Cooper Companies (The)

Health Care Health Care Supplies San Ramon, California Last filing Dec 5, 2025 · FY2025

                    Revenue
                    FY2025
                
$4.1B
                    
                    n/a
                    
                    Net income
                    FY2025
                
$374.9M
                    Net margin +9.2%
                    
                    P47
                    
                    n/a
                    
                    Total assets
                    FY2025
                
$12.4B
                    ROA +3.0%
                    
                    P20
                    
                    +0.6%
                    
                    Operating cash flow
                    FY2025
                
$796.1M
                    FCF margin +10.6%
                    
                    P33
                    
                    n/a

18 yrs · FY2008–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

34 accounts · 5 years

Total assets $12.4B

Total liabilities $4.2B

Shareholders equity $8.2B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	2.7%	—	—	—	—
Accounts Receivable	20.3%	—	—	—	—
Inventory	20.7%	—	—	—	—
Prepaid Expenses	7.8%	—	—	—	—
Other Current Assets	16.8%	—	—	—	—
Total Current Assets	51.5%	—	—	—	—
Property,Plant and Equipment	50.9%	—	—	—	—
Goodwill	94.2%	—	—	—	—
Intangible Assets	38.8%	—	—	—	—
Deferred Tax Assets	50.8%	—	—	—	—
Other Noncurrent Assets	16.8%	—	—	—	—
Total Assets	302.9%	—	—	—	—
Liabilities
Accounts Payable	7.3%	—	—	—	—
Accrued Liabilities	5.1%	—	—	—	—
Deferred Revenue	3.1%	—	—	—	—
Current Portion of Long Term Debt	1.2%	—	—	—	—
Operating Lease Liabilities	0.0%	—	—	—	—
Other Current Liabilities	10.4%	—	—	—	—
Total Current Liabilities	27.2%	—	—	—	—
Long Term Debt	60.0%	—	—	—	—
Deferred Revenue Noncurrent	4.9%	—	—	—	—
Operating Lease Liabilities Noncurrent	0.0%	—	—	—	—
Deferred Tax Liabilities	2.3%	—	—	—	—
Other Noncurrent Liabilities	6.9%	—	—	—	—
Total Liabilities	101.5%	—	—	—	—
Equity
Preferred Stock	0.0%	—	—	—	—
Common Stock	0.5%	—	—	—	—
Additional Paid In Capital	48.3%	—	—	—	—
Retained Earnings	186.8%	—	—	—	—
Treasury Stock	24.3%	—	—	—	—
Accumulated Other Comprehensive Income	-9.9%	—	—	—	—
Noncontrolling Interest	0.0%	—	—	—	—
Total Stockholders Equity	201.3%	—	—	—	—
Total Liabilitiesand Equity	302.9%	—	—	—	—

Income Statement

Revenue, expense, and profitability

17 accounts · 5 years

Revenue $4.1B

Operating income $682.9M

Net income $374.9M

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	—	—	—	—
Expenses Cost of Revenue	34.5%	—	—	—	—
Expenses Research and Development	4.2%	—	—	—	—
Expenses Selling,General and Administrative	39.8%	—	—	—	—
Expenses Depreciation and Amortization	9.2%	—	—	—	—
Expenses Share Based Compensation	1.7%	—	—	—	—
Other Income Expense Gross Profit	65.5%	—	—	—	—
Other Income Expense Operating Income	16.7%	—	—	—	—
Other Income Expense Other Income/expense	-0.4%	—	—	—	—
Other Income Expense Income Before Tax	13.8%	—	—	—	—
Income Tax Income Tax Expense	4.7%	—	—	—	—
net Income net Income	9.2%	—	—	—	—
net Income Comprehensive Income	0.4%	—	—	—	—
Earnings Per Share Basic Eps	0.0%	—	—	—	—
Earnings Per Share Diluted Eps	0.0%	—	—	—	—
Earnings Per Share Weighted Average Shares Basic	4.9%	—	—	—	—
Earnings Per Share Weighted Average Shares Diluted	4.9%	—	—	—	—

Cash Flow Statement

Operating, investing, and financing flows

19 accounts · 5 years

Operating cash flow $796.1M

Investing cash flow $-372.9M

Financing cash flow $-425.9M

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	9.2%	—	—	—	—
Operating Activities Depreciation and Amortization	9.2%	—	—	—	—
Operating Activities Stock Based Compensation	1.7%	—	—	—	—
Operating Activities Deferred Income Taxes	3.3%	—	—	—	—
Operating Activities Changes In Operating Assets and Liabilities	4.9%	—	—	—	—
Operating Activities net Cash From Operating Activities	19.5%	—	—	—	—
Investing Activities Capital Expenditures	8.9%	—	—	—	—
Investing Activities net Cash From Investing Activities	-9.1%	—	—	—	—
Financing Activities Proceeds From Debt	76.0%	—	—	—	—
Financing Activities Repayment of Debt	78.3%	—	—	—	—
Financing Activities Repurchase of Common Stock	7.1%	—	—	—	—
Financing Activities Dividends Paid	0.0%	—	—	—	—
Financing Activities Proceeds From Stock Issuance	0.1%	—	—	—	—
Financing Activities Tax Withholding On Stock Based Compensation	0.6%	—	—	—	—
Financing Activities net Cash From Financing Activities	-10.4%	—	—	—	—
Cash Reconciliation Effect of Exchange Rate On Cash	0.1%	—	—	—	—
Cash Reconciliation net Change In Cash	0.1%	—	—	—	—
Cash Reconciliation Cash At Beginning of Period	2.7%	—	—	—	—
Cash Reconciliation Cash At End of Period	2.7%	—	—	—	—

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+65.5%	—	—	—	—
Operating margin	+16.7%	—	—	—	—
Net margin	+9.2%	—	—	—	—
FCF margin	+10.6%	—	—	—	—
Growth
Revenue CAGR (3y)	—	—	—	—	—
Returns
ROE	+4.6%	—	—	—	—
ROA	+3.0%	—	—	—	—
ROIC	+4.3%	—	—	—	—
Liquidity
Current ratio	1.89x	—	—	—	—
Quick ratio	0.84x	—	—	—	—
Leverage
D/E	0.50x	—	—	—	—
Interest coverage	—	—	—	—	—
Efficiency
Asset turnover	0.33x	—	—	—	—
Cash conversion cycle	+215d	—	—	—	—

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Cooper Companies (The)

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history