Financial Snapshot

Revenue
$328.6M
TTM
Gross Margin
77.63%
TTM
Net Earnings
-$802.7M
TTM
Current Assets
Q2 2024
Current Liabilities
Q2 2024
Current Ratio
270.57%
Q2 2024
Total Assets
Q2 2024
Total Liabilities
Q2 2024
Book Value
$38.82M
Q2 2024
Cash
Q2 2024
P/E
-15.98
Sep 13, 2024 EST
Free Cash Flow
-$590.6M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Revenue $305.2M $245.4M $188.5M $164.4M $136.5M $9.835M $0.00 $0.00 $0.00 $0.00 $11.50M $0.00 $4.417M $6.900M $10.40M $11.70M $7.600M $1.000M $100.0K $100.0K $200.0K $2.000M $300.0K $100.0K $0.00 $0.00
YoY Change 24.39% 30.19% 14.63% 20.48% 1287.56% -100.0% -100.0% -35.99% -33.65% -11.11% 53.95% 660.0% 900.0% 0.0% -50.0% -90.0% 566.67% 200.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Revenue $305.2M $245.4M $188.5M $164.4M $136.5M $9.835M $0.00 $0.00 $0.00 $0.00 $11.50M $0.00 $4.417M $6.900M $10.40M $11.70M $7.600M $1.000M $100.0K $100.0K $200.0K $2.000M $300.0K $100.0K $0.00 $0.00
Cost Of Revenue $65.57M $55.13M $44.15M $39.87M $24.21M $2.423M $0.00 $0.00 $0.00 $0.00 $600.0K $1.500M $0.00 $0.00
Gross Profit $239.6M $190.2M $144.3M $124.5M $112.3M $7.412M $0.00 $0.00 $10.40M $11.70M $7.000M -$500.0K $100.0K $100.0K
Gross Profit Margin 78.52% 77.53% 76.57% 75.75% 82.26% 75.36% 100.0% 100.0% 92.11% -50.0% 100.0% 100.0%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Selling, General & Admin $344.5M $265.8M $234.3M $203.6M $210.8M $168.2M $79.20M $50.70M $43.20M $31.10M $22.20M $12.70M $11.50M $10.30M $9.800M $5.100M $8.200M $25.70M $5.700M $4.200M $3.600M $3.000M $5.000M $9.600M $2.500M $1.600M
YoY Change 29.62% 13.45% 15.07% -3.42% 25.33% 112.37% 56.21% 17.36% 38.91% 40.09% 74.8% 10.43% 11.65% 5.1% 92.16% -37.8% -68.09% 350.88% 35.71% 16.67% 20.0% -40.0% -47.92% 284.0% 56.25% 60.0%
% of Gross Profit 143.76% 139.72% 162.34% 163.48% 187.79% 2269.29% 94.23% 43.59% 117.14% 5700.0% 4200.0%
Research & Development $571.0M $397.5M $272.7M $181.2M $131.7M $145.3M $109.7M $122.7M $74.28M $56.30M $44.28M $29.78M $28.62M $4.700M $9.200M $21.00M $19.20M $21.10M $21.80M $23.30M $7.100M $18.10M $35.50M $21.60M $5.700M $3.700M
YoY Change 43.64% 45.75% 50.56% 37.54% -9.34% 32.38% -10.57% 65.22% 31.93% 27.15% 48.68% 4.05% 509.0% -48.91% -56.19% 9.38% -9.0% -3.21% -6.44% 228.17% -60.77% -49.01% 64.35% 278.95% 54.05% 42.31%
% of Gross Profit 238.28% 208.96% 189.0% 145.46% 117.33% 1960.11% 88.46% 179.49% 274.29% 21800.0% 23300.0%
Depreciation & Amortization $5.500M $5.300M $9.100M $9.100M $5.200M $3.600M $2.900M $2.400M $1.982M $1.070M $680.0K $561.0K $343.0K $50.00K $710.0K $1.040M $410.0K $3.370M $12.90M $30.00K $100.0K $350.0K $1.550M $790.0K $90.00K $80.00K
YoY Change 3.77% -41.76% 0.0% 75.0% 44.44% 24.14% 20.83% 21.09% 85.23% 57.35% 21.21% 63.56% 586.0% -92.96% -31.73% 153.66% -87.83% -73.88% 42900.0% -70.0% -71.43% -77.42% 96.2% 777.78% 12.5% 33.33%
