Integer vs LivaNova
Integer reported revenue of $1.9 billion in fiscal 2025, 1.3 times LivaNova's $1.4 billion in fiscal 2025. Integer's revenue grew 8.0% in its latest year, and LivaNova's grew 10.7%. Integer had an operating margin of 11.9%, against 14.4% at LivaNova. Free cash flow was $105 million at Integer and $173 million at LivaNova.
Side by side
| Integer | LivaNova | |
|---|---|---|
| Latest fiscal year | FY2025, Dec 31, 2025 | FY2025, Dec 31, 2025 |
| Revenue | $1.9B | $1.4B |
| Revenue growth | 8.0% | 10.7% |
| Revenue growth a year, last 5 years | 11.5% | 8.2% |
| Gross margin | 27.0% | 67.7% |
| Operating margin | 11.9% | 14.4% |
| Net margin | 5.5% | −17.5% |
| Free cash flow | $105M | $173M |
| Free cash flow margin | 5.7% | 12.5% |
| Return on capital | 6.5% | 12.8% |
| Net debt to EBITDA | 3.4x | — |
| Dividends and buybacks | $50M | $0M |
| Change in diluted share count | −0.1% | −0.1% |
| Last close | $126.52 | $80.62 |
| P/E at the last close | 34.7× | 23.9× |
| Insider trades, last 12 months | bought $500,260, sold $5.3 million | sold $1.0 million |
| Piotroski F-score | 7 of 9 | 5 of 9 |
Amounts in each company's own currency, US$ unless marked (a foreign company may report in another), each company's latest fiscal year from its 10-K, or 20-F or 40-F for a foreign company. Growth rates compare with the year before; the five-year rate is the average a year. Free cash flow is cash from operations minus capital spending; return on capital is after-tax operating income over the money invested in the business; P/E is the last close over the latest earnings per share. Banks are measured differently (return on equity, efficiency ratio), so some rows apply to one company only.
Ten years
Revenue
US$ billions, fiscal years
IntegerLivaNova
Operating margin
Percent of revenue
IntegerLivaNova
Free cash flow
US$ billions. Cash from operations minus capital expenditure.
IntegerLivaNova