Insulet Corporation (PODD) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
100 NAGOG PARK ACTON, MA 01720 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3841 - Surgical and Medical Instruments and Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 947,600 | 376,100 | 113,906 | ||||||
| Cash and cash equivalents | 907,200 | 213,700 | 113,906 | ||||||
| Short-term investments | 40,400 | 162,400 | |||||||
| Restricted cash and investments | 500 | 1,600 | |||||||
| Receivables | (2,500) | 205,600 | 161,000 | 95,400 | 79,000 | 76,672 | |||
| Inventory, net of allowances, customer advances and progress billings | 402,600 | 346,800 | 303,200 | 154,300 | 101,000 | 71,414 | |||
| Inventory | 402,600 | 346,800 | 303,200 | 154,300 | 101,000 | 71,414 | |||
| Capitalized contract cost | 16,600 | 15,200 | 13,300 | 11,000 | 9,500 | 7,277 | |||
| Other undisclosed current assets | 1,166,200 | 745,900 | 850,700 | 40,400 | 25,400 | 192,017 | |||
| Total current assets: | 1,582,900 | 1,314,000 | 1,329,800 | 1,248,700 | 591,000 | 461,286 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 37,800 | ✕ | |||||||
| Operating lease, right-of-use asset | 27,900 | 16,100 | ✕ | ||||||
| Property, plant and equipment | 143,300 | 599,900 | 536,500 | 478,700 | 399,400 | 258,379 | |||
| Long-term investments and receivables | 58,400 | 140,784 | |||||||
| Long-term investments | 58,400 | 140,784 | |||||||
| Intangible assets, net (including goodwill) | 150,400 | 127,200 | 76,400 | 68,500 | 53,000 | 50,029 | |||
| Goodwill | 51,700 | 51,700 | 39,800 | 39,800 | 39,800 | 39,646 | |||
| Intangible assets, net (excluding goodwill) | 98,700 | 75,500 | 36,600 | 28,700 | 13,200 | 10,383 | |||
| Capitalized contract cost, net | 32,000 | 19,900 | 15,988 | ||||||
| Deferred income tax assets | ✕ | ||||||||
| Other noncurrent assets | 190,000 | 210,000 | 106,100 | 77,000 | 2,278 | ||||
| Other undisclosed noncurrent assets | 423,900 | 5,100 | |||||||
| Total noncurrent assets: | 1,005,300 | 937,100 | 719,000 | 624,200 | 551,900 | 467,458 | |||
| TOTAL ASSETS: | 2,588,200 | 2,251,100 | 2,048,800 | 1,872,900 | 1,142,900 | 928,744 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 19,200 | 331,800 | 203,700 | 138,100 | 103,200 | 88,973 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 53,100 | 45,800 | 37,822 | |||
| Accounts payable | 19,200 | 30,800 | 37,700 | ||||||
| Accrued liabilities | 301,000 | 166,000 | |||||||
| Other undisclosed accounts payable and accrued liabilities | 85,000 | 57,400 | 51,151 | ||||||
| Deferred revenue | 15,400 | 5,400 | 3,200 | ✕ | |||||
| Debt | 49,400 | 27,500 | 25,100 | 15,600 | 3,600 | ||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,184 | ||
| Other undisclosed current liabilities | 367,200 | 5,400 | 48,700 | 47,700 | 25,500 | ||||
| Total current liabilities: | 451,200 | 364,700 | 228,800 | 207,800 | 157,700 | 115,657 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 1,366,400 | 1,374,300 | 1,248,800 | 1,043,700 | 887,900 | 591,978 | |||
| Long-term debt, excluding current maturities | 1,374,300 | 1,248,800 | 1,043,700 | 887,900 | 591,978 | ||||
| Finance lease, liability | 22,900 | ✕ | |||||||
| Other undisclosed long-term debt and lease obligation | 1,343,500 | ||||||||
| Liabilities, other than long-term debt | 37,900 | 35,700 | 14,900 | 17,800 | 21,400 | 9,010 | |||