% of Gross Profit 2.3% 2.79% 6.31% 7.31% 4.63% 48.57% 6.83% 8.89% 5.86% 12900.0% 30.0%
Operating Expenses $571.0M $397.5M $272.7M $181.2M $131.7M $145.3M $188.9M $173.4M $117.5M $87.40M $66.52M $42.44M $66.14M $15.00M $19.00M $26.10M $27.40M $46.80M $27.60M $27.50M $10.70M $21.10M $40.50M $31.20M $8.100M $5.300M
YoY Change 43.64% 45.75% 50.56% 37.54% -9.34% -23.1% 8.95% 47.58% 34.43% 31.4% 56.73% -35.83% 340.91% -21.05% -27.2% -4.74% -41.45% 69.57% 0.36% 157.01% -49.29% -47.9% 29.81% 285.19% 52.83% 47.22%
Operating Profit -$709.6M -$457.3M -$375.1M -$265.2M -$235.2M -$307.3M -$188.9M -$173.4M -$117.5M -$55.02M -$42.44M -$61.72M -$8.600M -$14.40M -$20.40M -$47.30M -$27.50M -$27.40M
YoY Change 55.17% 21.92% 41.42% 12.75% -23.46% 62.68% 8.95% 47.58% 29.64% -31.24% -40.28% -29.41% -56.87% 72.0% 0.36%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Interest Expense $81.69M $26.45M $40.47M $29.56M $27.71M $25.47M $5.925M $3.498M $2.889M -$2.400M $2.412M $763.0K $10.00K $1.700M $0.00 -$1.300M $500.0K -$1.800M -$13.50M $200.0K $300.0K $600.0K $3.000M $1.900M $300.0K $500.0K
YoY Change 208.91% -34.66% 36.9% 6.71% 8.77% 329.91% 69.38% 21.08% -220.38% -199.5% 216.12% 7530.0% -99.41% -100.0% -360.0% -127.78% -86.67% -6850.0% -33.33% -50.0% -80.0% 57.89% 533.33% -40.0% 400.0%
% of Operating Profit
Other Income/Expense, Net $1.856M -$5.939M -$3.330M $405.0K -$531.0K $602.0K $300.0K $119.0K -$33.00K $100.0K -$33.00K $5.000K $1.000K $0.00 $127.5M $0.00 $0.00
YoY Change -131.25% 78.35% -922.22% -176.27% -188.21% 100.67% 152.1% -460.61% -133.0% -403.03% -760.0% 400.0% -100.0%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Pretax Income -$747.0M -$480.2M -$436.4M -$292.7M -$253.6M -$324.1M -$192.9M -$176.2M -$120.2M -$89.60M -$57.29M -$41.37M -$59.66M -$6.400M $118.8M -$15.70M -$20.00M -$56.10M -$40.90M -$27.20M -$10.30M -$36.40M -$37.20M -$79.70M -$7.800M -$4.800M
YoY Change 55.58% 10.02% 49.1% 15.43% -21.76% 67.98% 9.51% 46.62% 34.1% 56.39% 38.48% -30.66% 832.25% -105.39% -856.69% -21.5% -64.35% 37.16% 50.37% 164.08% -71.7% -2.15% -53.32% 921.79% 62.5% 37.14%
Income Tax $2.555M $1.383M -$1.758M $1.402M $777.0K $201.0K -$272.0K $98.00K -$1.971M -$10.40M -$1.221M $0.00 $0.00 $100.0K $500.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200.0K $0.00 $0.00
% Of Pretax Income 0.42%
Net Earnings -$749.6M -$481.5M -$434.7M -$294.1M -$254.3M -$324.3M -$192.6M -$176.3M -$118.2M -$79.20M -$56.07M -$41.37M -$59.66M -$6.400M $118.4M -$15.70M -$20.00M -$56.10M -$40.90M -$27.20M -$10.30M -$36.40M -$37.20M -$79.90M -$7.800M -$4.800M
YoY Change 55.66% 10.79% 47.8% 15.63% -21.57% 68.33% 9.29% 49.15% 49.22% 41.24% 35.53% -30.66% 832.25% -105.41% -854.14% -21.5% -64.35% 37.16% 50.37% 164.08% -71.7% -2.15% -53.44% 924.36% 62.5% 37.14%
Net Earnings / Revenue -245.59% -196.26% -230.63% -178.87% -186.37% -3297.17% -487.59% -1350.78% -92.75% 1138.46% -134.19% -263.16% -5610.0% -40900.0% -27200.0% -5150.0% -1820.0% -12400.0% -79900.0%
Basic Earnings Per Share -$5.34 -$3.91 -$3.88 -$3.01 -$3.01
Diluted Earnings Per Share -$5.34 -$3.91 -$3.88 -$3.01 -$3.01 -$4.217M -$2.892M -$2.848M -$2.017M -$1.838M -$1.603M -$1.562M -$2.562M -$48.30K $9.323M -$1.287M -$1.739M -$5.905M -$8.347M -$6.974M -$2.861M -$11.03M -$11.27M -$44.39M -$26.00M -$16.00M

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998
Cash & Short-Term Investments $780.4M $1.148B $716.8M $532.8M $487.4M $495.1M $381.2M $162.6M $282.9M $159.2M $113.9M $92.90M $76.30M $108.0M $122.2M $2.400M $16.50M $24.10M $18.80M $9.200M $29.50M $27.30M $51.30M $83.10M $4.600M $11.70M
YoY Change -32.03% 60.2% 34.53% 9.31% -1.56% 29.88% 134.44% -42.52% 77.7% 39.77% 22.6% 21.76% -29.35% -11.62% 4991.67% -85.45% -31.54% 28.19% 104.35% -68.81% 8.06% -46.78% -38.27% 1706.52% -60.68%
Cash & Equivalents $482.4M $1.074B $716.8M $532.8M $487.4M $495.1M $381.2M $162.6M $282.9M $159.2M $113.9M $92.90M $14.80M $10.70M $12.70M $2.100M $16.50M $24.10M $18.80M $9.200M $29.50M $27.30M $51.30M $71.60M $300.0K $11.70M
Short-Term Investments $298.1M $74.24M $0.00 $61.40M $97.30M $109.4M $300.0K $0.00 $11.50M $4.300M $0.00
Other Short-Term Assets $24.18M $25.47M $28.90M $24.00M $20.20M $11.30M $8.300M $5.800M $5.200M $5.500M $2.300M $600.0K $400.0K $300.0K $200.0K $100.0K $200.0K $500.0K $400.0K $500.0K $200.0K $600.0K $300.0K $300.0K $0.00 $0.00
YoY Change -5.06% -11.87% 20.41% 18.81% 78.76% 36.14% 43.1% 11.54% -5.45% 139.13% 283.33% 50.0% 33.33% 50.0% 100.0% -50.0% -60.0% 25.0% -20.0% 150.0% -66.67% 100.0% 0.0%
Inventory $83.25M $69.92M $67.01M $49.60M $28.30M $7.000M $0.00 $600.0K $0.00
Prepaid Expenses
Receivables $41.19M $29.71M $24.35M $16.60M $19.20M $5.500M $0.00 $800.0K $500.0K $200.0K $100.0K $300.0K $200.0K $0.00
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.100M $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $929.1M $1.273B $837.0M $622.9M $555.2M $518.9M $389.4M $168.4M $288.1M $164.7M $116.2M $93.60M $77.40M $108.8M $124.6M $2.600M $17.00M $25.40M $19.20M $9.700M $29.80M $28.20M $55.00M $84.60M $4.700M $11.70M
YoY Change -27.04% 52.13% 34.38% 12.19% 7.0% 33.26% 131.24% -41.55% 74.92% 41.74% 24.15% 20.93% -28.86% -12.68% 4692.31% -84.71% -33.07% 32.29% 97.94% -67.45% 5.67% -48.73% -34.99% 1700.0% -59.83%
Property, Plant & Equipment $104.4M $102.1M $95.52M $97.20M $113.1M $22.60M $12.40M $10.00M $8.100M $7.500M $1.800M $1.700M $1.900M $1.100M $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $200.0K $1.200M $1.600M $200.0K $200.0K
YoY Change 2.26% 6.87% -1.73% -14.06% 400.44% 82.26% 24.0% 23.46% 8.0% 316.67% 5.88% -10.53% 72.73% -100.0% -50.0% -83.33% -25.0% 700.0% 0.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $50.04M $0.00 $2.100M $2.200M $2.100M $0.00 $300.0K $0.00
