PODD
Insulet Corporation
$189.56
-$2.65(-1.38%)
41
Overall
30
Value
36
Tech
57
Quality
Market Cap
$20.84B
Volume
1.12M
52W Range
$186.25 - $354.88
Target Price
$337.04
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $367.0M | $463.8M | $563.8M | $738.2M | $904.4M | $1.1B | $1.3B | $1.7B | $2.1B | $2.7B | ||
| Total Revenue | $367.0M | $463.8M | $563.8M | $738.2M | $904.4M | $1.1B | $1.3B | $1.7B | $2.1B | $2.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $155.9M | $186.6M | $193.6M | $257.9M | $322.1M | $346.7M | $499.7M | $537.2M | $625.9M | $768.2M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $211.1M | $277.2M | $370.2M | $480.3M | $582.3M | $752.1M | $805.6M | $1.2B | $1.4B | $1.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $221.8M | $284.6M | $342.8M | $430.3M | $530.8M | $626.1M | $768.0M | $939.9M | $1.1B | $1.5B | ||
| Research & Development | $55.7M | $74.5M | $90.5M | $132.3M | $146.8M | $160.1M | $180.2M | $205.0M | $219.6M | $301.1M | ||
| Research Expense | $55.7M | $74.5M | $90.5M | $132.3M | $146.8M | $160.1M | $180.2M | $205.0M | $219.6M | $301.1M | ||
| Selling, General & Administrative | $166.1M | $210.1M | $252.3M | $298.0M | $384.0M | $466.0M | $587.8M | $734.9M | $917.2M | $1.2B | ||
| Selling & Marketing Expenses | $94.5M | $121.6M | $146.2M | $11.2M | $30.0M | $44.1M | $41.2M | $63.1M | $84.3M | -- | ||
| General & Administrative Expenses | $71.6M | $88.5M | $106.1M | $298.0M | $384.0M | $466.0M | $587.8M | $734.9M | $917.2M | $1.2B | ||
| Promotion & Advertising | -- | -- | -- | $11.2M | $30.0M | $44.1M | -- | -- | -- | -- | ||
| Salaries & Wages | $-23.8M | $-31.9M | $-37.5M | $28.7M | $35.9M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-12.6M | $-12.7M | $-13.8M | $25.2M | $38.0M | $50.6M | $56.0M | $72.8M | $80.8M | -- | ||
| Depreciation & Amortization | $-12.6M | $-12.7M | $-13.8M | $25.2M | $38.0M | $50.6M | -- | -- | -- | -- | ||
| Amortization | $-11.3M | $-19.2M | $-28.5M | $32.8M | $82.1M | $76.5M | $51.7M | $68.0M | $69.7M | -- | ||
| Other Operating Expenses | -- | $-284.6M | $-342.7M | $4.3M | $5.4M | $6.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-10.7M | $-7.4M | $27.4M | $50.0M | $51.5M | $126.0M | $37.6M | $220.0M | $308.9M | $473.8M | ||
| EBITDA | $11.1M | $26.5M | $68.8M | $95.2M | $110.3M | $139.6M | $114.8M | $330.3M | $431.0M | $495.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $14.4M | $21.2M | $28.9M | $27.7M | $45.2M | $61.7M | $36.0M | $36.2M | $42.7M | $59.4M | ||
| Interest Income Operating | -- | -- | -- | $6.9M | $3.0M | $500.0K | $9.8M | -- | -- | -- | ||
| Intinc | -- | $-19.2M | $-22.2M | -- | -- | -- | $9.3M | $28.6M | $39.5M | $34.7M | ||
| Net Non-Operating Interest Income/Expense | $-14.4M | $-21.2M | $-28.9M | $-27.7M | $-45.1M | $-61.2M | $-26.7M | $-7.6M | $-3.2M | $-24.7M | ||
| Other Income/Expense | $1.7M | $-2.0M | $-6.7M | $7.8M | $-3.3M | $44.3M | $-1.1M | $-2.2M | $5.5M | $109.6M | ||
| Other Special Charges | $-1.7M | $2.0M | $6.7M | $-7.8M | $3.3M | $-44.3M | $-1.1M | $2.2M | $-5.5M | $-109.6M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $-1.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $6.2M | $89.0K | $1.1M | -- | $-1.4M | $-2.9M | $-12.7M | $-20.3M | $-26.8M | -- | ||
| Impairment of Capital Assets | $-6.2M | $-89.0K | -- | -- | $1.4M | $2.9M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-12.8M | $-5.4M | $23.9M | $31.7M | $54.9M | $82.2M | $45.8M | $250.8M | $342.9M | $398.9M | ||
| Pre-Tax Income | $-26.8M | $-26.6M | $5.2M | $14.5M | $9.7M | $20.5M | $9.8M | $214.6M | $300.2M | $339.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $392.0K | $257.0K | $1.9M | $2.9M | $2.9M | $3.7M | $5.2M | $8.3M | $-118.1M | $92.4M | ||
| NET INCOME | ||||||||||||
| Net Income | $-27.2M | $-26.8M | $3.3M | $11.6M | $6.8M | $16.8M | $4.6M | $206.3M | $418.3M | $247.1M | ||
| Net Income (Continuing Operations) | $-27.2M | $-26.8M | $3.3M | $11.6M | $6.8M | $16.8M | $4.6M | $206.3M | $418.3M | $247.1M | ||
| Net Income (Discontinued Operations) | $-27.2M | $-26.8M | $3.3M | $11.6M | $6.8M | $16.8M | $4.6M | $206.3M | $418.3M | $247.1M | ||
| Net Income (Common Stockholders) | $-27.2M | $-26.8M | $3.3M | $11.6M | $6.8M | $16.8M | $4.6M | $206.3M | $418.3M | $247.1M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $336.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $377.7M | $471.2M | $536.4M | $688.2M | $852.9M | $972.8M | $1.3B | $1.5B | $1.8B | $2.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $57.3M | $58.0M | $58.9M | $60.6M | $64.7M | $67.7M | $69.4M | $69.8M | $70.1M | $70.3M | ||
| Average Shares Outstanding (Diluted) | $170.1M | $223.6M | $61.0M | $62.3M | $65.9M | $68.6M | $69.9M | $73.6M | $73.9M | $71.9M | ||
| Shares Outstanding | $57.7M | $58.4M | $59.3M | $62.9M | $66.1M | $69.2M | $69.5M | $69.9M | $70.2M | $70.4M | ||
| Basic EPS | -- | -- | $0.06 | $0.19 | $0.11 | $0.25 | $0.07 | $2.96 | $5.97 | $3.51 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $0.19 | $0.11 | $0.25 | $0.07 | $2.96 | $5.97 | $3.51 | ||
| Diluted EPS | $-0.16 | $-0.12 | $0.05 | $0.19 | $0.10 | $0.24 | $0.07 | $2.94 | $5.78 | $3.48 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $0.19 | $0.10 | $0.24 | $0.07 | $2.94 | $5.78 | $3.48 | ||
| OTHER METRICS | ||||||||||||
| Diluted Discontinuous Operations | $-0.03 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-400.0K | -- | $-10.2M | $-10.5M | $-6.6M | $-21.5M | $-1.3M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $408.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $71.6M | $88.5M | $106.1M | $298.0M | $384.0M | $466.0M | $587.8M | $734.9M | $917.2M | $1.2B | ||
| Other Write Off | -- | -- | -- | -- | $-500.0K | $-500.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $71.6M | $88.5M | $106.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $94.5M | $121.6M | $146.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | $-1.1M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PODD | $189.56 | -1.4% | 1.12M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |