Inspire Medical Statements
IN
Inspire Medical Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
195.88
100
29.843
15.2
166.04
84.8
28.859
14.7
132.08
67.4
160.94
82.2
5.099
2.6
5.882
3
-0.135
-0.07
10.846
5.5
1.053
0.5
9.793
5
0.322
30.408
164.01
100
24.757
15.1
139.25
84.9
28.85
17.6
125.62
76.6
154.47
94.2
-15.218
-9.3
5.923
3.6
-0.06
-0.04
-9.355
-5.7
0.65
0.4
-10.005
-6.1
-0.338
29.615
192.51
100
28.054
14.6
164.45
85.4
31.052
16.1
124.11
64.5
155.16
80.6
9.297
4.8
5.67
3
0.273
0.04
15.24
7.9
0.477
0.2
14.763
7.7
0.5
29.52
153.3
100
24.4
15.9
128.9
84.1
29.1
19
113.2
73.8
142.4
92.9
-13.5
-8.8
5.5
3.6
-0.2
-0.1
-8.2
-5.3
0.3
0.2
-8.5
-5.5
-0.29
29.4
151.1
100
24.3
16.1
126.8
83.9
30.8
20.4
112.6
74.5
143.4
94.9
-16.6
-11
4.9
3.2
-0.1
-0.07
-11.7
-7.7
0.2
0.1
-12
-7.9
-0.41
29.2
127.9
100
19.9
15.6
108
84.4
25.5
19.9
102
79.7
127.5
99.7
-19.5
-15.2
4.3
3.4
—
0
-15.2
-11.9
0.2
0.2
-15.4
-12.04
-0.53
29.1
137.9
100
22.2
16.1
115.7
83.9
21.2
15.4
94.8
68.7
116
84.1
-0.3
-0.2
3.4
2.5
0.2
0.1
3.3
2.4
0.1
0.07
3.2
2.3
0.11
28.9
109.2
100
19.8
18.1
89.4
81.9
21
19.2
85.6
78.4
106.6
97.6
-17.2
-15.8
0.7
0.6
-0.1
-0.09
-16.6
-15.2
0.2
0.2
-16.8
-15.4
-0.6
28.2
91.4
100
14.2
15.5
77.2
84.5
14.5
15.9
76.7
83.9
91.2
99.8
-14
-15.3
-0.2
-0.2
-0.1
-0.1
-14.3
-15.6
0.1
0.1
-14.5
-15.9
-0.53
27.6
69.4
100
10
14.4
59.4
85.6
11.9
17.1
63.6
91.6
75.4
108.6
-16.1
-23.2
-0.5
-0.7
—
0
-16.6
-23.9
0.1
0.1
-16.7
-24.06
-0.61
27.5
78.4
100
11.2
14.3
67.2
85.7
10.3
13.1
58.8
75
69
88
-1.8
-2.3
-0.5
-0.6
—
0
-2.4
-3.06
—
0
-2.4
-3.06
-0.09
27.4
61.7
100
8.6
13.9
53.1
86.1
9.6
15.6
53.2
86.2
62.9
101.9
-9.8
-15.9
-0.5
-0.8
—
0
-10.3
-16.7
—
0
-10.3
-16.7
-0.38
27.3
53
100
7.5
14.2
45.4
85.7
9.3
17.5
48.7
91.9
58
109.4
-12.5
-23.6
-0.5
-0.9
—
0
-13.1
-24.7
—
0
-13.1
-24.7
-0.48
27.2
40.4
100
6
14.9
34.4
85.1
8.2
20.3
41.9
103.7
50
123.8
-15.7
-38.9
-0.5
-1.2
—
0
-16.2
-40.1
—
0
-16.2
-40.1
-0.6
27.1
46
100
7.2
15.7
38.8
84.3
7.3
15.9
38.6
83.9
45.9
99.8
-7.1
-15.4
-0.5
-1.09
0.1
0.2
-7.5
-16.3
—
0
-7.5
-16.3
-0.28
27
35.8
100
5.2
14.5
30.6
85.5
7.3
20.4
33.2
92.7
40.5
113.1
-9.9
-27.7
-0.4
-1.1
—
0
-10.3
-28.8
0.1
0.3
-10.4
-29.05
-0.39
26.8
12.2
100
2
16.4
10.2
83.6
6.1
50
27
221.3
33
270.5
-22.8
-186.9
-0.3
-2.5
—
0
-23.1
-189.3
—
0
-23.1
-189.3
-0.88
26.3
21.3
100
3.3
15.5
18.1
85
5.4
25.4
29.1
136.6
34.5
162
-16.4
-77
0.2
0.9
—
0
-16.2
-76.06
—
0
-16.2
-76.06
-0.67
24.2
26.9
100
4.2
15.6
22.7
84.4
3.8
14.1
28.2
104.8
32
119
-9.3
-34.6
0.2
0.7
—
0
-9
-33.5
—
0
-9.1
-33.8
-0.38
24.1
20.9
100
3.5
16.7
17.4
83.3
3.6
17.2
22.4
107.2
26
124.4
-8.7
-41.6
0.4
1.9
—
0
-8.2
-39.2
—
0
-8.2
-39.2
-0.34
23.9
18
100
3.1
17.2
14.9
82.8
2.8
15.6
20.3
112.8
23.1
128.3
-8.2
-45.6
0.5
2.8
—
0
-7.7
-42.8
—
0
-7.7
-42.8
-0.32
23.8
16.3
100
2.9
17.8
13.4
82.2
2.6
16
19.6
120.2
22.1
135.6
-8.8
-54
0.5
3.1
—
0
-8.3
-50.9
—
0
-8.3
-50.9
-0.35
23.4
16.6
100
3.2
19.3
13.4
80.7
2.2
13.3
16.1
97
18.3
110.2
-4.9
-29.5
0.1
0.6
—
0
-4.8
-28.9
—
0
-4.8
-28.9
-0.16
29.4
13.1
100
2.5
19.1
10.6
80.9
1.8
13.7
13.5
103.1
15.2
116
-4.6
-35.1
—
0
—
0
-4.7
-35.9
—
0
-4.7
-35.9
-0.22
21.4
10.9
100
2.1
19.3
8.8
80.7
1.7
15.6
12.7
116.5
14.5
133
-5.6
-51.4
-0.2
-1.8
—
0
-5.9
-54.1
—
0
-5.9
-54.1
-0.27
21.4
10
100
2.3
23
7.7
77
1.7
17
11.2
112
12.9
129
-5.2
-52
-1.3
-13
—
0
-6.5
-65
—
0
-6.5
-65
-0.32
20.2
10
1.9
8.1
1.7
10.2
11.9
-3.8
-0.4
—
-4.3
—
-4.3
-0.05
77.5
7.3
1.6
5.7
1.2
8.2
9.3
-3.6
-0.4
—
-4
—
-4
-0.2
20.2
6
1.4
4.7
1.7
7.3
9
-4.4
-0.4
—
-4.8
—
-4.8
-0.23
20.2
5.3
1.2
4.1
1.6
6.6
8.2
-4.1
-0.4
—
-4.5
—
-4.5
-0.22
20.2