Outstanding	15	15	16	17	18	19	19	20	20	21	22	22	22	23	23
Diluted Weighted Avg Shares	16	16	16	17	18	19	20	20	20	20	21	22	22	23	23
Basic Weighted Avg Shares	15	15	15	17	18	18	19	19	20	20	21	22	22	22	23
Revenue per Share	3.73	3.73	4.21	4.28	4.41	4.82	5.32	5.43	5.92	6.39	7.3	7.36	8.71	9.79	11.03
EBITDA per Share	0.47	0.41	0.48	0.63	0.82	1.08	1.33	1.29	1.34	1.81	2.24	1.79	2.1	2.76	3.46
Operating Income per Share	0.34	0.26	0.29	0.43	0.63	0.88	1.11	1.07	1.07	1.4	1.72	1.36	1.67	2.33	3
Basic EPS, GAAP	0.14	0.17	0.21	0.24	0.44	0.57	0.91	1.18	0.91	1.05	1.27	0.94	1.36	1.96	2.55
Basic EPS from Cont Ops	0.14	0.17	0.21	0.24	0.44	0.57	0.91	1.18	0.91	1.05	1.27	0.94	1.36	1.96	2.55
Diluted EPS, GAAP	0.13	0.16	0.2	0.23	0.42	0.55	0.86	1.13	0.88	1.04	1.25	0.93	1.34	1.93	2.52
Diluted EPS from Cont Ops	0.13	0.16	0.2	0.23	0.42	0.55	0.86	1.13	0.88	1.04	1.25	0.93	1.34	1.93	2.52
Dividend per Share	0.08	0.1	0.12	0.14	0.16	0.18	0.22	0.28	0.34	0.38	0.44	0.5	0.56	0.64	0.8
Cash Flow per Share	0.21	0.31	0.35	0.33	0.64	0.91	1.21	1	0.72	1.72	1.66	1.15	1.65	1.97	3.59
Free Cash Flow per Basic Share	0.07	0.22	0.16	0.26	0.51	0.76	0.87	0.85	0.53	1.57	1.43	1.01	1.33	1.66	3.29
Cash & Equivalents per Share	1.3	1.08	0.96	1.13	1.55	1.31	2.2	2.47	1.65	1.33	3.31	3.76	4.73	13.35	15.86
Book Value per Share	-0.41	-0.24	-0.03	0.21	0.47	0.84	1.51	2.37	2.89	3.5	4.18	4.46	5.21	6.47	8.17
Tangible Book Value per Share	2.41	2.23	2.31	2.63	3.03	2.93	4.1	4.46	4.2	2.36	6.4	7.09	8.56	10.49	13.01

LeMaitre Vascular, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)