Financhill
Buy
57

INSP Quote, Financials, Valuation and Earnings

Last price:
$163.56
Seasonality move :
12.25%
Day range:
$162.35 - $172.95
52-week range:
$123.00 - $257.40
Dividend yield:
0%
P/E ratio:
95.35x
P/S ratio:
6.22x
P/B ratio:
7.10x
Volume:
450.1K
Avg. volume:
541.6K
1-year change:
-19.6%
Market cap:
$4.9B
Revenue:
$802.8M
EPS (TTM):
$1.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.4M $233.4M $407.9M $624.8M $802.8M
Revenue Growth (YoY) 40.62% 102.28% 74.75% 53.19% 28.49%
 
Cost of Revenues $17.6M $33.3M $66.1M $96.6M $123M
Gross Profit $97.8M $200.1M $341.7M $528.2M $679.8M
Gross Profit Margin 84.73% 85.74% 83.79% 84.54% 84.68%
 
R&D Expenses $26.1M $37.4M $68.6M $116.5M $114.1M
Selling, General & Admin $127.9M $202.6M $320.7M $452M $529.6M
Other Inc / (Exp) $145K -$117K -$49K -$195K -$855K
Operating Expenses $154M $240M $389.3M $568.5M $643.7M
Operating Income -$56.2M -$39.9M -$47.6M -$40.3M $36.1M
 
Net Interest Expenses $1M $2M -- -- --
EBT. Incl. Unusual Items -$57.1M -$42M -$44.3M -$19.9M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K $72K $613K $1.2M $4.9M
Net Income to Company -$57.2M -$42M -$44.9M -$21.2M $53.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.2M -$42M -$44.9M -$21.2M $53.5M
 
Basic EPS (Cont. Ops) -$2.19 -$1.54 -$1.60 -$0.72 $1.80
Diluted EPS (Cont. Ops) -$2.19 -$1.54 -$1.60 -$0.72 $1.75
Weighted Average Basic Share $26.1M $27.3M $28.1M $29.3M $29.8M
Weighted Average Diluted Share $26.1M $27.3M $28.1M $29.3M $30.5M
 
EBITDA -$54.1M -$38.6M -$40.7M -$17.1M $65M
EBIT -$55M -$39.8M -$42.6M -$19.9M $58.5M
 
Revenue (Reported) $115.4M $233.4M $407.9M $624.8M $802.8M
Operating Income (Reported) -$56.2M -$39.9M -$47.6M -$40.3M $36.1M
Operating Income (Adjusted) -$55M -$39.8M -$42.6M -$19.9M $58.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46M $78.4M $137.9M $192.5M $239.7M
Revenue Growth (YoY) 71% 70.4% 75.9% 39.6% 24.52%
 
Cost of Revenues $7.2M $11.2M $22.2M $28.1M $36M
Gross Profit $38.8M $67.2M $115.7M $164.5M $203.7M
Gross Profit Margin 84.44% 85.77% 83.94% 85.43% 84.99%
 
R&D Expenses $7.3M $10.3M $21.2M $31.1M $30.3M
Selling, General & Admin $38.6M $58.8M $94.8M $124.1M $141.5M
Other Inc / (Exp) $62K -$27K $241K $73K -$778K
Operating Expenses $45.9M $69.1M $116.1M $155.2M $171.8M
Operating Income -$7.1M -$1.8M -$335K $9.3M $31.9M
 
Net Interest Expenses $456K $523K -- -- --
EBT. Incl. Unusual Items -$7.5M -$2.4M $3.3M $15.2M $36.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28K $20K $125K $477K $1.4M
Net Income to Company -$7.5M -$2.4M $3.2M $14.8M $35.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$2.4M $3.2M $14.8M $35.2M
 
Basic EPS (Cont. Ops) -$0.28 -$0.09 $0.11 $0.50 $1.18
Diluted EPS (Cont. Ops) -$0.28 -$0.09 $0.10 $0.49 $1.15
Weighted Average Basic Share $27M $27.4M $28.9M $29.5M $29.8M
Weighted Average Diluted Share $27M $27.4M $28.9M $29.5M $30.5M
 
EBITDA -$6.7M -$1.5M $3.8M $30.5M $56.8M
EBIT -$6.9M -$1.8M $3.3M $29.7M $54.3M
 
Revenue (Reported) $46M $78.4M $137.9M $192.5M $239.7M
Operating Income (Reported) -$7.1M -$1.8M -$335K $9.3M $31.9M
Operating Income (Adjusted) -$6.9M -$1.8M $3.3M $29.7M $54.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.4M $233.4M $407.9M $624.8M $802.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6M $33.3M $66.1M $96.6M $123M
Gross Profit $97.8M $200.1M $341.7M $528.2M $679.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.1M $37.4M $68.6M $116.5M $114.1M
Selling, General & Admin $127.9M $202.6M $320.7M $452M $529.6M
Other Inc / (Exp) $145K -$117K -$49K -$195K -$855K
Operating Expenses $154M $240M $389.3M $568.5M $643.7M
Operating Income -$56.2M -$39.9M -$47.6M -$40.3M $36.1M
 
