Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Inspire Medical Systems, Inc.

INSP

Valuace

Růst

Zdraví

Cena

$ 50.89

-4.24 (-4.40%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Revenues	912.0	912.0	802.8	624.8	407.9	233.4	115.4	82.1	50.6	28.6	16.4	8.0
Cost of Revenues	133.2	133.2	123.0	96.6	66.1	33.3	17.6	13.6	10.1	6.0	3.9	2.8
Gross Profit	778.8	778.8	679.8	528.2	341.7	200.1	97.8	68.4	40.5	22.5	12.5	5.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	269.1	224.5	217.1	201.3	239.7	203.2	195.9	164.0	192.5	153.3
Cost of Revenues	36.1	31.8	34.7	30.7	36.0	32.4	29.8	24.8	28.1	24.4
Gross Profit	233.0	192.7	182.4	170.6	203.7	170.8	166.0	139.3	164.5	128.9

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
R&D Expenses	0.0	0.0	0.0	116.5	68.6	37.4	26.1	12.8	7.4	6.2	7.1	7.1
Selling General & Admin Expenses	0.0	0.0	0.0	452.0	320.7	202.6	127.9	90.5	53.5	32.4	22.7	17.9
Depreciation & Amortization	14.0	14.0	6.6	2.8	5.0	0.0	1.2	3.8	0.4	0.3	0.1	0.1
Total Operating Expenses	727.8	727.8	643.7	568.5	389.3	240.0	154.0	103.3	60.9	38.6	29.8	25.0
Operating Income	51.0	51.0	36.1	-40.3	-47.6	-39.9	-56.2	-34.9	-20.4	-16.0	-17.3	-19.8

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.1	29.1
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	124.1	113.2
Depreciation & Amortization	3.8	3.7	3.4	3.0	2.5	1.9	1.4	0.8	0.8	0.2
Total Operating Expenses	186.9	183.1	185.7	172.1	171.8	156.5	160.9	154.5	155.2	142.4
Operating Income	46.1	9.6	-3.3	-1.5	31.9	14.3	5.1	-15.2	9.3	-13.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Interest Income	17.5	17.5	23.2	20.6	5.1	0.1	1.1	3.8	1.9	0.2	0.1	0.1
Interest Expense	0.1	0.1	0.0	0.0	1.7	2.1	2.1	2.1	3.3	1.8	1.3	1.6
Other Expense	14.7	14.7	22.4	20.4	3.3	-2.1	-0.9	1.7	0.0	0.0	0.0	0.0
IBT	65.7	65.7	58.5	-19.9	-44.3	-42.0	-57.1	-33.2	-21.8	-17.5	-18.5	-21.3
Income Tax Expense	-79.7	-79.7	4.9	1.2	0.6	0.1	0.1	0.0	1.9	1.8	1.3	1.5
Net Income	145.4	145.4	53.5	-21.2	-44.9	-42.0	-57.2	-33.2	-21.8	-17.5	-18.5	-21.3

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	4.0	4.0	4.5	5.1	5.6	5.9	5.9	5.9	5.9	5.5
Interest Expense	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	0.0
Other Expense	4.2	3.9	1.0	5.6	4.8	6.0	5.7	5.9	5.9	5.3
IBT	50.3	13.6	-2.3	4.2	36.6	20.3	10.8	-9.4	15.2	-8.2
Income Tax Expense	-85.8	3.6	1.3	1.2	1.4	1.8	1.1	0.7	0.5	0.3
Net Income	136.1	9.9	-3.6	3.0	35.2	18.5	9.8	-10.0	14.8	-8.5

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
EPS	$0.00	$0.00	$0.00	$-0.72	$-1.60	$-1.54	$-2.19	$-1.40	$-1.50	$-1.30	$-1.49	$-1.71
EPS Diluted	$0.00	$0.00	$0.00	$-0.72	$-1.60	$-1.54	$-2.19	$-1.40	$-1.50	$-1.30	$-1.49	$-1.71
Shares Outstanding	28.9	29.4	29.8	29.3	28.1	27.3	26.1	23.8	14.6	13.5	12.5	12.5
Diluted Shares Outstanding	29.2	29.8	30.5	29.3	28.1	27.3	26.1	23.8	14.6	13.5	12.5	12.5