YoY Change -100.0% -100.0% -4.55% 4.76% -100.0%
Other Assets $96.57M $76.10M $50.99M $26.80M $20.30M $4.300M $2.000M $1.300M $2.100M $400.0K $300.0K $100.0K $200.0K $0.00 $0.00 $2.200M $2.300M $2.900M $3.700M $3.300M $0.00 $0.00 $300.0K $400.0K $0.00
YoY Change 26.9% 49.25% 90.26% 32.02% 372.09% 115.0% 53.85% -38.1% 425.0% 33.33% 200.0% -50.0% -100.0% -4.35% -20.69% -21.62% 12.12% -100.0% -25.0%
Total Long-Term Assets $400.8M $383.1M $406.5M $173.3M $187.1M $85.70M $72.60M $69.60M $68.50M $66.20M $60.30M $60.00M $62.40M $87.50M $2.100M $2.200M $2.500M $2.900M $3.700M $3.300M $0.00 $100.0K $16.60M $18.10M $600.0K $200.0K
YoY Change 4.63% -5.76% 134.55% -7.38% 118.32% 18.04% 4.31% 1.61% 3.47% 9.78% 0.5% -3.85% -28.69% 4066.67% -4.55% -12.0% -13.79% -21.62% 12.12% -100.0% -99.4% -8.29% 2916.67% 200.0%
Total Assets $1.330B $1.656B $1.244B $796.2M $742.3M $604.6M $462.0M $238.0M $356.6M $230.9M $176.5M $153.6M $139.8M $196.3M $126.7M $4.800M $19.50M $28.30M $22.90M $13.00M $29.80M $28.30M $71.60M $102.7M $5.300M $11.90M
YoY Change
Accounts Payable $68.74M $52.61M $35.78M $42.90M $13.20M $17.70M $14.70M $10.40M $7.500M $9.200M $5.900M $7.100M $2.300M $1.500M $300.0K $1.300M $900.0K $7.200M $1.000M $2.600M $700.0K $900.0K $4.400M $2.600M $700.0K $200.0K
YoY Change 30.66% 47.02% -16.59% 225.0% -25.42% 20.41% 41.35% 38.67% -18.48% 55.93% -16.9% 208.7% 53.33% 400.0% -76.92% 44.44% -87.5% 620.0% -61.54% 271.43% -22.22% -79.55% 69.23% 271.43% 250.0%
Accrued Expenses $154.3M $136.4M $98.77M $74.90M $70.60M $60.50M $29.30M $16.80M $11.00M $10.00M $7.100M $5.400M $1.900M $1.300M $1.700M $1.400M $1.200M $2.400M $3.600M $2.100M $2.000M $2.600M $5.700M $1.400M $100.0K
YoY Change 13.09% 38.11% 31.87% 6.09% 16.69% 106.48% 74.4% 52.73% 10.0% 40.85% 31.48% 184.21% 46.15% -23.53% 21.43% 16.67% -50.0% -33.33% 71.43% 5.0% -23.08% -54.39% 307.14% 1300.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $2.610M $1.217M $609.0K $1.100M $1.200M $0.00 $3.100M $0.00 $3.300M $3.100M $100.0K $100.0K $200.0K $1.600M $1.300M $0.00
YoY Change 114.46% 99.84% -44.64% -8.33% -100.0% -100.0% 6.45% 3000.0% 0.0% -50.0% -87.5% 23.08%
Total Short-Term Liabilities $225.6M $190.2M $135.2M $118.8M $85.20M $79.70M $44.70M $28.00M $22.30M $19.60M $16.50M $15.70M $4.500M $3.300M $2.800M $4.900M $3.700M $9.700M $4.900M $5.000M $2.900M $3.900M $10.30M $4.100M $800.0K $300.0K
YoY Change 18.6% 40.75% 13.78% 39.44% 6.9% 78.3% 59.64% 25.56% 13.78% 18.79% 5.1% 248.89% 36.36% 17.86% -42.86% 32.43% -61.86% 97.96% -2.0% 72.41% -25.64% -62.14% 151.22% 412.5% 166.67%
Long-Term Debt $1.182B $1.155B $580.7M $371.0M $355.5M $316.6M $55.60M $54.80M $22.00M $24.90M $16.30M $16.30M $200.0K $100.0K $0.00 $500.0K $2.100M $3.200M $6.400M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 2.38% 98.88% 56.52% 4.36% 12.29% 469.42% 1.46% 149.09% -11.65% 52.76% 0.0% 8050.0% 100.0% -100.0% -76.19% -34.38% -50.0%
