INSP
Inspire Medical Systems, Inc.
Company overview
- Market capitalization
- $2.02B
- Employees
- 1,333
- Latest publication
- 2026-09-29
About Inspire Medical Systems, Inc.
Inspire Medical Systems, Inc., a medical technology company, focuses on the development and commercialization of minimally invasive solutions for patients with obstructive sleep apnea (OSA) in the United States and internationally. The company offers Inspire system, a neurostimulation technology that provides a safe and effective treatment for patients with moderate to severe OSA. It also develops a novel, closed-loop solution that continuously monitors a patient's breathing and delivers mild hypoglossal nerve stimulation to maintain an open airway. The company was incorporated in 2007 and is headquartered in Golden Valley, Minnesota.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 200,581,000USD | 204,583,000USD | 269,077,000USD | 224,501,000USD | 201,317,000USD | 239,718,000USD | 203,191,000USD | 195,885,000USD |
| Cost Of Revenue | 29,122,000USD | 27,671,000USD | 36,071,000USD | 31,773,000USD | 30,709,000USD | 35,988,000USD | 32,398,000USD | 29,843,000USD |
| Gross Profit | 171,459,000USD | 176,912,000USD | 233,006,000USD | 192,728,000USD | 170,608,000USD | 203,730,000USD | 170,793,000USD | 166,042,000USD |
| Research Development | 24,698,000USD | 25,826,000USD | 24,942,000USD | 24,211,000USD | 27,803,000USD | 30,336,000USD | 26,083,000USD | 28,859,000USD |
| Selling General Administrative | 147,275,000USD | 152,204,000USD | 161,953,000USD | 122,464,000USD | 123,349,000USD | 118,710,000USD | 107,111,000USD | 108,884,000USD |
| Total Operating Expenses | 171,973,000USD | 178,030,000USD | 186,895,000USD | 183,084,000USD | 172,093,000USD | 171,846,000USD | 156,475,000USD | 160,943,000USD |
| Operating Income | -514,000USD | -1,118,000USD | 46,111,000USD | 9,644,000USD | -1,485,000USD | 31,884,000USD | 14,318,000USD | 5,099,000USD |
| Total Other Income Expense Net | 3,629,000USD | 3,515,000USD | 4,208,000USD | 3,907,000USD | 5,644,000USD | 4,752,000USD | 6,008,000USD | 5,747,000USD |
| Income Before Tax | 3,115,000USD | 2,397,000USD | 50,319,000USD | 13,551,000USD | 4,159,000USD | 36,636,000USD | 20,326,000USD | 10,846,000USD |
| Income Tax Expense | 2,801,000USD | 13,691,000USD | -85,771,000USD | 3,619,000USD | 1,167,000USD | 1,412,000USD | 1,829,000USD | 1,053,000USD |
| Net Income | 314,000USD | -11,294,000USD | 136,090,000USD | 9,932,000USD | 2,992,000USD | 35,224,000USD | 18,497,000USD | 9,793,000USD |
| Interest Income | — | 3,741,000USD | 4,000,000USD | 3,984,000USD | 5,066,000USD | 5,552,000USD | 5,890,000USD | 5,882,000USD |
| Net Interest Income | — | 3,741,000USD | 3,878,000USD | 3,973,000USD | 5,066,000USD | 5,530,000USD | 5,890,000USD | 5,882,000USD |
| Tax Provision | — | 13,691,000USD | -85,771,000USD | 3,619,000USD | 1,167,000USD | 1,412,000USD | 1,829,000USD | 1,053,000USD |
| Net Income From Continuing Ops | — | -11,294,000USD | 136,090,000USD | 9,932,000USD | 2,992,000USD | 35,224,000USD | 18,497,000USD | 9,793,000USD |
| Ebit | — | 2,397,000USD | 50,441,000USD | 13,562,000USD | 4,159,000USD | 54,276,000USD | 20,326,000USD | 10,846,000USD |
| Ebitda | — | 7,507,000USD | 54,263,000USD | 17,239,000USD | 7,203,000USD | 56,754,000USD | 22,176,000USD | 12,229,000USD |
| Depreciation And Amortization | — | 5,110,000USD | 3,822,000USD | 3,677,000USD | 3,044,000USD | 2,478,000USD | 1,850,000USD | 1,383,000USD |
| Reconciled Depreciation | — | 5,110,000USD | 3,822,000USD | 3,677,000USD | 3,044,000USD | 2,478,000USD | 1,850,000USD | 1,383,000USD |
| Interest Expense | — | — | 122,000USD | 11,000USD | — | 22,000USD | — | 0USD |
| Selling And Marketing Expenses | — | — | — | 36,409,000USD | 20,941,000USD | 22,800,000USD | 23,281,000USD | 23,200,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD |
|---|---|---|
| Total Revenue | 911,981,000USD | 802,804,000USD |
| Cost Of Revenue | 133,225,000USD | 122,986,000USD |
| Gross Profit | 778,756,000USD | 679,818,000USD |
| Research Development | 103,165,000USD | 114,128,000USD |
| Selling General Administrative | 624,637,000USD | 434,707,000USD |
| Total Operating Expenses | 727,802,000USD | 643,735,000USD |
| Operating Income | 50,954,000USD | 36,083,000USD |
| Interest Income | 17,536,000USD | 23,247,000USD |
| Interest Expense | 137,000USD | 22,000USD |
| Net Interest Income | 17,399,000USD | 23,225,000USD |
| Income Before Tax | 65,697,000USD | 58,453,000USD |
| Income Tax Expense | -79,725,000USD | 4,944,000USD |
| Tax Provision | -79,725,000USD | 4,944,000USD |
| Net Income | 145,422,000USD | 53,509,000USD |
| Net Income From Continuing Ops | 145,422,000USD | 53,509,000USD |
| Ebit | 65,834,000USD | 58,475,000USD |
| Ebitda | 79,791,000USD | 65,025,000USD |
| Depreciation And Amortization | 13,957,000USD | 6,550,000USD |
| Reconciled Depreciation | 13,957,000USD | 6,550,000USD |
| Total Other Income Expense Net | 14,743,000USD | 22,370,000USD |
| Selling And Marketing Expenses | — | 94,900,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 925,993,000USD | 911,376,000USD | 918,492,000USD | 807,716,000USD | 802,193,000USD | 730,809,000USD | 808,383,000USD | 796,194,000USD |
| Cash And Equivalents | 127,761,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 320,684,000USD | 283,834,000USD | 308,268,000USD | 322,592,000USD | 300,895,000USD | 369,189,000USD | 445,546,000USD | 410,987,000USD |
| Short Term Investments | 192,923,000USD | 184,902,000USD | 203,455,000USD | 209,747,000USD | 193,968,000USD | 315,307,000USD | 295,396,000USD | 263,475,000USD |
| Long Term Investments | 94,480,000USD | 115,882,000USD | 96,330,000USD | 88,353,000USD | 109,830,000USD | 44,831,000USD | 70,995,000USD | 113,425,000USD |
| Total Current Assets | 608,674,000USD | 566,819,000USD | 583,652,000USD | 586,489,000USD | 573,189,000USD | 571,679,000USD | 630,806,000USD | 582,520,000USD |
| Other Non Current Assets | 18,328,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 100,411,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 71,182,000USD | 89,418,000USD | 96,055,000USD | 110,843,000USD | 93,359,000USD | 63,470,000USD | 88,501,000USD | 74,264,000USD |
| Other Current Liabilities | 44,080,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 136,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 825,582,000USD | 792,340,000USD | 781,160,000USD | 666,460,000USD | 677,814,000USD | 635,743,000USD | 689,695,000USD | 696,562,000USD |
| Total Equity Including Noncontrolling Interest | 825,582,000USD | — | — | — | — | — | — | — |