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.50	$-0.29
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.49	$-0.29
Shares Outstanding	28.9	29.3	29.5	29.7	29.8	29.9	29.7	29.6	29.5	29.4
Diluted Shares Outstanding	29.2	29.6	29.5	30.3	30.8	30.6	30.4	29.6	30.2	29.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Cash And Equivalents	188.0	150.2	185.5	441.6	214.5	190.5	22.9	97.3	9.0	6.7
Short Term Investments	251.6	295.4	274.8	9.8	0.0	43.8	126.6	90.9	7.2	0.0
Total Cash & ST Investments	439.7	445.5	460.4	451.4	214.5	234.4	149.5	188.2	16.1	6.7
Accounts Receivable	79.7	93.1	89.9	61.2	34.2	25.1	13.1	6.7	3.9	2.1
Inventory	59.0	80.1	33.9	11.9	17.2	8.5	5.8	2.7	3.7	3.4
Other Current Assets	28.8	12.1	9.6	5.5	2.7	2.0	2.2	1.7	0.4	0.1
Total Current Assets	607.2	630.8	593.7	530.0	268.5	269.9	170.6	199.3	24.1	12.2

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	112.8	106.9	53.9	150.2	147.5	188.0	175.4	185.5	329.9	467.1
Short Term Investments	209.7	194.0	315.3	295.4	263.5	251.6	265.9	274.8	134.3	0.0
Total Cash & ST Investments	322.6	300.9	369.2	445.5	411.0	439.7	441.4	460.4	464.2	467.1
Accounts Receivable	108.0	137.7	92.6	93.1	89.7	79.7	72.3	89.9	71.5	63.5
Inventory	141.8	121.6	99.7	80.1	67.4	59.0	49.0	33.9	26.1	20.8
Other Current Assets	14.1	13.0	10.1	12.1	14.4	28.8	9.5	9.6	7.8	8.7
Total Current Assets	586.5	573.2	571.7	630.8	582.5	607.2	572.2	593.7	569.6	560.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Property, Plant & Equipment	83.9	95.2	62.7	24.1	16.4	11.1	4.0	0.8	1.0	0.9
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	36.7	71.0	9.1	0.0	9.9	0.0	6.3	0.0	0.0	0.0
Other Long-Term Assets	0.6	11.3	11.3	10.7	0.2	0.2	0.4	0.0	0.0	0.0
Total Long-Term Assets	121.2	177.6	83.1	34.8	26.5	11.3	10.6	0.8	1.0	0.9
Total Assets	728.4	808.4	676.8	564.9	295.1	281.2	181.3	200.1	25.1	13.1

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	115.6	109.8	102.1	95.2	89.3	83.9	74.5	62.7	55.3	46.6
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	104.8	109.8	44.8	71.0	113.4	36.7	38.2	9.1	3.0	10.8
Other Long-Term Assets	0.9	9.4	12.2	11.3	11.0	0.6	0.9	11.3	11.6	0.8
Total Long-Term Assets	221.2	229.0	159.1	177.6	213.7	121.2	113.6	83.1	69.9	58.2
Total Assets	807.7	802.2	730.8	808.4	796.2	728.4	685.8	676.8	639.5	618.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Accounts Payable	33.6	38.7	38.8	26.8	11.7	7.2	4.5	3.4	3.0	1.2
Short-Term Debt	0.0	1.8	0.0	1.3	9.2	0.0	0.0	0.0	0.0	3.3
Other Current Liabilities	32.0	46.4	39.3	33.0	20.5	13.5	12.4	7.7	4.1	2.8
Current Liabilities	65.7	88.5	78.1	61.2	41.3	20.7	16.9	11.2	7.1	7.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	59.2	53.2	29.1	38.7	34.9	33.6	43.8	38.8	40.0	40.0
Short-Term Debt	2.3	2.2	2.0	1.8	0.1	0.0	0.0	0.0	0.0	1.3
Other Current Liabilities	49.3	36.9	32.3	46.4	37.4	32.0	28.4	39.3	30.0	25.4
Current Liabilities	110.8	93.4	63.5	88.5	74.3	65.7	72.2	78.1	70.0	66.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Long-Term Debt	24.5	30.0	49.7	7.5	24.6	30.6	24.5	24.9	16.5	12.4
Capital Leases	24.5	31.8	24.8	7.5	8.8	5.9	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	90.3	118.7	104.3	68.9	66.0	51.4	41.4	36.1	23.6	19.7