Other Long-Term Liabilities $253.8M $223.4M $117.2M $30.40M $39.90M $0.00 $800.0K $700.0K $600.0K $100.0K $400.0K $600.0K $900.0K $0.00 $2.200M $2.200M $1.600M $1.000M $700.0K $600.0K $1.000M $1.700M $1.800M $0.00
YoY Change 13.63% 90.6% 285.47% -23.81% -100.0% 14.29% 16.67% 500.0% -75.0% -33.33% -33.33% -100.0% 0.0% 37.5% 60.0% 42.86% 16.67% -40.0% -41.18% -5.56%
Total Long-Term Liabilities $1.436B $1.378B $697.9M $401.4M $395.4M $316.6M $56.40M $55.50M $22.60M $25.00M $16.70M $16.90M $1.100M $100.0K $0.00 $2.700M $4.300M $4.800M $7.400M $700.0K $600.0K $1.000M $1.700M $1.800M $0.00 $0.00
YoY Change 4.2% 97.49% 73.86% 1.52% 24.89% 461.35% 1.62% 145.58% -9.6% 49.7% -1.18% 1436.36% 1000.0% -100.0% -37.21% -10.42% -35.14% 957.14% 16.67% -40.0% -41.18% -5.56%
Total Liabilities $1.662B $1.568B $833.0M $520.3M $480.6M $396.3M $101.0M $83.50M $44.90M $44.60M $33.20M $32.70M $5.600M $3.400M $2.800M $7.600M $8.000M $14.50M $12.30M $5.800M $3.600M $4.900M $11.90M $5.900M $800.0K $300.0K
YoY Change 5.95% 88.28% 60.11% 8.26% 21.27% 292.38% 20.96% 85.97% 0.67% 34.34% 1.53% 483.93% 64.71% 21.43% -63.16% -5.0% -44.83% 17.89% 112.07% 61.11% -26.53% -58.82% 101.69% 637.5% 166.67%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $12.83 Billion

About Insmed Inc

Insmed, Inc. is a global biopharmaceutical company, which engages in the development and commercialization of therapies for patients with rare diseases. The company is headquartered in Bridgewater, New Jersey and currently employs 912 full-time employees. The firm's first commercial product, ARIKAYCE (amikacin liposome inhalation suspension), is used for the treatment of Mycobacterium avium complex (MAC) lung disease as part of a combination antibacterial drug regimen for adult patients with limited or no alternative treatment options. Its pipeline includes clinical-stage programs, brensocatib and TPIP, as well as other early-stage research programs. Brensocatib is a small molecule, oral, reversible inhibitor of dipeptidyl peptidase 1 (DPP1), which is developing for the treatment of patients with bronchiectasis and other neutrophil-mediated diseases, including chronic rhinosinusitis without nasal polyps (CRSsNP). TPIP is an inhaled formulation of the treprostinil prodrug treprostinil palmitil, which offers a differentiated product profile for pulmonary hypertension associated with interstitial lung disease (PH-ILD) and pulmonary arterial hypertension (PAH).

Industry: Pharmaceutical Preparations Peers: ACADIA Pharmaceuticals Inc Amicus Therapeutics Inc Arrowhead Pharmaceuticals Inc BioCryst Pharmaceuticals Inc Denali Therapeutics Inc Relay Therapeutics Inc SAGE Therapeutics Inc Ultragenyx Pharmaceutical Inc Vir Biotechnology Inc