AI Tokens
Stock Analysis on Net

Shockwave Medical Inc. (NASDAQ:SWAV)

This company has been moved to the archive! The financial data has not been updated since May 6, 2024.

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Shockwave Medical Inc., adjustment to net income (loss)

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) (as reported) 147,278 215,996 (9,136) (65,699) (51,109)
Add: Unrealized gain (loss) on available-for-sale securities, net of tax 1,165 (659) (211) (5) 35
Less: Adjustment for net (gain) loss realized and included in other income, net (5) (6) — (21) —
Net income (loss) (adjusted) 148,438 215,331 (9,347) (65,725) (51,074)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


A significant transition in financial performance is observed between 2019 and 2023, characterized by a shift from recurring net losses to substantial profitability. The deepest net loss occurred in 2020, followed by a marked reduction in losses in 2021, leading to a pivot toward positive net income in 2022.

Net Income Trajectory
Reported net income evolved from a loss of 51.1 million USD in 2019 and 65.7 million USD in 2020 to a peak profit of 216.0 million USD in 2022, ending the period at 147.3 million USD in 2023.
Analysis of Mark-to-Market Adjustments
The variance between reported net income and adjusted net income is immaterial relative to the total scale of earnings and losses. Between 2019 and 2022, the adjustments were minimal, with the reported figures often slightly exceeding the adjusted figures. In 2023, a negative divergence emerged where reported net income was 1.16 million USD lower than adjusted net income, suggesting a modest unrealized loss on available-for-sale securities.
Impact of Investment Valuations on Bottom Line
The negligible difference between reported and adjusted net income figures indicates that mark-to-market fluctuations of available-for-sale securities have not been a primary driver of the company's financial volatility or its overall shift toward profitability.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Shockwave Medical Inc., Profitability Ratios: Reported vs. Adjusted

Shockwave Medical Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 20.17% 44.10% -3.85% -96.92% -119.06%
Adjusted net profit margin 20.33% 43.97% -3.94% -96.96% -118.98%
Return on Equity (ROE)
Reported ROE 22.03% 42.24% -3.78% -29.11% -26.53%
Adjusted ROE 22.20% 42.11% -3.87% -29.13% -26.51%
Return on Assets (ROA)
Reported ROA 9.40% 33.43% -2.64% -24.15% -22.04%
Adjusted ROA 9.48% 33.33% -2.70% -24.16% -22.02%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


A significant transition in profitability is observed between 2019 and 2023, characterized by a move from substantial operating losses to positive returns, peaking in 2022 before experiencing a moderation in 2023.

Net Profit Margin Trends
The reported net profit margin exhibited a dramatic recovery, shifting from a deficit of -119.06% in 2019 to a peak of 44.10% in 2022. While the margin decreased to 20.17% by the end of 2023, the overall trajectory indicates a fundamental shift toward profitability over the five-year period.
Return on Equity (ROE) Analysis
ROE followed a similar trajectory to profit margins, with negative returns of -26.53% in 2019 and -29.11% in 2020. A sharp reversal occurred in 2022, reaching 42.24%, followed by a contraction to 22.03% in 2023. This suggests a period of high capital efficiency in 2022 that normalized in the subsequent year.
Return on Assets (ROA) Performance
ROA demonstrated a steady climb from -22.04% in 2019 to a high of 33.43% in 2022. The decline to 9.40% in 2023 indicates a reduction in the efficiency of asset utilization or an increase in the asset base that outpaced net income growth during that period.
Impact of Mark-to-Market Adjustments
A comparison between reported and adjusted ratios reveals a negligible variance. Across all three metrics—net profit margin, ROE, and ROA—the differences between reported and adjusted figures are minimal, often less than 0.20 percentage points. This indicates that the mark-to-market adjustments for available-for-sale securities have had no material impact on the company's core profitability or return profiles.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 147,278 215,996 (9,136) (65,699) (51,109)
Revenue 730,230 489,733 237,146 67,789 42,927
Profitability Ratio
Net profit margin1 20.17% 44.10% -3.85% -96.92% -119.06%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 148,438 215,331 (9,347) (65,725) (51,074)
Revenue 730,230 489,733 237,146 67,789 42,927
Profitability Ratio
Adjusted net profit margin2 20.33% 43.97% -3.94% -96.96% -118.98%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × 147,278 ÷ 730,230 = 20.17%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenue
= 100 × 148,438 ÷ 730,230 = 20.33%


The financial performance demonstrates a significant transition from substantial operational losses to positive net profitability over the five-year period ending December 31, 2023. This progression is characterized by a sharp recovery in both absolute income and profit margins between 2021 and 2022, followed by a moderation in 2023.

