image
Inspire Medical Systems, Inc. INSP
Healthcare - Medical - Devices - NYSE - US
Watchlist
$ 156.5
1.98 %
$ 4.66 B
Market Cap
92.5
P/E
INCOME STATEMENT
803 M REVENUE
28.49%
Growth Rates
1Year 28.49%
3Years 50.95%
5Years 57.80%
7Years 61.05%
10Years 0.00%
36.1 M OPERATING INCOME
189.60%
Growth Rates
1Year 189.60%
3Years 42.69%
5Years 24.85%
7Years 22.98%
10Years 0.00%
53.5 M NET INCOME
352.96%
Growth Rates
1Year 352.96%
3Years 48.47%
5Years 29.27%
7Years 26.05%
10Years 0.00%
EFFICIENCY
Earnings Waterfall Inspire Medical Systems, Inc.
image
Revenue 803 M
Cost Of Revenue 123 M
Gross Profit 680 M
Operating Expenses 644 M
Operating Income 36.1 M
Other Expenses -17.4 M
Net Income 53.5 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00803m(123m)680m(644m)36m17m54mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
REVENUE
Revenue 802.8 624.8 407.9 233.4 115.4 82.0 50.6 28.6 16.4 8.0
GROSS PROFIT
Cost Of Revenue 123.0 96.6 66.1 33.3 17.6 13.6 10.1 6.0 3.9 2.8
Gross Profit 679.8 528.2 341.7 200.1 97.8 68.4 40.5 22.5 12.5 5.2
OPERATING INCOME
Operating Expenses 643.7 568.5 389.3 240.0 154.0 103.3 60.9 38.6 29.8 25.0
Selling, General and Administrative Expenses 179.0 159.0 153.0 177.0 172.0 211.0 225.0 205.0 172.0 226.0 310.0 637.0 824.0 1 159.0 1 279.0 1 302.0 1 583.0 1 764.0 2 389.0 2 649.0 2 507.0 2 648.0 2 530.0 2 627.0 2 977.0 3 295.0 3 303.0 3 912.0 4 410.0 4 158.0 3 711.0 6 290.0 7 456.0 7 059.0 5 098.0 5 732.0 4 495.0 3 190.0 2 693.0 2 378.0
Research and Development Expenses 33.0 34.0 34.0 33.0 34.0 42.0 48.0 53.0 40.0 61.0 94.0 168.0 207.0 274.0 322.0 356.0 501.0 535.0 710.0 892.0 854.0 781.0 762.0 779.0 784.0 817.0 880.0 1 044.0 1 028.0 935.0 859.0 0 0 0 0 0 0 0 0 0
Operating Income (9.0) 4.0 81.0 56.0 35.0 37.0 (101.0) (18.0) 140.0 54.0 (16.0) (1 337.0) (573.0) (600.0) 283.0 (28.0) (36.0) (307.0) (202.0) (594.0) (87.0) 371.0 1 220.0 345.0 2 214.0 1 990.0 1 930.0 1 603.0 2 204.0 1 925.0 1 662.0 2 011.0 2 335.0 2 375.0 2 844.0 1 591.0 2 938.0 2 111.0 1 244.0 1 124.0
PRE-TAX INCOME
Interest Income Expense 59.0 52.0 40.0 33.0 12.0 16.0 9.0 32.0 60.0 63.0 62.0 0 158.0 156.0 149.0 119.0 108.0 113.0 262.0 211.0 168.0 148.0 173.0 219.0 178.0 0 110.0 0 83.0 78.0 142.0 635.0 813.0 819.0 812.0 895.0 697.0 0 200.0 183.0
Total Other Income 119.0 83.0 (41.0) (28.0) (302.0) 42.0 (4.0) (93.0) (89.0) (134.0) (159.0) (1 597.0) (257.0) (158.0) (844.0) 115.0 (147.0) (51.0) (137.0) (201.0) (173.0) (267.0) (326.0) (237.0) (82.0) 119.0 176.0 (1 553.0) (647.0) 1.0 (660.0) (1 155.0) (734.0) (2 364.0) (1 587.0) (666.0) (702.0) (127.0) (646.0) (594.0)
Pre-Tax Income 110.0 87.0 31.0 28.0 (376.0) (60.0) (13.0) (13.0) 78.0 (35.0) (112.0) (1 610.0) (1 560.0) (758.0) 59.0 (117.0) (874.0) (256.0) (346.0) (761.0) (94.0) 172.0 946.0 108.0 2 132.0 2 109.0 2 106.0 53.0 1 556.0 1 926.0 1 002.0 856.0 1 601.0 11.0 1 257.0 925.0 2 236.0 1 984.0 598.0 530.0
NET INCOME
Tax Provision 8.0 12.0 5.0 4.0 168.0 31.0 (4.0) (110.0) 32.0 32.0 10.0 (273.0) (257.0) 9.0 117.0 115.0 (147.0) (51.0) 254.0 703.0 (175.0) (66.0) 153.0 32.0 725.0 717.0 716.0 48.0 545.0 674.0 448.0 381.0 607.0 (6.0) 554.0 396.0 839.0 806.0 224.0 198.0
Net Income 102.0 75.0 26.0 24.0 (544.0) (91.0) (16.0) 94.0 15.0 (80.0) (123.0) (1 379.0) (1 379.0) (764.0) (70.0) (210.0) (442.0) 676.0 (601.0) (1 371.0) 556.0 265.0 770.0 76.0 1 407.0 1 392.0 1 390.0 5.0 1 288.0 1 252.0 557.0 (1 515.0) 1 146.0 17.0 703.0 529.0 1 397.0 1 178.0 374.0 332.0
EPS 0.97 0.77 0.33 0.28 9.48 2.12 0.37 1.76 0.35 1.91 2.96 5.07 5.07 2.84 0.26 0.78 1.65 2.35 2.09 3.84 1.9 0.79 2.52 0.26 4.62 4.38 4.3 0.01 3.82 3.67 1.66 4.64 3.53 0.05 2.17 1.63 4.31 3.52 1.11 0.97