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	30.3	30.9	31.5	30.0	25.2	24.5	24.5	49.7	50.3	44.1
Capital Leases	32.6	33.1	31.5	31.8	25.2	24.5	24.5	24.8	25.2	23.4
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	141.3	124.4	95.1	118.7	99.6	90.3	96.8	104.3	95.3	88.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-345.6	-291.9	-345.4	-324.3	-279.4	-237.3	-180.2	-146.9	-125.1	-107.6
Comprehensive Income	-0.1	0.5	0.8	-0.1	-0.1	0.0	0.1	-0.1	0.0	0.0
Total Common Equity	638.1	689.7	572.5	496.0	229.0	229.7	139.8	164.0	1.5	-6.6

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-282.6	-292.5	-288.9	-291.9	-327.1	-345.6	-355.4	-345.4	-360.2	-351.6
Comprehensive Income	0.6	0.4	0.2	0.5	1.7	-0.1	0.1	0.8	0.0	0.1
Total Common Equity	666.5	677.8	635.7	689.7	696.6	638.1	589.0	572.5	544.2	529.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Debt		24.5	31.8	24.8	8.9	33.8	30.6	24.5	24.9	16.5	15.7
Book Value		638.1	689.7	572.5	496.0	229.0	229.7	139.8	164.0	1.5	-6.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		666.5	677.8	635.7	689.7	696.6	638.1	589.0	572.5	544.2	529.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Income	6.0	145.4	53.5	-21.2	-44.9	-42.0	-57.2	-33.2	-21.8	-17.5	-18.5	-21.3
Depreciation & Amortization	3.8	14.0	6.6	2.8	1.9	1.2	0.8	0.5	0.4	0.3	0.1	0.1
Stock-Based Compensation	101.3	0.0	116.0	82.5	52.0	26.2	12.8	6.2	1.2	0.2	0.2	0.3
Change Working Capital	-75.7	-87.4	-38.3	-40.8	1.8	-6.9	-10.9	-6.6	0.9	0.8	0.2	-1.4
Change In Accounts Receivable	-15.9	-26.2	-2.6	-30.2	-27.0	-9.2	-11.8	-6.5	-2.8	-1.8	-0.8	-0.3
Change In Accounts Payable	-7.5	-3.7	0.0	9.3	14.4	4.8	2.0	1.0	0.4	1.8	-0.5	0.4
Change In Inventories	-38.2	-65.2	-46.2	-22.0	5.3	-8.8	-2.6	-3.2	1.0	-0.3	0.6	-1.5
Other Non-cash Items	84.9	133.7	-7.5	1.3	0.8	1.4	1.4	1.3	0.7	0.3	0.2	0.1
Cash from Operations	29.7	0.0	0.0	24.7	11.6	-20.1	-53.0	-32.8	-18.7	-15.8	-17.9	-22.3