| Net Receivables | 103,340,000USD | 105,088,000USD | 119,692,000USD | 107,989,000USD | 137,687,000USD | 92,628,000USD | 93,068,000USD | 89,743,000USD |
| Inventory | 170,451,000USD | 166,235,000USD | 145,293,000USD | 141,777,000USD | 121,633,000USD | 99,727,000USD | 80,118,000USD | 67,432,000USD |
| Property Plant Equipment Net | 126,929,000USD | 123,760,000USD | 121,404,000USD | 115,576,000USD | 109,798,000USD | 102,147,000USD | 95,239,000USD | 89,258,000USD |
| Accounts Payable | 27,102,000USD | 41,849,000USD | 36,565,000USD | 59,240,000USD | 53,162,000USD | 29,137,000USD | 38,687,000USD | 34,926,000USD |
| Common Stock | 29,000USD | 29,000USD | 29,000USD | 29,000USD | 29,000USD | 29,000USD | 30,000USD | 30,000USD |
| Retained Earnings | -157,472,000USD | -157,786,000USD | -146,492,000USD | -282,582,000USD | -292,514,000USD | -288,922,000USD | -291,914,000USD | -327,138,000USD |
| Accumulated Other Comprehensive Income | -645,000USD | -352,000USD | 464,000USD | 639,000USD | 396,000USD | 227,000USD | 536,000USD | 1,700,000USD |
| Other Current Assets | — | 11,662,000USD | 10,399,000USD | 14,131,000USD | 12,974,000USD | 10,135,000USD | 12,074,000USD | 14,358,000USD |
| Total Liab | — | 119,036,000USD | 137,332,000USD | 141,256,000USD | 124,379,000USD | 95,066,000USD | 118,688,000USD | 99,632,000USD |
| Other Current Liab | — | 47,569,000USD | 57,333,000USD | 49,329,000USD | 36,949,000USD | 32,298,000USD | 46,448,000USD | 37,282,000USD |
| Capital Stock | — | 29,000USD | 29,000USD | 29,000USD | 29,000USD | 29,000USD | 30,000USD | 30,000USD |
| Cash | — | 98,932,000USD | 104,813,000USD | 112,845,000USD | 106,927,000USD | 53,882,000USD | 150,150,000USD | 147,512,000USD |
| Net Debt | — | -69,380,000USD | -42,660,000USD | -80,269,000USD | -73,868,000USD | -20,359,000USD | -118,357,000USD | -122,185,000USD |
| Short Long Term Debt Total | — | 29,552,000USD | 62,153,000USD | 32,576,000USD | 33,059,000USD | 33,523,000USD | 31,793,000USD | 25,327,000USD |
| Property Plant Equipment Gross | — | 123,760,000USD | 147,054,000USD | 139,460,000USD | 130,017,000USD | 118,950,000USD | 108,997,000USD | 100,601,000USD |
| Common Stock Shares Outstanding | — | 28,700,525shares | 29,218,099shares | 29,600,223shares | 29,507,000shares | 30,311,476shares | 30,751,338shares | 30,633,789shares |
| Non Current Assets Total | — | 344,557,000USD | 334,839,999USD | 221,227,000USD | 229,004,000USD | 159,130,000USD | 177,577,000USD | 213,674,000USD |
| Non Current Liabilities Total | — | 29,618,000USD | 41,276,999USD | 30,413,000USD | 31,020,000USD | 31,596,000USD | 30,187,000USD | 25,368,000USD |
| Non Current Liabilities Other | — | 66,000USD | 104,000USD | 111,000USD | 111,000USD | 108,000USD | 148,000USD | 150,000USD |
| Non Currrent Assets Other | — | 17,250,000USD | 17,263,999USD | 898,000USD | 9,376,000USD | 12,152,000USD | 11,343,000USD | 10,991,000USD |
| Net Working Capital | — | 477,401,000USD | 487,597,000USD | 475,646,000USD | 479,830,000USD | 508,209,000USD | 542,305,000USD | 508,256,000USD |
| Unclassified Non Current Assets | — | 87,665,000USD | 99,842,000USD | 16,400,000USD | — | — | — | — |
| Unclassified Non Current Liabilities | — | 29,552,000USD | 41,172,999USD | 30,302,000USD | 30,909,000USD | 31,488,000USD | 30,039,000USD | 25,218,000USD |
| Unclassified Equity | — | 950,420,000USD | 927,130,000USD | 948,345,000USD | 969,874,000USD | 924,380,000USD | 981,013,000USD | 1,021,940,000USD |
| Short Term Debt | — | — | 2,157,000USD | 2,274,000USD | 2,150,000USD | 2,035,000USD | 1,754,000USD | 218,000USD |
| Unclassified Current Liabilities | — | — | — | — | 1,098,000USD | — | 1,612,000USD | 1,838,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | -109,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 907,317,000USD | 808,383,000USD | 676,811,000USD | 564,876,000USD | 295,084,000USD | 281,189,000USD | 181,253,000USD | 200,080,000USD |
| Other Current Assets | 10,399,000USD | 12,074,000USD | 9,595,000USD | 5,505,000USD | 2,660,000USD | 1,965,000USD | 2,206,000USD | 3,468,000USD |
| Total Liab | 126,157,000USD | 118,688,000USD | 104,297,000USD | 68,868,000USD | 66,036,000USD | 51,442,000USD | 41,418,000USD | 36,081,000USD |
| Total Stockholder Equity | 781,160,000USD | 689,695,000USD | 572,514,000USD | 496,008,000USD | 229,048,000USD | 229,747,000USD | 139,835,000USD | 163,999,000USD |
| Other Current Liab | 57,333,000USD | 46,448,000USD | 38,689,000USD | 33,003,000USD | 20,142,000USD | 13,516,000USD | 12,397,000USD | 7,726,000USD |
| Common Stock | 29,000USD | 30,000USD | 30,000USD | 29,000USD | 27,000USD | 27,000USD | 24,000USD | 23,000USD |
| Capital Stock | 29,000USD | 30,000USD | 30,000USD | 29,000USD | 27,000USD | 27,000USD | 24,000USD | 23,000USD |
| Retained Earnings | -146,492,000USD | -291,914,000USD | -345,423,000USD | -324,270,000USD | -279,389,000USD | -237,347,000USD | -180,156,000USD | -146,913,000USD |
| Cash | 104,813,000USD | 150,150,000USD | 185,537,000USD | 441,592,000USD | 214,467,000USD | 190,518,000USD | 22,860,000USD | 97,288,000USD |
| Cash And Short Term Investments | 308,268,000USD | 445,546,000USD | 460,375,000USD | 451,413,000USD | 214,467,000USD | 234,362,000USD | 149,465,000USD | 188,210,000USD |
| Total Current Assets | 583,652,000USD | 630,806,000USD | 593,739,000USD | 530,032,000USD | 268,537,000USD | 269,869,000USD | 170,636,000USD | 199,278,000USD |
| Total Current Liabilities | 96,055,000USD | 88,501,000USD | 78,105,000USD | 61,186,000USD | 41,307,000USD | 20,725,000USD | 16,856,000USD | 11,155,000USD |
| Net Debt | -72,658,000USD | -118,357,000USD | -160,691,000USD | -425,184,000USD | -180,372,000USD | -159,886,000USD | 1,662,000USD | -72,362,000USD |
| Short Term Debt | 2,157,000USD | 1,754,000USD | — | 1,336,000USD | 9,500,000USD | 3,310,000USD | 828,000USD | — |
| Short Long Term Debt Total | 32,155,000USD | 31,793,000USD | 24,846,000USD | 16,408,000USD | 34,095,000USD | 30,632,000USD | 25,350,000USD | 24,926,000USD |
| Long Term Investments | 96,330,000USD | 70,995,000USD | 9,143,000USD | 0USD | 9,938,000USD | 0USD | 6,276,000USD | — |
| Short Term Investments | 203,455,000USD | 295,396,000USD | 274,838,000USD | 9,821,000USD | 0USD | 43,844,000USD | 126,605,000USD | 90,922,000USD |
| Net Receivables | 119,692,000USD | 93,068,000USD | 89,884,000USD | 61,228,000USD | 34,179,000USD | 25,063,000USD | 13,131,000USD | 6,667,000USD |
| Inventory | 145,293,000USD | 80,118,000USD | 33,885,000USD | 11,886,000USD | 17,231,000USD | 8,479,000USD | 5,834,000USD | 2,667,000USD |
| Accounts Payable | 36,565,000USD | 38,687,000USD | 38,839,000USD | 26,847,000USD | 11,665,000USD | 7,209,000USD | 4,459,000USD | 3,429,000USD |
| Property Plant Equipment Net | 121,404,000USD | 95,239,000USD | 62,651,000USD | 24,129,000USD | 16,405,000USD | 11,116,000USD | 3,960,000USD | 802,000USD |
| Property Plant Equipment Gross | 147,054,000USD | 108,997,000USD | 69,922,000USD | 24,129,000USD | 16,405,000USD | 11,116,000USD | 3,960,000USD | 802,000USD |
| Accumulated Other Comprehensive Income | 464,000USD | 536,000USD | 800,000USD | -86,000USD | -55,000USD | 29,000USD | 102,000USD | -52,000USD |
| Common Stock Shares Outstanding | 29,757,036shares | 30,543,000shares | 29,302,154shares | 28,071,748shares | 27,262,979shares | 26,073,418shares | 23,804,452shares | 14,579,662shares |
| Non Current Assets Total | 323,665,000USD | 177,577,000USD | 83,072,000USD | 34,844,000USD | 26,547,000USD | 11,320,000USD | 10,617,000USD | 802,000USD |
| Non Current Liabilities Total | 30,102,000USD | 30,187,000USD | 26,192,000USD | 7,681,999USD | 24,729,000USD | 30,717,000USD | 24,562,000USD | 24,926,000USD |
| Non Current Liabilities Other | 104,000USD | 148,000USD | 1,346,000USD | 7,682,000USD | 134,000USD | 5,971,000USD | 40,000USD | — |
| Non Currrent Assets Other | 6,089,000USD | 11,343,000USD | 11,278,000USD | 215,000USD | 204,000USD | 204,000USD | 381,000USD | 802,000USD |
| Net Working Capital | 487,597,000USD | 542,305,000USD | 515,634,000USD | 468,846,000USD | 227,230,000USD | 249,144,000USD | 153,780,000USD | 188,123,000USD |
| Unclassified Non Current Assets | 99,842,000USD | — | — | 10,285,000USD | — | -6,009,000USD | — | — |
| Unclassified Non Current Liabilities | 29,998,000USD | 30,039,000USD | 24,846,000USD | — | 8,662,000USD | — | — | — |
| Unclassified Equity | 927,130,000USD | 981,013,000USD | 917,077,000USD | 820,306,000USD | 508,438,000USD | 467,011,000USD | 319,841,000USD | 310,918,000USD |
| Unclassified Current Liabilities | — | 1,612,000USD | — | — | -9,188,000USD | -3,310,000USD | — | — |
| Other Liab | — | — | — | 146,000USD | 134,000USD | 85,000USD | 40,000USD | — |
| Other Assets | — | — | — | 215,000USD | 204,000USD | 6,009,000USD | 381,000USD | — |
| Net Tangible Assets | — | — | — | 496,008,000USD | 229,048,000USD | 229,747,000USD | 139,835,000USD | 163,999,000USD |
| Short Long Term Debt | — | — | — | — | 9,188,000USD | — | — | — |
| Long Term Debt | — | — | — | — | 15,799,000USD | 24,746,000USD | 24,522,000USD | 24,926,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | -828,000USD | — |
| Accumulated Depreciation | — | — | — | — | — | — | — | -799,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -11,294,000USD | 136,090,000USD | 9,932,000USD | -3,592,000USD | 2,992,000USD | 35,224,000USD | 18,497,000USD | 9,793,000USD |
| Depreciation | 5,110,000USD | 3,822,000USD | 3,677,000USD | 3,414,000USD | 3,044,000USD | 2,478,000USD | 1,850,000USD | 1,383,000USD |
| Stock Based Compensation | 30,689,000USD | 28,012,000USD | 29,500,000USD | 41,724,000USD | 31,056,000USD | 29,140,000USD | 28,223,000USD | 32,322,000USD |
| Other Non Cash Items | 444,000USD | -88,601,000USD | -24,000USD | 3,697,000USD | -386,000USD | -766,000USD | -1,967,000USD | -2,035,000USD |
| Change To Account Receivables | 14,285,000USD | -11,634,000USD | 29,722,000USD | -44,584,000USD | 263,000USD | -3,949,000USD | -9,900,000USD | -7,715,000USD |
| Change To Inventory | -20,942,000USD | -3,516,000USD | -20,144,000USD | -21,906,000USD | -19,609,000USD | -12,686,000USD | -8,408,000USD | -10,050,000USD |
| Change In Working Capital | -13,109,000USD | -26,854,000USD | 25,441,000USD | -42,559,000USD | -43,409,000USD | 3,105,000USD | 5,680,000USD | -41,541,000USD |
| Total Cash From Operating Activities | 12,849,000USD | 52,469,000USD | 68,526,000USD | 2,684,000USD | -6,703,000USD | 69,181,000USD | 52,283,000USD | -78,000USD |
| Capital Expenditures | -9,726,000USD | -10,656,000USD | -10,439,000USD | -8,997,000USD | -8,407,000USD | -7,027,000USD | -8,007,000USD | -12,393,000USD |
| Free Cash Flow | 3,123,000USD | 41,813,000USD | 58,086,999USD | -6,313,000USD | -15,110,000USD | 62,154,000USD | 44,276,000USD | -12,471,000USD |
| Investments | -1,523,000USD | -1,262,000USD | -11,645,000USD | 46,562,000USD | -1,553,000USD | 3,761,000USD | -102,968,000USD | 5,620,000USD |
| Total Cashflows From Investing Activities | -11,249,000USD | -11,918,000USD | -11,645,000USD | 46,562,000USD | -1,553,000USD | 3,761,000USD | -102,968,000USD | 5,620,000USD |
| Total Cash From Financing Activities | -7,482,000USD | -48,308,000USD | -51,078,000USD | 3,697,000USD | -87,760,000USD | -70,138,000USD | 9,890,000USD | 7,087,000USD |
| Sale Purchase Of Stock | 0USD | -50,011,000USD | -49,999,000USD | -1,732,000USD | -75,009,000USD | -75,000,000USD | -4,335,000USD | -1,862,000USD |
| Change In Cash | -5,881,000USD | -8,032,000USD | 5,918,000USD | 53,045,000USD | -96,268,000USD | 2,638,000USD | -40,523,000USD | 12,619,000USD |
| Begin Period Cash Flow | 104,813,000USD | 112,845,000USD | 106,927,000USD | 53,882,000USD | 150,150,000USD | 147,512,000USD | 188,035,000USD | 175,416,000USD |
| End Period Cash Flow | 98,932,000USD | 104,813,000USD | 112,845,000USD | 106,927,000USD | 53,882,000USD | 150,150,000USD | 147,512,000USD | 188,035,000USD |
| Other Cashflows From Financing Activities | -7,591,000USD | -694,000USD | -1,426,000USD | -1,732,000USD | -19,192,000USD | 3,880,000USD | -4,335,000USD | -1,862,000USD |
| Unclassified Operating Cash Flow | 1,009,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | 2,397,000USD | — | 7,161,000USD | 6,441,000USD | — | 24,442,000USD | 16,693,000USD |
| Other Cashflows From Investing Activities | — | — | -1,206,000USD | — | 6,854,000USD | 10,788,000USD | -94,961,000USD | 18,013,000USD |
| Unclassified Investing Cash Flow | — | — | 11,645,000USD | 8,997,000USD | 1,553,000USD | -3,761,000USD | 102,968,000USD | -5,620,000USD |
| Dividends Paid | — | — | — | — | — | — | -5,882,000USD | -5,882,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 145,422,000USD | 53,509,000USD | -21,153,000USD | -44,881,000USD | -42,042,000USD | -57,203,000USD | -33,243,000USD | -21,828,000USD |
| Depreciation | 13,957,000USD | 6,550,000USD | 2,846,000USD | 1,858,000USD | 1,218,000USD | 840,000USD | 1,399,000USD | 393,000USD |
| Stock Based Compensation | 130,259,000USD | 116,007,000USD | 82,470,000USD | 51,970,000USD | 26,178,000USD | 12,817,000USD | 6,197,000USD | 1,219,000USD |
| Other Non Cash Items | 3,468,000USD | -7,506,000USD | 1,271,000USD | 812,000USD | 1,382,000USD | 1,401,000USD | 5,041,000USD | 714,000USD |
| Change To Account Receivables | -26,233,000USD | -2,602,000USD | -30,218,000USD | -27,017,000USD | -9,244,000USD | -11,842,000USD | -6,480,000USD | -2,836,000USD |
| Change To Inventory | -65,175,000USD | -46,233,000USD | -21,999,000USD | 5,345,000USD | -8,752,000USD | -2,645,000USD | -3,167,000USD | 1,003,000USD |
| Change In Working Capital | -87,381,000USD | -37,710,000USD | -40,781,000USD | 1,810,000USD | -6,855,000USD | -10,878,000USD | -6,574,000USD | 861,000USD |
| Total Cash From Operating Activities | 116,976,000USD | 130,246,000USD | 24,653,000USD | 11,569,000USD | -20,119,000USD | -53,045,000USD | -33,377,000USD | -18,694,000USD |
| Capital Expenditures | -38,499,000USD | -39,123,000USD | -23,629,000USD | -9,096,000USD | -4,668,000USD | -2,455,000USD | -2,739,000USD | -250,000USD |
| Free Cash Flow | 78,477,000USD | 91,123,000USD | 1,024,000USD | 2,473,000USD | -24,787,000USD | -55,500,000USD | -35,585,000USD | -18,944,000USD |
| Investments | 59,945,000USD | -113,122,000USD | -146,049,000USD | -10,500,000USD | 33,807,000USD | 89,082,000USD | -40,820,000USD | -83,139,000USD |
| Total Cashflows From Investing Activities | 21,446,000USD | -113,122,000USD | -294,822,000USD | -19,596,000USD | 29,139,000USD | 86,627,000USD | -43,559,000USD | -83,389,000USD |
| Total Cash From Financing Activities | -183,449,000USD | -52,393,000USD | 13,950,000USD | 235,077,000USD | 14,948,000USD | 134,065,000USD | 2,495,000USD | 190,383,000USD |
| Sale Purchase Of Stock | -175,019,000USD | -75,000,000USD | -17,158,000USD | -43,000USD | 3,472,000USD | 2,361,000USD | 1,355,000USD | 182,383,000USD |
| Change In Cash | -45,337,000USD | -35,387,000USD | -256,055,000USD | 227,125,000USD | 23,949,000USD | 167,658,000USD | -74,428,000USD | 88,333,000USD |
| Begin Period Cash Flow | 150,150,000USD | 185,537,000USD | 441,592,000USD | 214,467,000USD | 190,518,000USD | 22,860,000USD | 97,288,000USD | 8,955,000USD |
| End Period Cash Flow | 104,813,000USD | 150,150,000USD | 185,537,000USD | 441,592,000USD | 214,467,000USD | 190,518,000USD | 22,860,000USD | 97,288,000USD |
| Other Cashflows From Financing Activities | -23,044,000USD | -5,165,000USD | -17,158,000USD | -43,000USD | 14,948,000USD | 9,411,000USD | 1,964,000USD | 558,000USD |
| Unclassified Operating Cash Flow | -88,749,000USD | — | — | — | — | — | -6,197,000USD | — |
| Unclassified Financing Cash Flow | 14,614,000USD | 27,772,000USD | 48,266,000USD | 259,663,000USD | 21,028,000USD | 146,793,000USD | — | — |
| Net Borrowings | — | 0USD | 0USD | -24,500,000USD | -24,500,000USD | -24,500,000USD | -531,000USD | 8,000,000USD |
| Issuance Of Capital Stock | — | 0USD | 0USD | 243,801,000USD | 0USD | 124,654,000USD | 124,654,000USD | 181,825,000USD |
| Other Cashflows From Investing Activities | — | -73,999,000USD | — | -10,500,000USD | 33,807,000USD | 89,082,000USD | -40,820,000USD | -83,139,000USD |
| Unclassified Investing Cash Flow | — | 113,122,000USD | -125,144,000USD | 10,500,000USD | -33,807,000USD | -89,082,000USD | 40,820,000USD | 83,139,000USD |
| Change To Liabilities | — | — | — | 26,297,000USD | 11,837,000USD | 3,193,000USD | 3,978,000USD | 4,020,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 227,050,000USD | 23,949,000USD | 167,658,000USD | -74,428,000USD | 88,333,000USD |
| Exchange Rate Changes | — | — | — | — | -19,000USD | 11,000USD | 13,000USD | 33,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q2 2026Quarterly · 2026-06-30 | Geography | International | 13,277,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Geography | United States | 187,304,000 | USD | Disclosure |
| Q1 2026Quarterly · 2026-03-31 | Geography | International | 8,980,000 | USD | 0001609550-26-000023 |
| Q1 2026Quarterly · 2026-03-31 | Geography | United States | 195,603,000 | USD | 0001609550-26-000023 |
| Q4 2025Quarterly · 2025-12-31 | Geography | International | 12,141,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Geography | United States | 256,936,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Geography | International | 39,895,000 | USD | 0001609550-26-000016 |
| FY 2025Yearly · 2025-12-31 | Geography | United States | 872,086,000 | USD | 0001609550-26-000016 |
| Q3 2025Quarterly · 2025-09-30 | Geography | International | 10,107,000 | USD | 0001609550-25-000053 |
| Q3 2025Quarterly · 2025-09-30 | Geography | United States | 214,394,000 | USD | 0001609550-25-000053 |
| Q2 2025Quarterly · 2025-06-30 | Geography | International | 9,936,000 | USD | 0001609550-25-000032 |
| Q2 2025Quarterly · 2025-06-30 | Geography | United States | 207,150,000 | USD | 0001609550-25-000032 |
| Q1 2025Quarterly · 2025-03-31 | Geography | International | 7,711,000 | USD | 0001609550-26-000023 |
| Q1 2025Quarterly · 2025-03-31 | Geography | United States | 193,606,000 | USD | 0001609550-26-000023 |
| Q4 2024Quarterly · 2024-12-31 | Geography | International | 8,085,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | United States | 231,633,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Geography | International | 31,764,000 | USD | 0001609550-26-000016 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 771,040,000 | USD | 0001609550-26-000016 |
| Q3 2024Quarterly · 2024-09-30 | Geography | International | 7,363,000 | USD | 0001609550-25-000053 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 195,828,000 | USD | 0001609550-25-000053 |
| FY 2023Yearly · 2023-12-31 | Geography | International | 18,621,000 | USD | 0001609550-26-000016 |
| FY 2023Yearly · 2023-12-31 | Geography | United States | 606,178,000 | USD | 0001609550-26-000016 |
| FY 2022Yearly · 2022-12-31 | Geography | International | 13,023,000 | USD | 0001609550-25-000011 |
| FY 2022Yearly · 2022-12-31 | Geography | United States | 394,833,000 | USD | 0001609550-25-000011 |
| FY 2021Yearly · 2021-12-31 | Geography | All Other Countries | 12,418,000 | USD | 0001609550-24-000016 |
| FY 2021Yearly · 2021-12-31 | Geography | United States | 220,976,000 | USD | 0001609550-24-000016 |
| FY 2020Yearly · 2020-12-31 | Geography | All Other Countries | 9,273,000 | USD | 0001609550-23-000024 |
| FY 2020Yearly · 2020-12-31 | Geography | United States | 106,108,000 | USD | 0001609550-23-000024 |
| FY 2019Yearly · 2019-12-31 | Geography | All Other Countries | 8,390,000 | USD | 0001609550-22-000014 |
| FY 2019Yearly · 2019-12-31 | Geography | United States | 73,660,000 | USD | 0001609550-22-000014 |
| FY 2018Yearly · 2018-12-31 | Geography | Europe | 6,215,000 | USD | 0001609550-21-000010 |
| FY 2018Yearly · 2018-12-31 | Geography | United States | 44,378,000 | USD | 0001609550-21-000010 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.