Net Income Trajectory
Adjusted net losses peaked in 2020 at $65.7 million before narrowing significantly to $9.3 million in 2021. A pivot to profitability was achieved in 2022, with adjusted net income reaching $215.3 million. A subsequent decline was observed in 2023, where adjusted net income decreased to $148.4 million.
Adjusted Net Profit Margin Evolution
A steep upward trend in margins is evident, ascending from -118.98% in 2019 to a peak of 43.97% in 2022. This suggests a rapid improvement in operational leverage and cost management relative to revenue growth. In 2023, the adjusted net profit margin contracted to 20.33%, indicating a reduction in profitability per dollar of revenue compared to the previous year.
Comparative Analysis of Reported and Adjusted Metrics
The variance between reported and adjusted net income and profit margins is negligible throughout the analyzed period. This alignment indicates that the company's financial results are driven primarily by core operations, with minimal impact from non-recurring items or non-cash adjustments.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 147,278 215,996 (9,136) (65,699) (51,109)
Stockholders’ equity 668,677 511,316 241,830 225,654 192,653
Profitability Ratio
ROE1 22.03% 42.24% -3.78% -29.11% -26.53%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 148,438 215,331 (9,347) (65,725) (51,074)
Stockholders’ equity 668,677 511,316 241,830 225,654 192,653
Profitability Ratio
Adjusted ROE2 22.20% 42.11% -3.87% -29.13% -26.51%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 147,278 ÷ 668,677 = 22.03%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × 148,438 ÷ 668,677 = 22.20%


The financial trajectory between 2019 and 2023 reflects a significant transition from operational losses to sustained profitability, characterized by a sharp inflection point occurring in 2022.

Net Income Trends
Adjusted net income experienced a widening loss in 2020, reaching -65.7 million USD. This was followed by a substantial recovery in 2021, where losses narrowed to -9.3 million USD, before shifting to a positive 215.3 million USD in 2022. While profitability was maintained in 2023, adjusted net income moderated to 148.4 million USD.
Adjusted ROE Performance
The Adjusted ROE mirrored the net income trend, bottoming at -29.13% in 2020. A rapid ascent occurred between 2021 (-3.87%) and 2022, where the ratio peaked at 42.11%. By the end of 2023, the Adjusted ROE settled at 22.20%, indicating a normalization of returns following the 2022 peak.
Analysis of Reported versus Adjusted Metrics
A high degree of convergence is observed between reported and adjusted figures across all analyzed periods. The variance between Reported ROE and Adjusted ROE is negligible, suggesting that non-recurring items or specific accounting adjustments had a minimal impact on the measurement of equity returns.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 147,278 215,996 (9,136) (65,699) (51,109)
Total assets 1,566,563 646,089 345,682 272,042 231,938
Profitability Ratio
ROA1 9.40% 33.43% -2.64% -24.15% -22.04%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 148,438 215,331 (9,347) (65,725) (51,074)
Total assets 1,566,563 646,089 345,682 272,042 231,938
Profitability Ratio
Adjusted ROA2 9.48% 33.33% -2.70% -24.16% -22.02%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 147,278 ÷ 1,566,563 = 9.40%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × 148,438 ÷ 1,566,563 = 9.48%


The financial trajectory from 2019 to 2023 demonstrates a significant transition from operational losses to sustained profitability. A critical inflection point is observed between 2021 and 2022, during which the organization shifted from a near-break-even position to a state of high asset efficiency.

Net Income Performance
Both reported and adjusted net income remained negative from 2019 through 2021, with losses widening in 2020 to approximately US$ 65.7 million. A substantial reversal occurred in 2022, where adjusted net income surged to US$ 215.3 million. While there was a decrease in 2023 to US$ 148.4 million, the figure remains significantly above the historical loss baseline.
Adjusted Return on Assets (ROA) Trends
The adjusted ROA mirrors the volatility of the net income, reaching a low of -24.16% in 2020 before improving to -2.70% in 2021. Asset productivity peaked in 2022 with an adjusted ROA of 33.33%, indicating highly efficient utilization of assets to generate earnings. This metric normalized to 9.48% in 2023, suggesting a stabilization of returns following the 2022 peak.
Convergence of Reported and Adjusted Metrics
A high degree of correlation is evident between reported and adjusted figures across all years. The negligible variance between reported ROA and adjusted ROA suggests that non-recurring items and accounting adjustments had a minimal impact on the overall assessment of investment returns and asset performance.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?