Net Interest Expenses $1M $2M -- -- --
EBT. Incl. Unusual Items -$57.1M -$42M -$44.3M -$19.9M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115K $72K $613K $1.2M $4.9M
Net Income to Company -$57.2M -$42M -$44.9M -$21.2M $53.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.2M -$42M -$44.9M -$21.2M $53.5M
 
Basic EPS (Cont. Ops) -$2.22 -$1.55 -$1.63 -$0.73 $1.79
Diluted EPS (Cont. Ops) -$2.22 -$1.55 -$1.64 -$0.74 $1.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.1M -$38.6M -$40.7M -$17.1M $65M
EBIT -$55M -$39.8M -$42.6M -$19.9M $58.5M
 
Revenue (Reported) $115.4M $233.4M $407.9M $624.8M $802.8M
Operating Income (Reported) -$56.2M -$39.9M -$47.6M -$40.3M $36.1M
Operating Income (Adjusted) -$55M -$39.8M -$42.6M -$19.9M $58.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $233.4M $407.9M $624.8M $802.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.3M $66.1M $96.6M $123M --
Gross Profit $200.1M $341.7M $528.2M $679.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $37.4M $68.6M $116.5M $114.1M --
Selling, General & Admin $202.6M $320.7M $452M $529.6M --
Other Inc / (Exp) -$117K -$49K -$195K -$855K --
Operating Expenses $240M $389.3M $568.5M $643.7M --
Operating Income -$39.9M -$47.6M -$40.3M $36.1M --
 
Net Interest Expenses $2M $690K -- -- --
EBT. Incl. Unusual Items -$42M -$44.3M -$19.9M $58.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72K $613K $1.2M $4.9M --
Net Income to Company -$42M -$44.9M -$21.2M $53.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42M -$44.9M -$21.2M $53.5M --
 
Basic EPS (Cont. Ops) -$1.55 -$1.63 -$0.73 $1.79 --
Diluted EPS (Cont. Ops) -$1.55 -$1.64 -$0.74 $1.73 --
Weighted Average Basic Share $109.1M $112.3M $117.2M $119.1M --
Weighted Average Diluted Share $109.1M $112.3M $117.2M $121.1M --
 
EBITDA -$38.6M -$40.7M -$17.1M $65M --
EBIT -$39.8M -$42.6M -$19.9M $58.5M --
 
Revenue (Reported) $233.4M $407.9M $624.8M $802.8M --
Operating Income (Reported) -$39.9M -$47.6M -$40.3M $36.1M --
Operating Income (Adjusted) -$39.8M -$42.6M -$19.9M $58.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $190.5M $214.5M $441.6M $185.5M $150.2M
Short Term Investments $43.8M -- $9.8M $274.8M $295.4M
Accounts Receivable, Net $25.1M $34.2M $61.2M $89.9M $93.1M
Inventory $8.5M $17.2M $11.9M $33.9M $80.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $2.7M $5.5M $9.6M $12.1M
Total Current Assets $269.9M $268.5M $530M $593.7M $630.8M
 
Property Plant And Equipment $11.1M $16.4M $24.1M $62.7M $95.2M
Long-Term Investments -- $9.9M -- $9.1M $71M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $204K $204K $10.7M $11.3M $11.3M
Total Assets $281.2M $295.1M $564.9M $676.8M $808.4M
 
Accounts Payable $7.2M $11.7M $26.8M $38.8M $38.7M
Accrued Expenses $13.5M $20.1M $33M $38.7M $46.4M
Current Portion Of Long-Term Debt -- $9.2M -- -- --
Current Portion Of Capital Lease Obligations -- $312K $1.3M -- $1.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.7M $41.3M $61.2M $78.1M $88.5M
 
Long-Term Debt $24.7M $15.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $51.4M $66M $68.9M $104.3M $118.7M
 
Common Stock $27K $27K $29K $30K $30K
Other Common Equity Adj $29K -$55K -$86K $800K $536K
Common Equity $229.7M $229M $496M $572.5M $689.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $229.7M $229M $496M $572.5M $689.7M
 
Total Liabilities and Equity $281.2M $295.1M $564.9M $676.8M $808.4M
Cash and Short Terms $234.4M $214.5M $451.4M $460.4M $445.5M
Total Debt $24.7M $25M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $190.5M $214.5M $441.6M $185.5M $150.2M
Short Term Investments $43.8M -- $9.8M $274.8M $295.4M
Accounts Receivable, Net $25.1M $34.2M $61.2M $89.9M $93.1M
Inventory $8.5M $17.2M $11.9M $33.9M $80.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $2.7M $5.5M $9.6M $12.1M
Total Current Assets $269.9M $268.5M $530M $593.7M $630.8M
 
Property Plant And Equipment $11.1M $16.4M $24.1M $62.7M $95.2M
Long-Term Investments -- $9.9M -- $9.1M $71M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $204K $204K $10.7M $11.3M $11.3M
Total Assets $281.2M $295.1M $564.9M $676.8M $808.4M
 
Accounts Payable $7.2M $11.7M $26.8M $38.8M $38.7M
Accrued Expenses $13.5M $20.1M $33M $38.7M $46.4M
Current Portion Of Long-Term Debt -- $9.2M -- -- --
Current Portion Of Capital Lease Obligations -- $312K $1.3M -- $1.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.7M $41.3M $61.2M $78.1M $88.5M
 
Long-Term Debt $24.7M $15.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $51.4M $66M $68.9M $104.3M $118.7M
 
Common Stock $27K $27K $29K $30K $30K
Other Common Equity Adj $29K -$55K -$86K $800K $536K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $229.7M $229M $496M $572.5M $689.7M
 
Total Liabilities and Equity $281.2M $295.1M $564.9M $676.8M $808.4M
Cash and Short Terms $234.4M $214.5M $451.4M $460.4M $445.5M
Total Debt $24.7M $25M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.2M -$42M -$44.9M -$21.2M $53.5M
Depreciation & Amoritzation $840K $1.2M $1.9M $2.8M $6.6M
Stock-Based Compensation $12.8M $26.2M $52M $82.5M $116M
Change in Accounts Receivable -$11.8M -$9.2M -$27M -$30.2M -$2.6M
Change in Inventories -$2.6M -$8.8M $5.3M -$22M -$46.2M
Cash From Operations -$53M -$20.1M $11.6M $24.7M $130.2M
 
Capital Expenditures $2.5M $4.7M $9.1M $23.6M $39.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $86.6M $29.1M -$19.6M -$294.8M -$113.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$24.5M -- --
Repurchase of Common Stock -- -- -- -- -$75M
Other Financing Activities -- -- -$43K -$17.2M -$5.2M
Cash From Financing $134.1M $14.9M $235.1M $14M -$52.4M
 
Beginning Cash (CF) $22.9M $190.5M $214.5M $441.6M $185.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.6M $24M $227.1M -$256.2M -$35.3M
Ending Cash (CF) $190.5M $214.5M $441.6M $185.5M $150.2M
 
Levered Free Cash Flow -$55.5M -$24.8M $2.5M $1M $91.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.5M -$2.4M $3.2M $14.8M $35.2M
Depreciation & Amoritzation $253K $344K $569K $817K $2.5M
Stock-Based Compensation $3.9M $7M $15M $22.8M $29.1M
Change in Accounts Receivable -$3.9M -$7.5M -$12.6M -$18.6M -$3.9M
Change in Inventories $487K -$1.7M $3.3M -$7.8M -$12.7M
Cash From Operations -$4.1M $734K $19.3M $17.3M $69.2M
 
Capital Expenditures $604K $533K $3M $8M $7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.4M -$533K -$3M -$151.7M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$13.9M $3.9M
Cash From Financing $4.5M $4.1M $7.3M -$10.1M -$70.1M
 
Beginning Cash (CF) $178.7M $210.2M $417.8M $329.9M $147.5M
Foreign Exchange Rate Adjustment $6K -$10K $176K $211K -$166K
Additions / Reductions $11.8M $4.3M $23.6M -$144.6M $2.8M
Ending Cash (CF) $190.5M $214.5M $441.6M $185.5M $150.2M
 
Levered Free Cash Flow -$4.7M $201K $16.3M $9.2M $62.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.2M -$42M -$44.9M -$21.2M $53.5M
Depreciation & Amoritzation $840K $1.2M $1.9M $2.8M $6.6M
Stock-Based Compensation $12.8M $26.2M $52M $82.5M $116M
Change in Accounts Receivable -$11.8M -$9.2M -$27M -$30.2M -$2.6M
Change in Inventories -$2.6M -$8.8M $5.3M -$22M -$46.2M
Cash From Operations -$53M -$20.1M $11.6M $24.7M $130.2M
 
Capital Expenditures $2.5M $4.7M $9.1M $23.6M $39.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $86.6M $29.1M -$19.6M -$294.8M -$113.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$43K -$17.2M -$5.2M
Cash From Financing $134.1M $14.9M $235.1M $14M -$52.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.6M $24M $227.1M -$256.2M -$35.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$55.5M -$24.8M $2.5M $1M $91.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$42M -$44.9M -$21.2M $53.5M --
Depreciation & Amoritzation $1.2M $1.9M $2.8M $6.6M --
Stock-Based Compensation $26.2M $52M $82.5M $116M --
Change in Accounts Receivable -$9.2M -$27M -$30.2M -$2.6M --
Change in Inventories -$8.8M $5.3M -$22M -$46.2M --
Cash From Operations -$20.1M $11.6M $24.7M $130.2M --
 
Capital Expenditures $4.7M $9.1M $23.6M $39.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $29.1M -$19.6M -$294.8M -$113.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$24.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$43K -$17.2M -$5.2M --
Cash From Financing $14.9M $235.1M $14M -$52.4M --
 
Beginning Cash (CF) $759.6M $1B $1.7B $696.5M --
Foreign Exchange Rate Adjustment -$19K $75K $164K -$118K --
Additions / Reductions $24M $227.1M -$256.2M -$35.3M --
Ending Cash (CF) $783.6M $1.2B $1.4B $661.1M --
 
Levered Free Cash Flow -$24.8M $2.5M $1M $91.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock