← INSMED Inc
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $0 | $0 | $9.8m |
$136.5m
+1287.56%
|
$164.4m
+20.48%
|
$188.5m
+14.63%
|
$245.4m
+30.19%
|
$305.2m
+24.39%
|
$363.7m
+19.17%
|
$606.4m
+66.73%
|
$1.1b
+87.60%
|
|
| Cost of Revenue | $0 | $0 | $2.4m |
$24.2m
+899.26%
|
$39.9m
+64.68%
|
$44.2m
+10.73%
|
$55.1m
+24.86%
|
$65.6m
+18.95%
|
$85.7m
+30.76%
|
$122.9m
+43.38%
|
$188.2m
+53.10%
|
|
| Gross Profit (derived) | $0 | $0 | $7.4m |
$112.3m
+1414.50%
|
$124.5m
+10.94%
|
$144.3m
+15.87%
|
$190.2m
+31.82%
|
$239.6m
+25.97%
|
$278.0m
+16.00%
|
$483.5m
+73.94%
|
$949.4m
+96.37%
|
|
| Research and Development Expense | $122.7m | $109.7m | $145.3m | $131.7m | $181.2m | $272.7m | $397.5m | $571.0m | $598.4m | $771.1m | $860.8m | |
| General and Administrative Expense | $50.7m | $79.2m | $168.2m | $210.8m | $203.6m | $234.3m | $265.8m | $344.5m | $461.1m | $701.2m | $893.6m | |
| Amortization of Intangible Assets | $0 | $0 | $1.2m | $5.0m | $5.0m | $5.1m | $5.1m | $5.1m | $5.1m | $6.0m | — | |
| Operating Lease, Expense | — | — | — | $3.2m | $3.7m | $4.9m | $8.0m | $9.2m | $11.9m | $13.6m | — | |
| Operating Expenses | $173.4m | $188.9m | $317.2m | $347.5m | $429.6m | $563.6m | $702.7m | $1.0b | $1.2b | $1.9b | $1.8b | |
| Operating Income (Loss) | ($173.4m) |
($188.9m)
-8.95%
|
($307.3m)
-62.68%
|
($235.2m)
+23.46%
|
($265.2m)
-12.75%
|
($375.1m)
-41.42%
|
($457.3m)
-21.92%
|
($709.6m)
-55.17%
|
($878.3m)
-23.76%
|
($1.2b)
-41.96%
|
($812.6m)
+34.82%
|
|
| Interest Expense, Debt | — | — | — | $7.9m | $7.9m | $8.1m | — | — | — | — | $75.8m | |
| Investment income | $604k | $1.6m | $10.3m | $9.9m | $1.7m | $174k | $11.1m | $42.1m | $53.3m | $60.7m | — | |
| Other Nonoperating Income (Expense) | $119k | $300k | $602k | ($531k) | $405k | ($3.3m) | ($5.9m) | $1.9m | $29k | ($1.8m) | — | |
| Interest Expense (non-operating) | $3.5m | $5.9m | $25.5m | $27.7m | $29.6m | $40.5m | $26.4m | $81.7m | $84.9m | $83.8m | $75.8m | |
| Income (Loss) from Continuing Operations before Income Taxes, Domestic | ($140.4m) | ($136.7m) | ($286.2m) | ($201.2m) | ($207.1m) | ($348.8m) | ($406.3m) | ($666.2m) | ($814.5m) | ($1.1b) | ($869.1m) | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | ($176.2m) | ($192.9m) | ($324.1m) | ($253.6m) | ($292.7m) | ($436.4m) | ($480.2m) | ($747.0m) | ($910.1m) | ($1.3b) | ($869.1m) | |
| Provision for income taxes | $98k | ($272k) | $201k | $777k | $1.4m | ($1.8m) | $1.4m | $2.6m | $3.7m | $5.0m | — | |
| Current Income Tax Expense (Benefit) | $98k | $145k | $201k | $777k | $1.4m | $1.7m | $1.6m | $2.6m | $3.7m | $5.1m | $6.2m | |
| Net loss | ($176.3m) | ($192.6m) | ($324.3m) | ($254.3m) | ($294.1m) | ($434.7m) | ($481.5m) | ($749.6m) | ($913.8m) | ($1.3b) | — | |
| Net Income (Loss) Attributable to Parent | ($176.3m) |
($192.6m)
-9.29%
|
($324.3m)
-68.33%
|
($254.3m)
+21.57%
|
($294.1m)
-15.63%
|
($434.7m)
-47.80%
|
($481.5m)
-10.79%
|
($749.6m)
-55.66%
|
($913.8m)
-21.91%
|
($1.3b)
-39.73%
|
($875.3m)
+31.44%
|
|
| Earnings Per Share, Basic | ($2.85) | ($2.89) | ($4.22) | ($3.01) | ($3.01) | ($3.88) | ($3.91) | ($5.34) | ($5.57) | ($6.42) | ($4.12) | |
| Earnings Per Share, Diluted | ($2.85) | ($2.89) | ($4.22) | ($3.01) | ($3.01) | ($3.88) | ($3.91) | ($5.34) | ($5.57) | ($6.42) | ($4.12) | |
| Weighted Average Number of Shares Outstanding, Basic | 61.9m | 66.6m | 76.9m | 84.6m | 97.6m | 112.1m | 123.0m | 140.4m | 164.0m | 199.0m | 214.7m | |
| Weighted average basic common shares outstanding (in shares) | 61.9m | 66.6m | 76.9m | 84.6m | 97.6m | 112.1m | 123.0m | 140.4m | 164.0m | 199.0m | — | |
| Weighted average diluted common shares outstanding (in shares) | 61.9m | 66.6m | 76.9m | 84.6m | 97.6m | 112.1m | 123.0m | 140.4m | 164.0m | 199.0m | — | |
| Weighted Average Number of Shares Outstanding, Diluted | 61.9m | 66.6m | 76.9m | 84.6m | 97.6m | 112.1m | 123.0m | 140.4m | 164.0m | 199.0m | 214.7m | |
| Additional Financial Items | ||||||||||||
| Costs and Expenses | $173.4m | $188.9m | $317.2m | $347.5m | $429.6m | $563.6m | $702.7m | $1.0b | $1.2b | $1.9b | — | |
| Change in fair value of deferred and contingent consideration | — | — | — | $0 | $0 | $7.3m | ($20.8m) | $28.7m | $91.7m | $252.0m | — | |
| Change in fair value of interest rate swap | — | — | — | — | $0 | $0 | ($1.5m) | $320k | ($236k) | $0 | — | |
| Other (expense) income, net | $119k | $300k | $602k | ($531k) | $405k | ($3.3m) | ($5.9m) | $1.9m | $29k | ($1.8m) | — | |
| Foreign currency translation gains (losses) | ($65k) | $62k | ($6k) | ($1k) | $203k | $775k | $303k | ($2.2m) | ($1.9m) | $3.3m | — | |
| Unrealized gain on marketable securities | — | — | — | — | $0 | $0 | ($515k) | $713k | $311k | $444k | — | |
| Total comprehensive loss | ($176.3m) | ($192.6m) | ($324.3m) | ($254.3m) | ($293.9m) | ($433.9m) | ($481.7m) | ($751.1m) | ($915.3m) | ($1.3b) | — |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.