Financhill
Sell
25

INMD Quote, Financials, Valuation and Earnings

Last price:
$17.07
Seasonality move :
-15.24%
Day range:
$17.00 - $17.74
52-week range:
$14.87 - $26.80
Dividend yield:
0%
P/E ratio:
9.23x
P/S ratio:
3.39x
P/B ratio:
1.77x
Volume:
2.3M
Avg. volume:
979.9K
1-year change:
-21.69%
Market cap:
$1.3B
Revenue:
$492M
EPS (TTM):
$1.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $156.4M $206.1M $357.6M $454.3M $492M
Revenue Growth (YoY) 56.11% 31.82% 73.49% 27.05% 8.32%
 
Cost of Revenues $20.2M $30.8M $53.6M $73.5M $80.7M
Gross Profit $136.1M $175.3M $304M $380.8M $411.3M
Gross Profit Margin 87.06% 85.03% 85.01% 83.82% 83.6%
 
R&D Expenses $5.7M $9.5M $9.5M $12.4M $13.4M
Selling, General & Admin $70.8M $93M $127.8M $170.5M $202.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $76.5M $102.4M $136.5M $182.9M $215.7M
Operating Income $59.6M $72.8M $167.5M $197.9M $195.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $62M $76.1M $168M $201.5M $217.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $883K $1.1M $2.9M $39.9M $19.3M
Net Income to Company $61.2M $75M $165.1M $161.5M $197.9M
 
Minority Interest in Earnings -$13K $5K -$103K -- --
Net Income to Common Excl Extra Items $61.1M $75M $165M $161.5M $197.9M
 
Basic EPS (Cont. Ops) $1.04 $1.04 $2.03 $1.96 $2.37
Diluted EPS (Cont. Ops) $0.80 $0.89 $1.92 $1.89 $2.30
Weighted Average Basic Share $58.5M $72.1M $81.4M $82.5M $83.5M
Weighted Average Diluted Share $76.1M $84.2M $86M $85.4M $86M
 
EBITDA $59.9M $73.3M $168M $198.5M $196.3M
EBIT $59.6M $72.8M $167.5M $197.9M $195.7M
 
Revenue (Reported) $156.4M $206.1M $357.6M $454.3M $492M
Operating Income (Reported) $59.6M $72.8M $167.5M $197.9M $195.7M
Operating Income (Adjusted) $59.6M $72.8M $167.5M $197.9M $195.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.7M $94.2M $121.2M $123.1M $130.2M
Revenue Growth (YoY) 49.25% 57.71% 28.73% 1.55% 5.78%
 
Cost of Revenues $9.4M $13.9M $18.8M $20.1M $24.1M
Gross Profit $50.3M $80.2M $102.5M $103M $106.2M
Gross Profit Margin 84.27% 85.2% 84.52% 83.64% 81.53%
 
R&D Expenses $2M $2.2M $3.2M $3.3M $3.3M
Selling, General & Admin $25.1M $33M $45.6M $53.3M $54.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27M $35.2M $48.7M $56.6M $57.9M
Operating Income $23.3M $45M $53.7M $46.4M $48.3M
 
Net Interest Expenses -- $65K -- -- --
EBT. Incl. Unusual Items $24.1M $45M $53.9M $51.4M $58.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207K $235K $5.1M $4.8M $7.2M
Net Income to Company $23.9M $44.7M $48.8M $46.5M $51M
 
Minority Interest in Earnings $11K -- -- -- --
Net Income to Common Excl Extra Items $23.9M $44.7M $48.8M $46.5M $51M
 
Basic EPS (Cont. Ops) $0.33 $0.54 $0.59 $0.56 $0.66
Diluted EPS (Cont. Ops) $0.28 $0.52 $0.58 $0.54 $0.65
Weighted Average Basic Share $73.4M $82.7M $82.3M $83.7M $77M
Weighted Average Diluted Share $84.2M $86.3M $84.8M $86M $77.9M
 
EBITDA $23.4M $45.2M $53.9M $46.5M $48.4M
EBIT $23.3M $45M $53.7M $46.4M $48.3M
 
Revenue (Reported) $59.7M $94.2M $121.2M $123.1M $130.2M
Operating Income (Reported) $23.3M $45M $53.7M $46.4M $48.3M
Operating Income (Adjusted) $23.3M $45M $53.7M $46.4M $48.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.9M $322.2M $431.2M $498.8M $423.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.3M $47.3M $69.3M $81.4M $77.8M
Gross Profit $151.6M $274.9M $361.9M $417.4M $345.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.8M $9.3M $11.7M $13.2M $13.9M
Selling, General & Admin $87.4M $116.9M $158.9M $199.9M $196.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $96.2M $126.1M $169.8M $213.1M $210M
Operating Income $55.4M $148.8M $192.1M $204.3M $135.9M
 
Net Interest Expenses -- -- $232K -- --
EBT. Incl. Unusual Items $58.6M $150.4M $191.9M $221M $171.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $674K $1.9M $15.4M $40.5M $17.8M
Net Income to Company $57.9M $148.5M $176.5M $180.5M $153.7M
 
Minority Interest in Earnings $27K -$59K -- -- --
Net Income to Common Excl Extra Items $58M $148.4M $176.5M $180.5M $153.7M
 
Basic EPS (Cont. Ops) $0.84 $1.86 $2.13 $2.18 $1.88
Diluted EPS (Cont. Ops) $0.69 $1.74 $2.07 $2.10 $1.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $55.8M $149.3M $192.7M $205M $136.5M
EBIT $55.4M $148.8M $192.1M $204.3M $135.9M
 
Revenue (Reported) $177.9M $322.2M $431.2M $498.8M $423.7M
Operating Income (Reported) $55.4M $148.8M $192.1M $204.3M $135.9M
Operating Income (Adjusted) $55.4M $148.8M $192.1M $204.3M $135.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130.9M $247M $320.7M $365.3M $297M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.3M $36.7M $52.5M $60.4M $57.5M
Gross Profit $110.6M $210.3M $268.2M $304.8M $239.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $7M $9.2M $9.9M $10.5M
Selling, General & Admin $66M $90M $121.1M $150.5M $144.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $73.2M $97M $130.3M $160.4M $154.8M
Operating Income $37.4M $113.3M $138M $144.4M $84.7M
 
Net Interest Expenses -- $65K $918K -- --
EBT. Incl. Unusual Items $39.5M $113.7M $137.6M $157.1M $111.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $509K $1.3M $13.8M $14.3M $12.8M
Net Income to Company $39M $112.4M $123.8M $142.8M $98.5M
 
Minority Interest in Earnings -$39K -$103K -- -- --
Net Income to Common Excl Extra Items $38.9M $112.3M $123.8M $142.8M $98.5M
 
Basic EPS (Cont. Ops) $0.55 $1.38 $1.50 $1.72 $1.22
Diluted EPS (Cont. Ops) $0.46 $1.31 $1.46 $1.66 $1.21
Weighted Average Basic Share $213.2M $242.5M $247.5M $250.3M $245.4M
Weighted Average Diluted Share $251M $257.1M $255.2M $257M $249.8M
 
EBITDA $37.7M $113.7M $138.4M $144.9M $85.1M
EBIT $37.4M $113.3M $138M $144.4M $84.7M
 
Revenue (Reported) $130.9M $247M $320.7M $365.3M $297M
Operating Income (Reported) $37.4M $113.3M $138M $144.4M $84.7M
Operating Income (Adjusted) $37.4M $113.3M $138M $144.4M $84.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $44.7M $68.9M $68.1M $97.5M $144.4M
Short Term Investments $148.6M $191.6M $347.8M $449.8M $597.2M
Accounts Receivable, Net $6.6M $10.5M $20.2M $27M $42.4M
Inventory $9.4M $15M $21M $39.9M $45.1M
Prepaid Expenses -- $2.5M $8.4M $13.8M $15M
Other Current Assets -- -- -- -- --
Total Current Assets $213.2M $289.6M $470.1M $629.4M $845.3M
 
Property Plant And Equipment $2.3M $2.1M $5.7M $7.4M $12.1M
Long-Term Investments $600K $600K $600K $600K $700K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $218.4M $295.8M $478.5M $644.4M $863.3M
 
Accounts Payable $3.7M $6.4M $8.8M $16.2M $14M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $880K $1.2M $1.5M $2.4M
Other Current Liabilities $13M $14.4M $7.8M $10.4M $12.4M
Total Current Liabilities $32.5M $35M $51.9M $82M $64.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $38.6M $40.3M $62.7M $89.8M $75.9M
 
Common Stock $93K $216K $239K $241K $245K
Other Common Equity Adj -- -- -- -- --
Common Equity $176.1M $254M $415.8M $554.6M $787.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.7M $1.5M -- -- --
Total Equity $179.8M $255.5M $415.8M $554.6M $787.4M
 
Total Liabilities and Equity $218.4M $295.8M $478.5M $644.4M $863.3M
Cash and Short Terms $193.4M $260.5M $415.9M $547.4M $741.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $68.8M $68.9M $77M $133.7M $164.8M
Short Term Investments $165.5M $318.5M $409.3M $542.1M $520.1M
Accounts Receivable, Net $16.2M $22.6M $28.1M $42.7M $40.8M
Inventory $14.9M $19.2M $35.8M $40M $58.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $270.1M $440M $564M $777.9M $808.4M
 
Property Plant And Equipment $2.3M $6M $7.4M $8.8M $11M
Long-Term Investments $600K $600K $600K $600K $700K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $274.1M $447.7M $579M $793.5M $824M
 
Accounts Payable $4.3M $8.9M $13.3M $12.3M $14.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $17.6M $32.2M $32.2M $39.2M $44.2M
Total Current Liabilities $37.5M $53.9M $57.9M $62.2M $75.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $42.1M $63.6M $70.7M $70M $87.1M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $232M $384M $508.3M $723.5M $736.9M
 
Total Liabilities and Equity $274.1M $447.7M $579M $793.5M $824M
Cash and Short Terms $234.3M $387.4M $486.4M $675.8M $684.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $61.2M $75M $165.1M $161.5M $197.9M
Depreciation & Amoritzation $302K $416K $517K $680K $623K
Stock-Based Compensation $1.6M $12.8M $12M $24.5M $23.6M
Change in Accounts Receivable -$867K -$7.1M -$16.9M -$12.2M -$18.3M
Change in Inventories -$2.4M -$5.6M -$6M -$18.9M -$5.2M
Cash From Operations $62.2M $79.2M $174.9M $181.6M $176.8M
 
Capital Expenditures $693K $463K $939K $1.6M $705K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$112.5M -$43.3M -$160.1M -$109.5M -$136.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$17.2M -$35.4M -$42.6M --
Other Financing Activities -- -- -- -- --
Cash From Financing $70.2M -$12.4M -$15M -$41.1M $5.5M
 
Beginning Cash (CF) $24.7M $44.7M $68.9M $68.1M $97.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.9M $23.5M -$243K $31M $46.3M
Ending Cash (CF) $44.7M $68.9M $68.1M $97.5M $144.4M
 
Levered Free Cash Flow $61.5M $78.8M $173.9M $180M $176.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $23.9M $44.7M $48.8M $46.5M $51M
Depreciation & Amoritzation $108K $136K $169K $129K $138K
Stock-Based Compensation $2.4M $3.2M $7.9M $6.6M $4M
Change in Accounts Receivable -$7.1M -$8.5M -$6M -$12.1M -$3.4M
Change in Inventories $1.4M -$1.8M -$6.1M -$1.4M -$5.7M
Cash From Operations $30.2M $50.5M $45.6M $41.4M $34M
 
Capital Expenditures $103K $254K $387K $149K $77K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27.1M -$48.1M -$56.1M -$69.8M $114.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$76.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $698K $5.2M $550K $2.7M -$76M
 
Beginning Cash (CF) $64.8M $61.8M $88.4M $159.9M $92M
Foreign Exchange Rate Adjustment $234K -$376K -$1.4M -$473K $728K
Additions / Reductions $3.8M $7.5M -$10M -$25.6M $72.1M
Ending Cash (CF) $68.8M $68.9M $77M $133.7M $164.8M
 
Levered Free Cash Flow $30.1M $50.2M $45.2M $41.3M $34M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $57.9M $148.5M $176.5M $180.5M $153.7M
Depreciation & Amoritzation $395K $487K $601K $719K $602K
Stock-Based Compensation $10M $12.1M $20.4M $24.4M $19.4M
Change in Accounts Receivable -$10.7M -$12.9M -$12M -$22.1M -$2.1M
Change in Inventories -$6.4M -$4.3M -$16.6M -$4.2M -$18.3M
Cash From Operations $65.1M $163.6M $177.3M $172.7M $161.5M
 
Capital Expenditures $603K $792K $1.4M $1M $456K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.5M -$155.7M -$102M -$122.6M $32.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$29.1M -$66.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.3M -$7.8M -$64.6M $5.9M -$164.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M $92K $10.7M $55.9M $30.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.5M $162.8M $175.9M $171.7M $161M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $39M $112.4M $123.8M $142.8M $98.5M
Depreciation & Amoritzation $307K $378K $462K $501K $480K
Stock-Based Compensation $9.6M $8.8M $17.3M $17.3M $13.1M
Change in Accounts Receivable -$11M -$16.9M -$11.9M -$21.8M -$5.7M
Change in Inventories -$5.5M -$4.2M -$14.8M -$92K -$13.2M
Cash From Operations $37.6M $122M $124.4M $115.6M $100.2M
 
Capital Expenditures $428K $757K $1.2M $684K $435K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M -$129.3M -$71.2M -$84.4M $84.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$11.9M -$42.6M -- -$165.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2M $7.9M -$41.7M $5.2M -$164.3M
 
Beginning Cash (CF) $154.6M $195.6M $201.2M $350.4M $357.3M
Foreign Exchange Rate Adjustment $147K -$585K -$2.6M -$222K $157K
Additions / Reductions $24M $575K $11.5M $36.4M $20.3M
Ending Cash (CF) $178.7M $195.6M $210.1M $386.5M $377.8M
 
Levered Free Cash Flow $37.2M $121.2M $123.2M $114.9M $99.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock