DXCM
DexCom Inc.
$69.51
+$2.06(+3.05%)
40
Overall
30
Value
50
Tech
--
Quality
Market Cap
$30.02B
Volume
11.27M
52W Range
$57.52 - $93.25
Target Price
$102.52
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $402.0M | $573.3M | $718.5M | $1.0B | $1.5B | $1.9B | $2.4B | $2.9B | $3.6B | $4.0B | ||
| Total Revenue | $402.0M | $573.3M | $718.5M | $1.0B | $1.5B | $1.9B | $2.4B | $2.9B | $3.6B | $4.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $123.6M | $194.9M | $226.4M | $367.7M | $544.5M | $646.6M | $768.0M | $1.0B | $1.3B | $1.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $278.4M | $378.4M | $492.1M | $663.9M | $931.5M | $1.3B | $1.7B | $1.9B | $2.3B | $2.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $335.5M | $442.3M | $534.6M | $850.2M | $789.2M | $980.6M | $1.4B | $1.5B | $1.7B | $1.8B | ||
| Research & Development | $137.5M | $156.1M | $185.4M | $199.7M | $273.5M | $359.9M | $517.1M | $484.2M | $505.8M | $552.4M | ||
| Research Expense | $137.5M | $156.1M | $185.4M | $199.7M | $273.5M | $359.9M | $517.1M | $484.2M | $505.8M | $552.4M | ||
| Selling, General & Administrative | $198.0M | $286.2M | $349.2M | $432.8M | $515.7M | $620.7M | $806.8M | $1.0B | $1.2B | $1.3B | ||
| Selling & Marketing Expenses | -- | $11.9M | $21.9M | $25.4M | $33.1M | $76.5M | $126.4M | $160.6M | $500.7M | $557.7M | ||
| General & Administrative Expenses | $198.0M | $286.2M | $349.2M | $432.8M | $515.7M | $620.7M | $806.8M | $1.0B | $1.2B | $1.3B | ||
| Promotion & Advertising | -- | $11.9M | $21.9M | $25.4M | $33.1M | $76.5M | $126.4M | -- | -- | -- | ||
| Depreciation & Amortization | $10.2M | $14.4M | $16.1M | $28.6M | $46.9M | $64.0M | $3.7M | $144.1M | $186.0M | $217.7M | ||
| Depreciation & Amortization | $10.2M | $14.4M | $16.1M | $28.6M | $46.9M | $64.0M | $3.7M | $7.5M | $41.9M | $39.9M | ||
| Amortization | $500.0K | $100.0K | $9.4M | $17.9M | $-45.8M | $68.6M | $3.7M | $13.4M | $15.4M | $14.8M | ||
| Other Operating Expenses | $-5.4M | $-32.6M | $-3.3M | $-217.7M | $-4.5M | $-8.0M | $-87.1M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-57.1M | $-63.9M | $-42.5M | $-186.3M | $142.3M | $299.5M | $265.8M | $391.2M | $597.7M | $600.0M | ||
| EBITDA | $-46.3M | $-49.1M | $-10.3M | $-56.8M | $222.5M | $376.8M | $377.6M | $565.3M | $916.7M | $945.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $400.0K | $700.0K | $12.8M | $22.7M | $60.3M | $84.7M | $18.8M | $18.6M | $20.3M | $19.0M | ||
| Intinc | -- | $400.0K | $3.3M | -- | -- | -- | $11.4M | $23.8M | $135.0M | $134.2M | ||
| Net Non-Operating Interest Income/Expense | $-400.0K | $-300.0K | $-12.8M | $-22.7M | $-60.3M | $-84.7M | $-18.8M | $-5.2M | $-3.8M | $-3.4M | ||
| Gain on Sale of Securities | -- | -- | -- | $80.1M | $-4.2M | -- | $11.6M | $200.0K | $1.9M | -- | ||
| Other Income/Expense | $-200.0K | $700.0K | $-700.0K | $-82.5M | $-22.2M | $-10.2M | $-9.8M | $-5.6M | $-112.7M | $-109.0M | ||
| Other Special Charges | $200.0K | $-700.0K | $700.0K | $2.4M | $26.4M | $10.2M | $-1.8M | $-400.0K | $112.7M | $109.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-57.1M | $-64.2M | $-35.8M | $-103.8M | $173.8M | $309.7M | $275.6M | $409.4M | $730.7M | $728.0M | ||
| Pre-Tax Income | $-57.5M | $-64.9M | $-48.6M | $-126.5M | $104.2M | $225.0M | $256.8M | $390.8M | $710.4M | $709.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $100.0K | $700.0K | $1.6M | $600.0K | $3.1M | $-268.6M | $39.9M | $49.6M | $168.9M | $132.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $-57.6M | $-65.6M | $-50.2M | $-127.1M | $101.1M | $493.6M | $216.9M | $341.2M | $541.5M | $576.2M | ||
| Net Income (Continuing Operations) | $-57.6M | $-65.6M | $-50.2M | $-127.1M | $101.1M | $493.6M | $216.9M | $341.2M | $541.5M | $576.2M | ||
| Net Income (Discontinued Operations) | $-57.6M | $-65.6M | $-50.2M | $-127.1M | $101.1M | $493.6M | $216.9M | $341.2M | $541.5M | $576.2M | ||
| Net Income (Common Stockholders) | $-57.6M | $-65.6M | $-56.9M | $308.3M | $101.1M | $493.6M | $216.9M | $341.2M | $541.5M | $576.2M | ||
| Normalized Income | -- | -- | -- | -- | -- | $-30.0M | -- | -- | -- | $701.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $459.1M | $637.2M | $761.0M | $1.2B | $1.3B | $1.6B | $2.2B | $2.5B | $3.0B | $3.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $319.2M | $334.4M | $345.2M | $352.8M | $364.4M | $377.6M | $386.8M | $389.4M | $386.0M | $393.6M | ||
| Average Shares Outstanding (Diluted) | -- | -- | -- | $352.8M | $369.2M | $390.0M | $400.4M | $427.5M | $425.5M | $412.7M | ||
| Shares Outstanding | $327.0M | $339.3M | $348.0M | $360.0M | $366.4M | $384.7M | $388.3M | $386.4M | $385.5M | $390.8M | ||
| Basic EPS | -- | -- | -- | -- | $0.28 | $1.31 | $0.40 | $0.88 | $1.4 | $1.46 | ||
| Basic EPS (Continuing Operations) | $0.01 | $-0.02 | -- | -- | $0.28 | $1.31 | $0.40 | $0.88 | $1.4 | $1.46 | ||
| Diluted EPS | -- | -- | -- | -- | $0.28 | $1.27 | $0.39 | $0.82 | $1.3 | $1.42 | ||
| Diluted EPS (Continuing Operations) | $0.01 | -- | -- | -- | $0.28 | $1.27 | $0.39 | $0.82 | $1.3 | $1.42 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | -- | -- | -- | $-5.4M | $-10.5M | $-13.6M | $-24.5M | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | $9.3M | $9.3M | $9.3M | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | -- | -- | $264.6M | $298.7M | ||
| Minority Interests | $221.2M | $283.8M | $419.4M | $663.3M | $882.6M | $1.8B | -- | -- | -- | -- | ||
| Other Gand A | $198.0M | $286.2M | $349.2M | $432.8M | $515.7M | $620.7M | $806.8M | $1.0B | $1.2B | $1.3B | ||
| Rent And Landing Fees | $5.6M | $9.0M | $11.1M | $12.5M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DXCM | $69.51 | +3.1% | 11.27M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |