- 米国企業
- INSULET CORP
INSULET CORPPODD
時価総額
$165.1億
PER
80倍
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
| Nonrelated Party | - | - | - | - | - | - | - | - | - | - | - | - | 1,223 |
| Related Party | - | - | - | - | - | - | - | - | - | - | - | - | 474 |
| Revenue | 152 | 211 | 247 | 289 | 324 | 367 | 464 | 564 | 738 | 904 | 1,099 | 1,305 | 1,697 |
| Cost of revenue | 86 | 119 | 135 | 145 | 176 | 156 | 187 | 194 | 258 | 322 | 347 | 500 | 537 |
| Gross profit | 67 | 92 | 112 | 143 | 148 | 211 | 277 | 370 | 480 | 582 | 752 | 806 | 1,160 |
| Research and Development Expense | 22 | 24 | 22 | 28 | 43 | 56 | 74 | 89 | 130 | 147 | 160 | 180 | 205 |
| Selling, General and Administrative Expense | - | - | - | - | - | - | - | - | - | 384 | 466 | 588 | 735 |
| Operating income | -42 | -36 | -29 | -12 | -61 | -11 | -7 | 27 | 50 | 52 | 126 | 38 | 220 |
| Interest expense | - | - | - | - | - | - | 21 | 29 | 35 | - | - | - | 36 |
| Interest income | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | 29 |
| Loss on extinguishment of debt | - | - | - | -23 | - | -3 | -1 | - | -9 | - | -42 | - | - |
| Other income (expense), net | -15 | -16 | -16 | -1 | 0 | 1 | 3 | 7 | 8 | 3 | -2 | -1 | 2 |
| Income before income taxes | -57 | -52 | -45 | -51 | -73 | -27 | -27 | 5 | 15 | 10 | 21 | 10 | 215 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 4 | 5 | 8 |
| Net income | -57 | -52 | -45 | -51 | -74 | -29 | -27 | 3 | 12 | 7 | 17 | 5 | 206 |
| Earnings Per Share, Basic | - | - | - | - | - | - | - | 0.06 | 0.19 | 0.11 | 0.25 | 0.07 | 2.96 |
| Earnings Per Share, Diluted | - | - | - | - | - | - | - | 0.05 | 0.19 | 0.1 | 0.24 | 0.07 | 2.94 |
| Revenue from related party | - | - | - | - | - | - | - | - | - | - | - | 250 | - |
| Cost of revenue | 86 | 119 | 135 | 145 | 176 | 156 | 187 | 194 | 258 | 322 | 347 | 500 | 537 |
| Gross profit | 67 | 92 | 112 | 143 | 148 | 211 | 277 | 370 | 480 | 582 | 752 | 806 | 1,160 |
| Research and Development Expense | 22 | 24 | 22 | 28 | 43 | 56 | 74 | 89 | 130 | 147 | 160 | 180 | 205 |
| Selling, General and Administrative Expense | - | - | - | - | - | - | - | - | - | 384 | 466 | 588 | 735 |
| Operating income | -42 | -36 | -29 | -12 | -61 | -11 | -7 | 27 | 50 | 52 | 126 | 38 | 220 |
| Interest expense, net | - | - | - | - | - | - | - | - | - | -45 | -61 | -27 | - |
| Loss on extinguishment of debt | - | - | - | -23 | - | -3 | -1 | - | -9 | - | -42 | - | - |
| Other income (expense), net | -15 | -16 | -16 | -1 | 0 | 1 | 3 | 7 | 8 | 3 | -2 | -1 | 2 |
| Income before income taxes | -57 | -52 | -45 | -51 | -73 | -27 | -27 | 5 | 15 | 10 | 21 | 10 | 215 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 4 | 5 | 8 |
| Net income | -57 | -52 | -45 | -51 | -74 | -29 | -27 | 3 | 12 | 7 | 17 | 5 | 206 |
| Earnings Per Share, Basic | - | - | - | - | - | - | - | 0.06 | 0.19 | 0.11 | 0.25 | 0.07 | 2.96 |
| Earnings Per Share, Diluted | - | - | - | - | - | - | - | 0.05 | 0.19 | 0.1 | 0.24 | 0.07 | 2.94 |