INMD

Value 202020212022202320242025 TTM Total revenue 206.11 M357.56 M454.27 M492.05 M394.82 M370.5 M — Gross profit 175.26 M303.97 M380.79 M411.34 M317.07 M290.97 M — Operating expenses 102.42 M136.5 M182.93 M215.68 M204.53 M205.58 M — Selling/general/admin expenses 92.95 M127.76 M170.51 M202.27 M191.4 M192.26 M — Research & development 9.47 M9.53 M12.43 M13.41 M13.14 M13.32 M — Operating income 72.84 M167.48 M197.85 M195.66 M112.53 M85.39 M — Non-Operating Income, Total 3.3 M700 K3.68 M21.61 M30.94 M24.94 M — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 3.3 M700 K3.68 M21.61 M30.94 M24.94 M — Unusual income/expense —————— — Pretax income 76.13 M168 M201.47 M217.27 M143.47 M110.33 M — Equity in earnings —————— — Taxes 1.11 M2.93 M39.95 M19.35 M37.81 M16.5 M 215.07 M Non-controlling/minority interest 5 000103 K00—— — After tax other income/expense —————— — Net income before discontinued operations 75.03 M164.97 M161.52 M197.92 M181.28 M93.83 M -215.07 M Discontinued operations —————— — Net income 75.03 M164.97 M161.52 M197.92 M181.28 M93.83 M -215.07 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 75.03 M164.97 M161.52 M197.92 M181.28 M93.83 M -215.07 M Basic earnings per share (Basic EPS) 1.042.031.962.372.291.45 — Diluted earnings per share (Diluted EPS) 0.891.921.892.32.251.43 -2.67 Average basic shares outstanding 72.11 M81.44 M82.48 M83.53 M79.31 M64.63 M 309.95 M Diluted shares outstanding 84.18 M86.02 M85.4 M85.95 M80.6 M65.44 M 317.4 M EBITDA 73.26 M167.99 M198.53 M196.28 M113.26 M86.08 M — EBIT 72.84 M167.48 M197.85 M195.66 M112.53 M85.39 M — Cost of revenue 30.85 M53.59 M73.48 M80.71 M77.75 M79.53 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 416 K517 K680 K623 K728 K695 K —