DexCom, Inc. (DXCM)

Growth

Revenue 5Y29.86%
Revenue 3Y29.36%
EPS 5Y15.31%
EPS 3Y3.54%
Dividend 5Y-
Dividend 3Y-

Capital Efficiency

ROIC6.66%
ROE10.80%
ROA4.69%
ROTA4.72%

Capital Structure

Market Cap41.22B
EV42.66B
Cash698.10M
Current Ratio3.77
Debt/Equity0.63
Net Debt/EBITDA3.29
Show More

Income Statement

Select a metric from the list below to chart it

Dec '00
Dec '04
Dec '08
Dec '12
Dec '16
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
160.0
259.2
402.0
573.3
718.5
1,031.6
1,476.0
1,926.7
2,448.5
2,792.8
Revenue % Chg.
60.2%
62.0%
55.1%
42.6%
25.3%
43.6%
43.1%
30.5%
27.1%
20.4%
Cost of Revenue
59.9
82.9
123.6
194.9
226.4
367.7
544.5
646.6
768.0
978.4
Cost of Revenue % Chg.
12.4%
38.4%
49.1%
57.7%
16.2%
62.4%
48.1%
18.8%
18.8%
37.4%
Gross Profit
100.1
176.3
278.4
378.4
492.1
663.9
931.5
1,280.1
1,680.5
1,814.4
Gross Profit % Chg.
114.8%
76.1%
57.9%
35.9%
30.0%
34.9%
40.3%
37.4%
31.3%
12.9%
Gross Profit Margin
62.6%
68.0%
69.3%
66.0%
68.5%
64.4%
63.1%
66.4%
68.6%
65.0%
Gross Profit Margin % Chg.
34.1%
8.7%
1.8%
-4.7%
3.8%
-6.0%
-1.9%
5.3%
3.3%
-6.2%
R&D Expenses
44.8
69.4
137.5
156.1
185.4
417.4
273.5
359.9
604.2
604.8
R&D Expenses % Chg.
13.4%
54.9%
98.1%
13.5%
18.8%
125.1%
-34.5%
31.6%
67.9%
24.3%
Selling, General, & Admin Expenses
84.2
128.4
198.0
286.2
349.2
432.8
515.7
620.7
810.5
939.5
Selling, General, & Admin Expenses % Chg.
34.1%
52.5%
54.2%
44.5%
22.0%
23.9%
19.2%
20.4%
30.6%
25.0%
Operating Income
-28.9
-21.5
-57.1
-63.9
-42.5
-186.3
142.3
299.5
265.8
266.4
Operating Income % Chg.
48.1%
25.6%
165.6%
11.9%
33.5%
338.4%
-
110.5%
-11.3%
-27.8%
Operating Income Margin
-18.1%
-8.3%
-14.2%
-11.1%
-5.9%
-18.1%
9.6%
15.5%
10.9%
9.5%
Operating Income Margin % Chg.
67.6%
54.1%
71.2%
21.5%
46.9%
205.3%
-
61.2%
-30.2%
-40.1%
Total Other Income/Expenses Net
-0.9
-0.8
-0.4
-1.0
-6.1
59.8
-38.1
-74.5
-91.9
-23.5
Total Other Income/Expenses Net % Chg.
800.0%
11.1%
50.0%
150.0%
510.0%
-
-
95.5%
23.4%
76.3%
Income Before Tax
-29.8
-22.3
-57.5
-64.9
-48.6
-126.5
104.2
225.0
173.9
242.9
Income Before Tax % Chg.
46.6%
25.2%
157.8%
12.9%
25.1%
160.3%
-
115.9%
-22.7%
-10.0%
Income Before Tax Margin
-18.6%
-8.6%
-14.3%
-11.3%
-6.8%
-12.3%
7.1%
11.7%
7.1%
8.7%
Income Before Tax Margin % Chg.
66.7%
53.8%
66.3%
20.9%
40.2%
81.3%
-
65.4%
-39.2%
-25.3%
Income Tax Expense
-
0.1
0.1
0.7
1.6
0.6
3.1
-268.6
19.2
12.9
Income Tax Expense % Chg.
-
-
-
600.0%
128.6%
-62.5%
416.7%
-
-
-
Net Income
-29.8
-22.4
-57.6
-65.6
-50.2
-127.1
101.1
493.6
154.7
230.0
Net Income % Chg.
45.3%
24.8%
157.1%
13.9%
23.5%
153.2%
-
388.2%
-68.7%
-56.5%
Net Income Margin
-18.6%
-8.6%
-14.3%
-11.4%
-7.0%
-12.3%
6.8%
25.6%
6.3%
8.2%
Net Income Margin % Chg.
65.9%
53.6%
65.8%
20.1%
38.9%
76.3%
-
274.0%
-75.3%
-63.9%
Weighted Avg. Shares Out
284.4
300.8
319.2
334.4
345.2
352.8
364.4
377.6
386.8
389.8
Weighted Avg. Shares Out % Chg.
3.5%
5.8%
6.1%
4.8%
3.2%
2.2%
3.3%
3.6%
2.4%
-42.1%
EPS
-0.1
-0.1
-0.2
-0.2
-0.1
-0.4
0.3
1.3
0.4
0.6
EPS % Chg.
46.8%
28.6%
140.0%
8.3%
25.6%
148.3%
-
371.2%
-69.4%
-13.5%
Weighted Avg. Shares Out Dil
284.4
300.8
319.2
334.4
345.2
352.8
369.2
390.0
400.4
416.0
Weighted Avg. Shares Out Dil % Chg.
3.5%
5.8%
6.1%
4.8%
3.2%
2.2%
4.6%
5.6%
2.7%
-39.1%
EPS Diluted
-0.1
-0.1
-0.2
-0.2
-0.1
-0.4
0.3
1.3
0.4
0.5
EPS Diluted % Chg.
46.8%
28.6%
140.0%
8.3%
25.6%
148.3%
-
360.0%
-69.4%
-18.9%
Interest Income
-
-
-
0.4
3.3
2.4
26.4
16.1
-
-
Interest Income % Chg.
-
-
-
-
725.0%
-27.3%
1000.0%
-39.0%
-
-
Interest Expense
0.9
0.8
0.4
0.7
12.8
22.7
60.3
84.7
102.0
41.6
Interest Expense % Chg.
350.0%
-11.1%
-50.0%
75.0%
1728.6%
77.3%
165.6%
40.5%
20.4%
-58.3%
EBIT
-30.7
-23.1
-57.9
-65.2
-58.1
-146.8
70.3
156.4
71.9
201.3
EBIT % Chg.
45.1%
24.8%
150.6%
12.6%
10.9%
152.7%
-
122.5%
-54.0%
18.3%
EBIT Margin
-19.2%
-8.9%
-14.4%
-11.4%
-8.1%
-14.2%
4.8%
8.1%
2.9%
7.2%
EBIT Margin % Chg.
65.7%
53.6%
61.6%
21.0%
28.9%
76.0%
-
70.4%
-63.8%
-1.8%
Depreciation & Amortization
7.0
8.4
10.8
15.0
16.1
29.1
48.7
67.1
102.0
151.7
Depreciation & Amortization % Chg.
6.1%
20.0%
28.6%
38.9%
7.3%
80.7%
67.4%
37.8%
52.0%
68.0%
EBITDA
-23.7
-14.7
-47.1
-50.2
-42.0
-117.7
119.0
223.5
173.9
353.0
EBITDA % Chg.
51.9%
38.0%
220.4%
6.6%
16.3%
180.2%
-
87.8%
-22.2%
35.5%
EBITDA Margin
-14.8%
-5.7%
-11.7%
-8.8%
-5.8%
-11.4%
8.1%
11.6%
7.1%
12.6%
EBITDA Margin % Chg.
70.0%
61.7%
106.6%
25.3%
33.2%
95.2%
-
43.9%
-38.8%
12.5%