Insmed Inc
NASDAQ:INSM
Income Statement
Earnings Waterfall
Insmed Inc
Revenue
|
305.2m
USD
|
Cost of Revenue
|
-65.6m
USD
|
Gross Profit
|
239.6m
USD
|
Operating Expenses
|
-920.6m
USD
|
Operating Income
|
-680.9m
USD
|
Other Expenses
|
-68.6m
USD
|
Net Income
|
-749.6m
USD
|
Income Statement
Insmed Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12
N/A
|
12
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
32
+224%
|
62
+94%
|
101
+63%
|
137
+36%
|
151
+11%
|
164
+8%
|
169
+3%
|
164
-3%
|
168
+2%
|
171
+2%
|
174
+2%
|
189
+8%
|
201
+7%
|
221
+10%
|
242
+9%
|
245
+1%
|
257
+5%
|
269
+5%
|
281
+4%
|
305
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(11)
|
(18)
|
(24)
|
(29)
|
(34)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(44)
|
(47)
|
(52)
|
(55)
|
(55)
|
(57)
|
(57)
|
(60)
|
(66)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
25
+240%
|
50
+100%
|
83
+65%
|
112
+36%
|
123
+9%
|
130
+6%
|
131
+0%
|
125
-5%
|
126
+2%
|
128
+2%
|
132
+3%
|
144
+9%
|
155
+7%
|
169
+9%
|
187
+10%
|
190
+2%
|
201
+6%
|
213
+6%
|
221
+4%
|
240
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67)
|
(70)
|
(73)
|
(80)
|
(87)
|
(96)
|
(101)
|
(108)
|
(118)
|
(124)
|
(132)
|
(139)
|
(173)
|
(176)
|
(184)
|
(191)
|
(189)
|
(216)
|
(245)
|
(285)
|
(315)
|
(339)
|
(354)
|
(359)
|
(348)
|
(349)
|
(348)
|
(349)
|
(390)
|
(415)
|
(452)
|
(494)
|
(512)
|
(540)
|
(567)
|
(612)
|
(668)
|
(735)
|
(868)
|
(892)
|
(921)
|
|
Selling, General & Administrative |
(22)
|
(25)
|
(25)
|
(29)
|
(31)
|
(34)
|
(36)
|
(39)
|
(43)
|
(46)
|
(49)
|
(51)
|
(51)
|
(52)
|
(56)
|
(60)
|
(79)
|
(98)
|
(119)
|
(146)
|
(168)
|
(190)
|
(206)
|
(215)
|
(211)
|
(207)
|
(205)
|
(198)
|
(204)
|
(204)
|
(211)
|
(225)
|
(234)
|
(239)
|
(242)
|
(258)
|
(266)
|
(289)
|
(313)
|
(328)
|
(345)
|
|
Research & Development |
(44)
|
(45)
|
(48)
|
(51)
|
(56)
|
(62)
|
(65)
|
(69)
|
(74)
|
(78)
|
(83)
|
(88)
|
(123)
|
(124)
|
(127)
|
(131)
|
(110)
|
(118)
|
(126)
|
(139)
|
(145)
|
(146)
|
(144)
|
(139)
|
(132)
|
(137)
|
(139)
|
(146)
|
(181)
|
(206)
|
(235)
|
(264)
|
(273)
|
(296)
|
(320)
|
(349)
|
(398)
|
(441)
|
(549)
|
(559)
|
(571)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Operating Income |
(55)
N/A
|
(59)
-7%
|
(73)
-25%
|
(80)
-9%
|
(87)
-9%
|
(96)
-10%
|
(101)
-5%
|
(108)
-7%
|
(118)
-9%
|
(124)
-5%
|
(132)
-7%
|
(139)
-5%
|
(173)
-25%
|
(176)
-2%
|
(184)
-4%
|
(191)
-4%
|
(189)
+1%
|
(216)
-14%
|
(245)
-14%
|
(285)
-16%
|
(307)
-8%
|
(314)
-2%
|
(303)
+3%
|
(276)
+9%
|
(235)
+15%
|
(226)
+4%
|
(218)
+4%
|
(218)
+0%
|
(265)
-22%
|
(289)
-9%
|
(323)
-12%
|
(362)
-12%
|
(368)
-2%
|
(385)
-5%
|
(398)
-3%
|
(425)
-7%
|
(478)
-13%
|
(534)
-12%
|
(655)
-23%
|
(672)
-2%
|
(681)
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(7)
|
(9)
|
(12)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(23)
|
(26)
|
(28)
|
(29)
|
(32)
|
(36)
|
(40)
|
(36)
|
(28)
|
(19)
|
(15)
|
(22)
|
(29)
|
(37)
|
(40)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(26)
|
(25)
|
(13)
|
17
|
20
|
21
|
19
|
(7)
|
(11)
|
(29)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(9)
|
(10)
|
(8)
|
(8)
|
(3)
|
(2)
|
2
|
|
Pre-Tax Income |
(57)
N/A
|
(61)
-7%
|
(75)
-24%
|
(82)
-9%
|
(90)
-9%
|
(98)
-10%
|
(104)
-5%
|
(111)
-7%
|
(120)
-9%
|
(126)
-5%
|
(134)
-6%
|
(141)
-5%
|
(176)
-25%
|
(180)
-2%
|
(188)
-4%
|
(196)
-4%
|
(193)
+1%
|
(224)
-16%
|
(256)
-14%
|
(298)
-17%
|
(324)
-9%
|
(330)
-2%
|
(320)
+3%
|
(292)
+9%
|
(254)
+13%
|
(246)
+3%
|
(241)
+2%
|
(244)
-1%
|
(293)
-20%
|
(318)
-9%
|
(373)
-17%
|
(425)
-14%
|
(436)
-3%
|
(439)
-1%
|
(418)
+5%
|
(433)
-4%
|
(480)
-11%
|
(545)
-14%
|
(694)
-27%
|
(722)
-4%
|
(747)
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
4
|
4
|
4
|
10
|
6
|
6
|
6
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
(56)
|
(57)
|
(71)
|
(78)
|
(79)
|
(92)
|
(98)
|
(105)
|
(118)
|
(124)
|
(132)
|
(139)
|
(176)
|
(180)
|
(188)
|
(196)
|
(193)
|
(224)
|
(256)
|
(298)
|
(324)
|
(330)
|
(320)
|
(293)
|
(254)
|
(247)
|
(242)
|
(245)
|
(294)
|
(319)
|
(375)
|
(424)
|
(435)
|
(438)
|
(416)
|
(434)
|
(482)
|
(547)
|
(696)
|
(724)
|
(750)
|
|
Net Income (Common) |
(56)
N/A
|
(57)
-1%
|
(71)
-25%
|
(78)
-9%
|
(79)
-2%
|
(92)
-16%
|
(98)
-6%
|
(105)
-7%
|
(118)
-13%
|
(124)
-5%
|
(132)
-6%
|
(139)
-5%
|
(176)
-27%
|
(180)
-2%
|
(188)
-4%
|
(196)
-4%
|
(193)
+2%
|
(224)
-16%
|
(256)
-14%
|
(298)
-17%
|
(324)
-9%
|
(330)
-2%
|
(320)
+3%
|
(293)
+8%
|
(254)
+13%
|
(247)
+3%
|
(242)
+2%
|
(245)
-1%
|
(294)
-20%
|
(319)
-9%
|
(375)
-17%
|
(424)
-13%
|
(435)
-3%
|
(438)
-1%
|
(416)
+5%
|
(434)
-4%
|
(482)
-11%
|
(547)
-14%
|
(696)
-27%
|
(724)
-4%
|
(750)
-4%
|
|
EPS (Diluted) |
-1.43
N/A
|
-1.44
-1%
|
-1.82
-26%
|
-1.76
+3%
|
-1.84
-5%
|
-1.84
N/A
|
-1.6
+13%
|
-1.69
-6%
|
-2.02
-20%
|
-2.02
N/A
|
-2.14
-6%
|
-2.25
-5%
|
-2.85
-27%
|
-2.9
-2%
|
-3.03
-4%
|
-2.99
+1%
|
-2.89
+3%
|
-2.92
-1%
|
-3.32
-14%
|
-3.88
-17%
|
-4.22
-9%
|
-4.25
-1%
|
-3.91
+8%
|
-3.28
+16%
|
-3.01
+8%
|
-2.74
+9%
|
-2.5
+9%
|
-2.4
+4%
|
-3.01
-25%
|
-3.09
-3%
|
-3.42
-11%
|
-3.62
-6%
|
-3.88
-7%
|
-3.67
+5%
|
-3.47
+5%
|
-3.59
-3%
|
-3.91
-9%
|
-4
-2%
|
-5.05
-26%
|
-5.06
0%
|
-5.34
-6%
|