Company logo

PODD - Insulet Corporation

NASDAQ -> Healthcare -> Medical Devices
Acton, United States
Type: Equity

PODD price evolution
PODD
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $704.2 $685.4 $660.1 $620.7
Short term investments
Net receivables $359.7 $270.3 $250.5 $217.2
Inventory $402.6 $410.8 $411.3 $386.1
Total current assets $1582.9 $1471.1 $1421.5 $1330
Long term investments
Property, plant & equipment $664.9 $649.2 $601.5 $596.6
Goodwill & intangible assets $150.4 $151.2 $151.2 $151.9
Total noncurrent assets $1005.3 $996.6 $964.3 $959.1
Total investments
Total assets $2588.2 $2467.7 $2385.8 $2289.1
Current liabilities
Accounts payable $19.2 $77.8 $107.5 $85.9
Deferred revenue
Short long term debt $49.4 $49.8 $29.2 $27.8
Total current liabilities $451.2 $451.4 $425 $383.3
Long term debt $1366.4 $1370.6 $1368.6 $1368.8
Total noncurrent liabilities $1404.3 $1408.8 $1406.9 $1403
Total debt $1415.8 $1420.4 $1397.8 $1396.6
Total liabilities $1855.5 $1860.2 $1831.9 $1786.3
Shareholders' equity
Retained earnings -$378 -$481.3 -$533.2 -$560.5
Other shareholder equity $8 $7.6 $16.3 $15.9
Total shareholder equity $732.7 $607.5 $553.9 $502.8
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $704.2 $136.1 $791.6 $907.2
Short term investments $40.4
Net receivables $359.7 $205.6 $161 $83.8
Inventory $402.6 $346.8 $303.2 $154.3
Total current assets $1582.9 $1314 $1329.8 $1248.7
Long term investments
Property, plant & equipment $664.9 $625.9 $536.5 $478.7
Goodwill & intangible assets $150.4 $127.2 $76.4 $68.5
Total noncurrent assets $1005.3 $937.1 $719 $624.2
Total investments $40.4
Total assets $2588.2 $2251.1 $2048.8 $1872.9
Current liabilities
Accounts payable $19.2 $30.8 $198.7 $54.1
Deferred revenue
Short long term debt $49.4 $27.5 $25.1 $15.6
Total current liabilities $451.2 $364.7 $228.8 $207.8
Long term debt $1366.4 $1374.3 $1248.8 $1043.7
Total noncurrent liabilities $1404.3 $1410 $1263.7 $1061.5
Total debt $1415.8 $1401.8 $1273.9 $1059.3
Total liabilities $1855.5 $1774.7 $1492.5 $1269.3
Shareholders' equity
Retained earnings -$378 -$584.3 -$649.5 -$666.3
Other shareholder equity $8 -$17 -$2.2 $5.5
Total shareholder equity $732.7 $476.4 $556.3 $603.6
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $509.8 $432.7 $396.5 $358.1
Cost of revenue $148.6 $139.4 $131.6 $117.6
Gross Profit $361.2 $293.3 $264.9 $240.5
Operating activities
Research & development $42 $57.8 $55.1 $50.1
Selling, general & administrative $212.8 $180.7 $178.7 $162.7
Total operating expenses $254.8 $238.5 $233.8 $212.8
Operating income $106.4 $54.8 $31.1 $27.7
Income from continuing operations
EBIT $114.5 $64.1 $30.9 $27.5
Income tax expense $4.5 $1.8 $1.2 $0.8
Interest expense $6.7 $10.4 $2.4 $2.9
Net income
Net income $103.3 $51.9 $27.3 $23.8
Income (for common shares) $103.3 $51.9 $27.3 $23.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $1697.1 $1305.3 $1098.8 $904.4
Cost of revenue $537.2 $499.7 $346.7 $322.1
Gross Profit $1159.9 $805.6 $752.1 $582.3
Operating activities
Research & development $205 $180.2 $160.1 $146.8
Selling, general & administrative $734.9 $587.8 $466 $384
Total operating expenses $939.9 $768 $626.1 $530.8
Operating income $220 $37.6 $126 $51.5
Income from continuing operations
EBIT $250.8 $36.5 $81.7 $54.8
Income tax expense $8.3 $5.2 $3.7 $2.9
Interest expense $36.2 $26.7 $61.2 $45.1
Net income
Net income $206.3 $4.6 $16.8 $6.8
Income (for common shares) $206.3 $4.6 $16.8 $6.8
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $103.3 $51.9 $27.3 $23.8
Operating activities
Depreciation $18.8 $18.7 $18.1 $17.2
Business acquisitions & disposals -$3
Stock-based compensation $12.6 $10.5 $13.1 $12.1
Total cash flows from operations $45.2 $56 $44 $0.5
Investing activities
Capital expenditures -$56.7 -$22.4 -$18.1 -$12
Investments -$0.2 -$5 -$2
Total cash flows from investing -$31.6 -$22.6 -$23.1 -$42.1
Financing activities
Dividends paid
Sale and purchase of stock $9 $0.1 $11.8 $6
Net borrowings -$7 -$6.8 -$6.8 -$6.7
Total cash flows from financing $2.2 -$6.9 $3.2 -$12.1
Effect of exchange rate $3 -$1.2 $0.1 -$0.1
Change in cash and equivalents $18.8 $25.3 $24.2 -$53.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $206.3 $4.6 $16.8 $6.8
Operating activities
Depreciation $72.8 $63.2 $57.4 $55.4
Business acquisitions & disposals -$3 -$26
Stock-based compensation $48.3 $40.9 $34.4 $35.9
Total cash flows from operations $145.7 $119 -$68.1 $84
Investing activities
Capital expenditures -$109.2 -$135.8 -$111.9 -$129
Investments -$7.2 -$7.8 $40 $180.5
Total cash flows from investing -$119.4 -$191.1 -$82.7 $14
Financing activities
Dividends paid
Sale and purchase of stock $26.9 $16.3 $23.5 $509.2
Net borrowings -$27.3 -$39.8 $45.4 $128.3
Total cash flows from financing -$13.6 -$40.3 $40.7 $605.5
Effect of exchange rate $1.8 -$4.3 -$5.5 $4.8
Change in cash and equivalents $14.5 -$116.7 -$115.6 $708.3
Fundamentals
Market cap $11.62B
Enterprise value $12.33B
Shares outstanding 69.91M
Revenue $1.70B
EBITDA $309.80M
EBIT $237.00M
Net Income $206.30M
Revenue Q/Q 37.90%
Revenue Y/Y 30.02%
P/E ratio 56.34
EV/Sales 7.27
EV/EBITDA 39.81
EV/EBIT 52.04
P/S ratio 6.85
P/B ratio 16.04
Book/Share 10.37
Cash/Share 10.07
EPS $2.95
ROA 8.48%
ROE 34.43%
Debt/Equity 2.53
Net debt/EBITDA 3.72
Current ratio 3.51
Quick ratio 2.62