INSM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 93.42 M104.44 M92.82 M107.42 M142.34 M263.84 M 606.42 M Gross profit 72.25 M78.29 M71.55 M79.34 M112.98 M219.62 M 483.49 M Operating expenses 120.87 M327.97 M302.06 M333.89 M375.01 M474.07 M 1.49 B Selling/general/admin expenses 118.93 M142.51 M147.54 M154.76 M186.38 M212.48 M 701.17 M Research & development 150.81 M179.73 M152.58 M177.19 M186.41 M254.91 M 771.09 M Operating income 213.43 M230.41 M248.14 M312.88 M366 M319.75 M 1.25 B Non-Operating Income, Total 18.82 M14.07 M14.04 M13.68 M18.89 M15.89 M 62.5 M Interest expense, net of interest capitalized 21.05 M21.55 M21.57 M21.25 M20.38 M20.6 M 83.8 M Non-Operating Income, excl. Interest Expenses -4.07 M-4.29 M-7.66 M-8.02 M-2.09 M-5.36 M -23.14 M Unusual income/expense 1.84 M-3.18 M132 K453 K603 K653 K 1.84 M Pretax income -219.51 M-234.28 M-255.67 M-320.44 M-368.7 M-326.93 M -1.27 B Equity in earnings —————— — Taxes 1.01 M1.27 M912 K1.3 M1.4 M1.55 M 5.16 M Non-controlling/minority interest —————— — After tax other income/expense -5.26 M-5.07 M-5.02 M-5.19 M-5.13 M-5.33 M -20.68 M Net income before discontinued operations 220.52 M235.55 M256.58 M321.69 M370.02 M328.49 M 1.28 B Discontinued operations —————— — Net income 220.52 M235.55 M256.58 M321.69 M370.02 M328.49 M 1.28 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -220.52 M-235.55 M-256.58 M-321.69 M-370.02 M-328.49 M -1.28 B Basic earnings per share (Basic EPS) -1.27-1.3-1.42-1.7-1.75-1.55 -6.42 Diluted earnings per share (Diluted EPS) -1.27-1.3-1.42-1.7-1.77-1.55 -6.44 Average basic shares outstanding 173.72 M164.04 M180.86 M189.3 M211.76 M199.01 M 780.93 M Diluted shares outstanding 173.72 M164.04 M180.86 M189.3 M211.76 M199.01 M 780.93 M EBITDA -43.73 M-240.69 M-224.87 M-248.45 M-256.01 M-242.77 M -972.11 M EBIT -48.62 M-249.68 M-230.52 M-254.55 M-262.03 M-254.45 M -1 B Cost of revenue 21.17 M26.15 M21.28 M28.07 M29.36 M44.22 M 122.94 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.88 M8.99 M5.65 M6.1 M6.02 M11.68 M 29.44 M