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	136.1	9.9	-3.6	3.0	35.2	18.5	9.8	-10.0	14.8	-8.5
Depreciation & Amortization	3.8	3.7	3.4	3.0	2.5	1.9	1.4	0.8	0.8	0.8
Stock-Based Compensation	28.0	29.5	41.7	31.1	29.1	28.2	32.3	26.3	22.8	19.8
Change Working Capital	-26.9	25.4	-42.6	-33.9	-0.9	4.0	-33.0	-8.5	-19.9	-9.3
Change In Accounts Receivable	-11.6	29.7	-44.6	0.3	-3.9	-9.9	-7.7	19.0	-18.6	-8.5
Change In Accounts Payable	-22.1	6.5	21.3	0.0	0.0	0.0	0.0	0.0	-1.8	-0.7
Change In Inventories	-3.5	-20.1	-21.9	-19.6	-12.7	-8.4	-10.1	-15.1	-7.8	-5.3
Other Non-cash Items	-88.6	0.0	3.7	-9.9	3.2	-0.3	-10.6	0.2	1.2	7.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.3	3.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Capital Expenditure	-39.1	-38.5	-39.1	-23.6	-9.1	-4.7	-2.5	-2.7	-0.3	-0.4	-0.3	-0.3
Acquisitions	143.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-393.2	-250.4	0.0	-281.4	-10.5	-10.0	-52.7	-178.1	-115.5	-9.0	0.0	0.0
Sales of Investment	122.5	310.4	0.0	10.2	0.0	43.8	141.8	137.3	32.3	1.8	0.0	23.9
Other Investing Activities	-270.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-309.9	0.0	0.0	-294.8	-19.6	29.1	86.6	-43.6	-83.4	-7.6	-0.3	23.6

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-10.7	-10.4	-9.0	-8.4	-7.0	-8.0	-12.4	-11.7	-8.0	-7.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	143.7	0.0
Investments	-62.9	-76.3	-93.9	0.0	0.0	0.0	0.0	0.0	-143.9	-137.3
Sales of Investment	61.7	75.0	149.5	0.0	0.0	0.0	0.0	0.0	0.2	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-143.7	-137.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-151.7	-144.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Debt Repaid	0.0	0.0	0.0	0.0	-24.5	0.0	0.0	0.0	0.0	0.0	0.0	-7.0
Debt Issued	1.1	31.8	6.9	16.0	-0.4	3.2	6.1	-0.4	8.5	0.8	15.7	7.0
Issuance of Common Stock	20.4	0.0	0.0	31.1	243.8	0.0	124.7	0.0	181.8	0.0	0.0	0.0
Repurchase of Common Stock	-19.2	-175.0	-80.2	-17.2	3.7	3.5	2.4	1.4	0.0	0.0	0.0	0.0
Dividends Paid	-5.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	3.1	0.0	0.0	14.0	12.0	11.5	7.1	0.6	8.6	25.7	12.8	9.5
Cash from Financing	1.2	0.0	0.0	14.0	235.1	14.9	134.1	2.0	190.4	25.7	12.8	2.5

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	32.6	-0.5	-0.5	1.7	6.5	0.8	0.0	-0.3	-0.3	1.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.8	4.0
Repurchase of Common Stock	-50.0	-50.0	0.0	-75.0	-71.1	-4.3	-1.9	-2.8	-13.9	-0.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.1	3.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.1	3.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Change in Cash		-279.0	-45.3	-35.4	-256.1	227.1	23.9	167.7	-74.4	88.3	2.3	-5.4	3.9
Closing Cash Balance		188.0	104.8	150.2	185.5	441.6	214.5	190.5	22.9	97.3	9.0	6.7	12.1

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-8.0	5.9	53.0	-96.3	2.6	-40.5	12.6	-10.1	-144.4	-137.2
Closing Cash Balance		104.8	112.8	106.9	53.9	150.2	147.5	188.0	175.4	185.5	329.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Free Cash Flow		-9.4	78.5	91.1	1.0	2.5	-24.8	-55.5	-35.6	-18.9	-16.2	-18.3	-22.6
Real Free Cash Flow		-110.7	78.5	-24.9	-81.4	-49.5	-51.0	-68.3	-41.8	-20.2	-16.4	-18.5	-22.9

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		41.8	58.1	-6.3	-15.1	62.2	44.3	-12.5	-2.8	9.2	-3.4
Real Free Cash Flow		13.8	28.6	-48.0	-46.2	33.0	16.1	-44.8	-29.2	-13.6	-23.2