INMD
InMode Ltd.
$14.77
+$0.06(+0.41%)
36
Overall
--
Value
25
Tech
47
Quality
Market Cap
$1.06B
Volume
409.29K
52W Range
$13.14 - $19.85
Target Price
$16.65
Order:
Income Statement
| Metric | Trend | Chart | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||
| Total Revenue | $156.4M | $206.1M | $357.6M | $454.3M | $492.0M | $394.8M | ||
| Total Revenue | $156.4M | $206.1M | $357.6M | $454.3M | $492.0M | $394.8M | ||
| COST OF GOODS SOLD | ||||||||
| Cost of Revenue | $-20.2M | $-30.8M | $-53.6M | $-73.5M | $80.7M | $77.8M | ||
| GROSS PROFIT | ||||||||
| Gross Profit | $136.1M | $175.3M | $304.0M | $380.8M | $411.3M | $317.1M | ||
| OPERATING EXPENSES | ||||||||
| Operating Expenses | $-76.5M | $-102.4M | $-136.5M | $-182.9M | $215.7M | $204.5M | ||
| Research & Development | $5.7M | $9.5M | $9.5M | $12.4M | $13.4M | $13.1M | ||
| Research Expense | $5.7M | $9.5M | $9.5M | $12.4M | -- | -- | ||
| Selling, General & Administrative | $70.8M | $93.0M | $127.8M | $170.5M | $202.3M | $191.4M | ||
| Selling & Marketing Expenses | $66.8M | $86.5M | $119.4M | $160.6M | $193.0M | $181.4M | ||
| General & Administrative Expenses | $4.0M | $6.4M | $8.4M | $9.9M | $9.2M | $10.0M | ||
| Salaries & Wages | $-1.6M | $-12.8M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-302.0K | $-416.0K | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-302.0K | $-416.0K | -- | -- | -- | -- | ||
| Other Operating Expenses | $-766.0K | $-1.4M | $-800.0K | $-303.0K | -- | -- | ||
| OPERATING INCOME | ||||||||
| Operating income | $59.6M | $72.8M | $167.5M | $197.9M | $195.7M | $112.5M | ||
| EBITDA | $62.3M | $76.5M | $168.5M | $202.1M | $217.9M | $144.2M | ||
| NON-OPERATING ITEMS | ||||||||
| Intinc | -- | -- | -- | -- | $21.6M | $30.9M | ||
| Net Non-Operating Interest Income/Expense | $2.4M | $3.3M | $525.0K | $3.6M | $21.6M | $30.9M | ||
| Other Income/Expense | $5.8M | $15.6M | -- | -- | -- | -- | ||
| Other Special Charges | $-5.8M | $-15.6M | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||
| Restructring And Mn A Income | $-242.0K | $-329.0K | -- | -- | -- | -- | ||
| Special Income Charges | $242.0K | $329.0K | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||
| EBIT | $62.0M | $76.1M | $168.0M | $201.5M | $217.3M | $143.5M | ||
| Pre-Tax Income | $62.0M | $76.1M | $168.0M | $201.5M | $217.3M | $143.5M | ||
| INCOME TAX | ||||||||
| Tax Provision | $883.0K | $1.1M | $2.9M | $39.9M | $19.3M | $-37.8M | ||
| NET INCOME | ||||||||
| Net Income | $61.1M | $75.0M | $165.0M | $161.5M | $197.9M | $181.3M | ||
| Net Income (Continuing Operations) | $61.1M | $75.0M | $165.0M | $161.5M | $197.9M | $181.3M | ||
| Net Income (Discontinued Operations) | $61.1M | $75.0M | $165.0M | $161.5M | $197.9M | $181.3M | ||
| Net Income (Common Stockholders) | $61.1M | $75.0M | $165.0M | $161.5M | $197.9M | $181.3M | ||
| Normalized Income | -- | -- | -- | -- | $159.7M | $105.7M | ||
| TOTALS | ||||||||
| Total Expenses | $-96.7M | $-133.3M | $-190.1M | $-256.4M | $296.4M | $282.3M | ||
| SHARE & EPS DATA | ||||||||
| Average Shares Outstanding | $58.5M | $72.1M | $81.4M | $82.5M | $83.5M | $79.3M | ||
| Average Shares Outstanding (Diluted) | $76.1M | $84.2M | $86.0M | $85.4M | $86.0M | $80.6M | ||
| Shares Outstanding | $69.6M | $75.6M | $83.0M | $69.6M | $69.6M | $69.6M | ||
| Basic EPS | $1.05 | $1.04 | $2.03 | $1.96 | $2.37 | $2.29 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $2.37 | $2.29 | ||
| Diluted EPS | $0.80 | $0.89 | $1.92 | $1.89 | $2.3 | $2.25 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $2.3 | $2.25 | ||
| OTHER METRICS | ||||||||
| Minority Interests | $-13.0K | $5.0K | $-103.0K | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | $80.7M | $77.8M | ||
| Other Gand A | $4.0M | $6.4M | $8.4M | $9.9M | $9.2M | $10.0M | ||
| Rent And Landing Fees | $4.0M | $6.4M | $8.4M | $9.9M | -- | -- | ||
| Selling Expense | $66.8M | $86.5M | $119.4M | $160.6M | -- | -- | ||
| Restruct | $-242.0K | $-329.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | INMD | $14.77 | +0.4% | 409.29K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |