INSM

Value 202020212022202320242025 TTM Total revenue 164.41 M188.46 M245.36 M305.21 M363.71 M606.42 M 606.42 M Gross profit 124.54 M144.31 M190.23 M239.63 M277.96 M483.49 M 483.49 M Operating expenses 209.69 M258.09 M272.8 M352.26 M1.07 B1.48 B 1.49 B Selling/general/admin expenses 203.61 M234.27 M265.78 M344.5 M461.12 M701.17 M 701.17 M Research & development 181.16 M272.74 M397.52 M571.01 M598.37 M771.09 M 771.09 M Operating income -265.23 M-375.09 M-457.32 M-709.63 M-878.25 M-1.25 B -1.25 B Non-Operating Income, Total 2.11 M-3.16 M5.14 M43.99 M53.34 M58.81 M 58.81 M Interest expense, net of interest capitalized 29.56 M40.47 M26.45 M81.69 M84.91 M83.8 M 83.8 M Non-Operating Income, excl. Interest Expenses -27.86 M-40.3 M-15.37 M-39.56 M-31.61 M-23.14 M -23.14 M Unusual income/expense 405 K-3.33 M-5.94 M1.86 M29 K-1.84 M -1.84 M Pretax income -292.69 M-436.41 M-480.15 M-747.01 M-910.07 M-1.27 B -1.27 B Equity in earnings —————— — Taxes 1.4 M-1.76 M1.38 M2.56 M3.71 M5.03 M 5.03 M Non-controlling/minority interest —————— — After tax other income/expense ——-3.69 M-18.85 M-20.04 M-20.68 M -20.68 M Net income before discontinued operations -294.09 M-434.65 M-481.53 M-749.57 M-913.77 M-1.28 B -1.28 B Discontinued operations —————— — Net income -294.09 M-434.65 M-481.53 M-749.57 M-913.77 M-1.28 B -1.28 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -294.09 M-434.65 M-481.53 M-749.57 M-913.77 M-1.28 B -1.28 B Basic earnings per share (Basic EPS) —-3.88-3.91-5.34-5.57-6.42 -6.42 Diluted earnings per share (Diluted EPS) -3.01-3.88-3.91-5.34-5.57-6.42 -6.42 Average basic shares outstanding 97.61 M112.11 M123.03 M140.43 M164.04 M199.01 M 780.93 M Diluted shares outstanding 97.61 M112.11 M123.03 M140.43 M164.04 M199.01 M 780.93 M EBITDA -256.13 M-365.99 M-452.02 M-704.13 M-857.64 M-1.22 B -1.22 B EBIT -265.23 M-375.09 M-457.32 M-709.63 M-878.25 M-1.25 B -1.25 B Cost of revenue 39.87 M44.15 M55.13 M65.57 M85.74 M122.94 M 122.94 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.1 M9.1 M5.3 M5.5 M20.61 M25.38 M 29.44 M