Insulet Corporation (PODD)

Growth

Revenue 5Y20.01%
Revenue 3Y18.54%
EPS 5Y19.95%
EPS 3Y63.39%
Dividend 5Y-
Dividend 3Y-

Capital Efficiency

ROIC3.48%
ROE3.63%
ROA0.78%
ROTA0.80%

Capital Structure

Market Cap20.05B
EV20.74B
Cash721.50M
Current Ratio3.98
Debt/Equity0.80
Net Debt/EBITDA5.65
Show More

Income Statement

Select a metric from the list below to chart it

Dec '02
Dec '06
Dec '10
Dec '14
Dec '18
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
247.1
288.7
324.2
367.0
463.8
563.8
738.2
904.4
1,098.8
1,243.3
Revenue % Chg.
16.9%
16.9%
12.3%
13.2%
26.4%
21.6%
30.9%
22.5%
21.5%
19.9%
Cost of Revenue
134.7
145.4
176.1
155.9
186.6
193.7
257.9
322.1
346.7
441.8
Cost of Revenue % Chg.
13.1%
8.0%
21.1%
-11.5%
19.7%
3.8%
33.2%
24.9%
7.6%
31.0%
Gross Profit
112.4
143.3
148.2
211.1
277.2
370.2
480.3
582.3
752.1
801.5
Gross Profit % Chg.
21.7%
27.5%
3.4%
42.5%
31.3%
33.6%
29.8%
21.2%
29.2%
14.5%
Gross Profit Margin
45.5%
49.6%
45.7%
57.5%
59.8%
65.7%
65.1%
64.4%
68.4%
64.5%
Gross Profit Margin % Chg.
4.1%
9.1%
-7.9%
25.9%
3.9%
9.9%
-0.9%
-1.0%
6.3%
-4.5%
R&D Expenses
21.8
27.9
43.2
55.7
74.5
88.6
129.7
146.8
160.1
172.5
R&D Expenses % Chg.
-10.6%
28.2%
54.9%
28.9%
33.6%
19.0%
46.4%
13.2%
9.1%
10.2%
Selling, General, & Admin Expenses
119.8
127.7
165.7
166.1
210.1
254.1
300.6
384.0
466.0
565.2
Selling, General, & Admin Expenses % Chg.
15.2%
6.6%
29.8%
0.2%
26.5%
21.0%
18.3%
27.7%
21.4%
19.1%
Operating Income
-29.1
-12.3
-60.8
-10.7
-7.4
27.4
50.0
51.5
126.0
63.8
Operating Income % Chg.
19.0%
57.8%
394.1%
82.4%
31.0%
-
82.3%
3.0%
144.7%
-7.5%
Operating Income Margin
-11.8%
-4.3%
-18.7%
-2.9%
-1.6%
4.9%
6.8%
5.7%
11.5%
5.1%
Operating Income Margin % Chg.
30.7%
63.9%
340.0%
84.4%
45.4%
-
39.3%
-15.9%
101.4%
-22.9%
Total Other Income/Expenses Net
-15.7
-39.1
-12.5
-16.1
-19.2
-22.2
-35.5
-41.8
-105.5
-42.9
Total Other Income/Expenses Net % Chg.
0.4%
148.2%
68.1%
29.3%
19.1%
15.7%
59.9%
17.7%
152.4%
57.3%
Income Before Tax
-44.9
-51.4
-73.2
-26.8
-26.6
5.2
14.5
9.7
20.5
20.9
Income Before Tax % Chg.
13.1%
14.4%
42.6%
63.4%
0.9%
-
177.5%
-33.1%
111.3%
-
Income Before Tax Margin
-18.2%
-17.8%
-22.6%
-7.3%
-5.7%
0.9%
2.0%
1.1%
1.9%
1.7%
Income Before Tax Margin % Chg.
25.7%
2.1%
27.0%
67.6%
21.6%
-
111.9%
-45.4%
73.9%
-
Income Tax Expense
0.1
0.1
0.3
0.4
0.3
1.9
2.9
2.9
3.7
4.1
Income Tax Expense % Chg.
-52.8%
42.0%
104.9%
34.7%
-34.4%
652.5%
49.9%
-
27.6%
-
Net Income
-45.0
-51.5
-73.5
-28.9
-26.8
3.3
11.6
6.8
16.8
16.8
Net Income % Chg.
13.3%
14.5%
42.8%
60.7%
7.1%
-
252.4%
-41.4%
147.1%
-
Net Income Margin
-18.2%
-17.8%
-22.7%
-7.9%
-5.8%
0.6%
1.6%
0.8%
1.5%
1.4%
Net Income Margin % Chg.
25.8%
2.0%
27.1%
65.3%
26.5%
-
169.1%
-52.2%
103.3%
-
Weighted Avg. Shares Out
54.0
55.6
56.8
57.3
58.0
58.9
60.6
64.7
68.9
69.4
Weighted Avg. Shares Out % Chg.
12.7%
3.0%
2.1%
0.8%
1.3%
1.5%
2.9%
6.8%
6.4%
3.8%
EPS
-0.8
-0.9
-1.3
-0.5
-0.5
0.1
0.2
0.1
0.2
0.2
EPS % Chg.
23.1%
12.0%
38.7%
60.5%
9.8%
-
216.7%
-42.1%
111.2%
-
Weighted Avg. Shares Out Dil
54.0
55.6
56.8
57.3
58.0
61.0
62.3
65.9
69.6
69.6
Weighted Avg. Shares Out Dil % Chg.
12.7%
3.0%
2.1%
0.8%
1.3%
5.2%
2.1%
5.8%
5.6%
3.8%
EPS Diluted
-0.8
-0.9
-1.3
-0.5
-0.5
0.1
0.2
0.1
0.2
0.2
EPS Diluted % Chg.
23.1%
12.0%
38.7%
60.5%
9.8%
-
280.0%
-47.4%
129.8%
-
Interest Income
0.1
0.1
-
-
2.6
6.7
7.8
3.0
0.5
-
Interest Income % Chg.
12.7%
4.0%
-
-
-
154.7%
16.3%
-61.5%
-83.3%
-
Interest Expense
17.2
14.7
12.6
14.4
21.2
28.9
31.8
45.2
58.2
38.4
Interest Expense % Chg.
9.0%
-14.7%
-14.3%
14.4%
47.4%
36.3%
10.0%
42.1%
28.8%
-31.3%
EBIT
-62.0
-65.9
-85.8
-41.2
-45.2
-17.0
-9.5
-32.5
-37.2
-17.5
EBIT % Chg.
8.0%
6.4%
30.2%
52.0%
9.6%
62.4%
44.0%
242.1%
14.5%
79.8%
EBIT Margin
-25.1%
-22.8%
-26.5%
-11.2%
-9.7%
-3.0%
-1.3%
-3.6%
-3.4%
-1.4%
EBIT Margin % Chg.
21.3%
9.0%
15.9%
57.6%
13.3%
69.1%
57.2%
179.2%
5.8%
83.1%
Depreciation & Amortization
11.8
12.2
15.8
13.8
13.9
15.6
27.9
55.4
57.4
61.9
Depreciation & Amortization % Chg.
7.0%
3.5%
29.6%
-12.7%
0.2%
12.9%
78.3%
98.6%
3.6%
-9.2%
EBITDA
-50.2
-53.7
-70.0
-27.4
-31.3
-1.3
18.4
22.9
20.2
44.4
EBITDA % Chg.
10.9%
7.0%
30.3%
60.9%
14.3%
95.8%
-
24.5%
-11.8%
-
EBITDA Margin
-20.3%
-18.6%
-21.6%
-7.5%
-6.7%
-0.2%
2.5%
2.5%
1.8%
3.6%
EBITDA Margin % Chg.
23.8%
8.4%
16.0%
65.4%
9.5%
96.5%
-
1.6%
-27.4%
-