| Other liabilities | 37,900 | 35,700 | 14,900 | 17,800 | 21,400 | 9,010 | |||
| Total noncurrent liabilities: | 1,404,300 | 1,410,000 | 1,263,700 | 1,061,500 | 909,300 | 600,988 | |||
| Total liabilities: | 1,855,500 | 1,774,700 | 1,492,500 | 1,269,300 | 1,067,000 | 716,645 | |||
| Equity | |||||||||
| Equity, attributable to parent | 732,700 | 476,400 | 556,300 | 603,600 | 75,900 | 212,099 | |||
| Common stock | 100 | 100 | 100 | 100 | 100 | 59 | |||
| Additional paid in capital | 1,102,600 | 1,040,600 | 1,207,900 | 1,264,300 | 749,000 | 898,559 | |||
| Accumulated other comprehensive income (loss) | 8,000 | 20,000 | (2,200) | 5,500 | (1,200) | (2,905) | |||
| Accumulated deficit | (378,000) | (584,300) | (649,500) | (666,300) | (672,000) | (683,614) | |||
| Total equity: | 732,700 | 476,400 | 556,300 | 603,600 | 75,900 | 212,099 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,588,200 | 2,251,100 | 2,048,800 | 1,872,900 | 1,142,900 | 928,744 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,697,100 | 1,305,300 | 1,098,800 | 904,400 | 738,200 | 563,823 | ||
| Revenue from related parties | ✕ | ✕ | 249,900 | 58,200 | ||||
| Cost of revenue (Cost of Goods and Services Sold) | (537,200) | (499,700) | (346,700) | (322,100) | (257,900) | (193,655) | ||
| Gross profit: | 1,159,900 | 805,600 | 752,100 | 582,300 | 480,300 | 370,168 | ||
| Operating expenses | (939,900) | (768,000) | (626,100) | (530,800) | (430,300) | (342,745) | ||
| Operating income: | 220,000 | 37,600 | 126,000 | 51,500 | 50,000 | 27,423 | ||
| Nonoperating income (expense) | 30,800 | (1,100) | (1,900) | 3,300 | 7,800 | (22,197) | ||
| Investment income, nonoperating | 28,600 | |||||||
| Other nonoperating income (expense) | 2,200 | (1,100) | (1,900) | 3,300 | 7,800 | 6,705 | ||
| Interest and debt expense | (36,200) | (36,500) | (104,100) | (48,100) | (43,300) | (28,902) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 3,000 | 28,902 | ||||||
| Income from continuing operations before equity method investments, income taxes: | 214,600 | 20,000 | 9,700 | 14,500 | 5,226 | |||
| Other undisclosed income from continuing operations before income taxes | 9,800 | 500 | ||||||
| Income from continuing operations before income taxes: | 214,600 | 9,800 | 20,500 | 9,700 | 14,500 | 5,226 | ||
| Income tax expense (benefit) | (8,300) | (5,200) | (3,700) | (2,900) | (2,900) | (1,934) | ||
| Income from continuing operations: | 206,300 | 4,600 | 16,800 | 6,800 | 11,600 | 3,292 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 16,800 | 6,800 | 11,600 | 3,292 | |
| Net income available to common stockholders, basic: | 206,300 | 4,600 | 16,800 | 6,800 | 11,600 | 3,292 | ||
| Interest on convertible debt | 10,400 | |||||||
| Other undisclosed net income available to common stockholders, diluted | ||||||||
| Net income available to common stockholders, diluted: | 216,700 | 4,600 | 16,800 | 6,800 | 11,600 | 3,292 | ||
Comprehensive Income ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 206,300 | 4,600 | 16,800 | 6,800 | 11,600 | 3,292 | ||
| Comprehensive income: | 206,300 | 4,600 | 16,800 | 6,800 | 11,600 | 3,292 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (12,000) | 22,200 | (7,700) | 6,700 | 1,700 | (2,412) | ||
| Comprehensive income, net of tax, attributable to parent: | 194,300 | 26,800 | 9,100 | 13,500 | 13,300 | 880 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.