Inspire Medical Systems Inc
NYSE:INSP
Income Statement
Earnings Waterfall
Inspire Medical Systems Inc
Revenue
|
624.8m
USD
|
Cost of Revenue
|
-96.6m
USD
|
Gross Profit
|
528.2m
USD
|
Operating Expenses
|
-568.5m
USD
|
Operating Income
|
-40.3m
USD
|
Other Expenses
|
19.1m
USD
|
Net Income
|
-21.2m
USD
|
Income Statement
Inspire Medical Systems Inc
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 |
29
N/A
|
33
+16%
|
38
+15%
|
44
+15%
|
51
+15%
|
57
+12%
|
64
+12%
|
72
+12%
|
82
+14%
|
87
+6%
|
81
-7%
|
96
+18%
|
115
+20%
|
134
+16%
|
175
+30%
|
201
+15%
|
233
+16%
|
263
+12%
|
301
+15%
|
348
+16%
|
408
+17%
|
466
+14%
|
526
+13%
|
570
+8%
|
625
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(15)
|
(18)
|
(20)
|
(26)
|
(29)
|
(33)
|
(37)
|
(44)
|
(55)
|
(66)
|
(76)
|
(86)
|
(91)
|
(97)
|
|
Gross Profit |
23
N/A
|
26
+16%
|
30
+16%
|
35
+16%
|
41
+15%
|
46
+14%
|
52
+13%
|
59
+13%
|
68
+16%
|
73
+7%
|
68
-6%
|
82
+19%
|
98
+20%
|
114
+17%
|
149
+31%
|
172
+15%
|
200
+17%
|
225
+12%
|
257
+14%
|
293
+14%
|
342
+17%
|
390
+14%
|
440
+13%
|
479
+9%
|
528
+10%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(39)
|
(43)
|
(49)
|
(55)
|
(61)
|
(70)
|
(79)
|
(90)
|
(103)
|
(116)
|
(126)
|
(140)
|
(154)
|
(169)
|
(194)
|
(217)
|
(240)
|
(265)
|
(299)
|
(342)
|
(389)
|
(441)
|
(494)
|
(529)
|
(568)
|
|
Selling, General & Administrative |
(32)
|
(37)
|
(42)
|
(48)
|
(54)
|
(62)
|
(70)
|
(78)
|
(91)
|
(100)
|
(107)
|
(118)
|
(128)
|
(141)
|
(162)
|
(182)
|
(203)
|
(224)
|
(252)
|
(285)
|
(321)
|
(359)
|
(395)
|
(423)
|
(452)
|
|
Research & Development |
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(16)
|
(19)
|
(23)
|
(26)
|
(29)
|
(32)
|
(34)
|
(37)
|
(41)
|
(46)
|
(58)
|
(69)
|
(82)
|
(99)
|
(107)
|
(117)
|
|
Operating Income |
(16)
N/A
|
(17)
-6%
|
(18)
-7%
|
(19)
-5%
|
(20)
-6%
|
(24)
-17%
|
(27)
-11%
|
(31)
-15%
|
(35)
-14%
|
(43)
-22%
|
(57)
-34%
|
(58)
-2%
|
(56)
+4%
|
(56)
+1%
|
(45)
+19%
|
(45)
+0%
|
(40)
+12%
|
(40)
-1%
|
(42)
-4%
|
(49)
-18%
|
(48)
+3%
|
(51)
-7%
|
(54)
-5%
|
(50)
+7%
|
(40)
+19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
3
|
8
|
13
|
18
|
20
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(18)
N/A
|
(20)
-12%
|
(21)
-6%
|
(21)
-3%
|
(22)
-2%
|
(24)
-9%
|
(26)
-8%
|
(29)
-14%
|
(33)
-14%
|
(41)
-24%
|
(57)
-37%
|
(59)
-4%
|
(57)
+3%
|
(57)
N/A
|
(47)
+18%
|
(47)
N/A
|
(42)
+11%
|
(42)
-1%
|
(44)
-3%
|
(50)
-14%
|
(44)
+11%
|
(43)
+3%
|
(40)
+6%
|
(32)
+21%
|
(20)
+37%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(18)
|
(20)
|
(21)
|
(21)
|
(22)
|
(24)
|
(26)
|
(29)
|
(33)
|
(41)
|
(57)
|
(59)
|
(57)
|
(57)
|
(47)
|
(47)
|
(42)
|
(43)
|
(44)
|
(50)
|
(45)
|
(44)
|
(41)
|
(33)
|
(21)
|
|
Net Income (Common) |
(18)
N/A
|
(20)
-12%
|
(21)
-6%
|
(21)
-3%
|
(22)
-2%
|
(24)
-9%
|
(26)
-8%
|
(29)
-14%
|
(33)
-14%
|
(41)
-24%
|
(57)
-37%
|
(59)
-4%
|
(57)
+3%
|
(57)
N/A
|
(47)
+17%
|
(47)
+0%
|
(42)
+11%
|
(43)
-1%
|
(44)
-3%
|
(50)
-15%
|
(45)
+11%
|
(44)
+3%
|
(41)
+6%
|
(33)
+20%
|
(21)
+35%
|
|
EPS (Diluted) |
-0.87
N/A
|
-0.97
-11%
|
-0.96
+1%
|
-1
-4%
|
-0.93
+7%
|
-1
-8%
|
-1.07
-7%
|
-1.21
-13%
|
-1.4
-16%
|
-1.71
-22%
|
-2.15
-26%
|
-2.19
-2%
|
-2.19
N/A
|
-2.11
+4%
|
-1.75
+17%
|
-1.74
+1%
|
-1.54
+11%
|
-1.56
-1%
|
-1.61
-3%
|
-1.78
-11%
|
-1.6
+10%
|
-1.49
+7%
|
-1.4
+6%
|
-1.12
+20%
|
-0.72
+36%
|