These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
|
|
||||||||||||||||
|
(State or Other Jurisdiction of
Incorporation or Organization) |
(I.R.S. Employer
Identification No.) |
||||||||||||||||
|
|
|
|
|
||||||||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||||||||
|
|
☒ | Accelerated filer |
☐
|
|||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company |
|
|||||||||||
| Emerging growth company |
|
|||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
||||||
|
Condensed
Consolidated Balance Sheets (Unaudited) as of
March 31, 2025
and
December 31, 2024
|
|||||
|
Condensed
Consolidated Statements of
Income
(Unaudited) for the
three months ended March 31, 2025 and 2024
|
|||||
|
Condensed
Consolidated Statements of Comprehensive Income (Unaudited) for the
three months ended March 31, 2025 and 2024
|
|||||
|
Condensed
Consolidated Statements of Stockholders' Equity (Unaudited) for the
three months ended March 31, 2025 and 2024
|
|||||
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) for the
three months ended March 31, 2025 and 2024
|
|||||
|
Item 1.
|
Condensed Consolidated Financial Statements (Unaudited)
|
||||
| (in millions, except share and per share data) | March 31, 2025 | December 31, 2024 | |||||||||
| ASSETS | |||||||||||
| Current Assets | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
|
Accounts receivable trade, net of allowance for credit losses
|
|
|
|||||||||
| Accounts receivable trade, net — related party |
|
|
|||||||||
| Inventories |
|
|
|||||||||
| Prepaid expenses and other current assets |
|
|
|||||||||
| Total current assets |
|
|
|||||||||
| Property, plant and equipment, net |
|
|
|||||||||
| Other intangible assets, net |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
|
Other assets (includes $
|
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current Liabilities | |||||||||||
| Accounts payable | $ |
|
$ |
|
|||||||
| Accrued expenses and other current liabilities |
|
|
|||||||||
| Accrued expenses and other current liabilities — related party |
|
|
|||||||||
| Current portion of long-term debt |
|
|
|||||||||
| Total current liabilities |
|
|
|||||||||
| Long-term debt, net |
|
|
|||||||||
| Other liabilities |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
|
Commitments and contingencies (note 12)
|
|
|
|||||||||
| Stockholders’ Equity | |||||||||||
|
Preferred stock, $
|
|
|
|||||||||
|
Common stock, $
|
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
|
Accumulated earnings
|
|
|
|||||||||
|
Accumulated other comprehensive loss
|
(
|
(
|
|||||||||
| Treasury stock |
(
|
|
|||||||||
|
Deferred compensation
|
|
|
|||||||||
| Total stockholders’ equity |
|
|
|||||||||
| Total liabilities and stockholders’ equity | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
| (in millions, except share and per share data) | 2025 | 2024 | |||||||||
| Revenue | $ |
|
$ |
|
|||||||
| Revenue from related party |
|
|
|||||||||
| Total revenue |
|
|
|||||||||
| Cost of revenue |
|
|
|||||||||
| Gross profit |
|
|
|||||||||
| Research and development expenses |
|
|
|||||||||
| Selling, general and administrative expenses |
|
|
|||||||||
|
Operating income
|
|
|
|||||||||
|
Interest expense
|
(
|
(
|
|||||||||
|
Interest income
|
|
|
|||||||||
|
Loss on extinguishment of debt
|
(
|
|
|||||||||
| Other expense, net |
(
|
(
|
|||||||||
|
Income before income taxes
|
|
|
|||||||||
|
Income tax expense
|
(
|
(
|
|||||||||
|
Net income
|
$ |
|
$ |
|
|||||||
|
Earnings per share:
|
|||||||||||
| Basic | $ |
|
$ |
|
|||||||
| Diluted | $ |
|
$ |
|
|||||||
|
Weighted-average number of common shares outstanding (in thousands):
|
|||||||||||
| Basic |
|
|
|||||||||
| Diluted |
|
|
|||||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Net income | $ |
|
$ |
|
|||||||
| Other comprehensive income (loss), net of tax: | |||||||||||
| Foreign currency translation adjustment |
|
(
|
|||||||||
| Unrealized loss on cash flow hedges, net of tax |
(
|
(
|
|||||||||
| Other comprehensive income (loss), net of tax |
|
(
|
|||||||||
| Comprehensive income | $ |
|
$ |
|
|||||||
| Common Stock |
Additional
Paid-in Capital |
Accumulated
Earnings
|
Accumulated Other Comprehensive Loss
|
Treasury Stock
|
Deferred Compensation |
Total
Shareholders’ Equity |
|||||||||||||||||||||||||||||||||||||||||
| (dollars in millions) |
Shares
(in thousands) |
Amount | |||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2024 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Net income | — | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax | — | — | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||||||||||||
| Exercise of options to purchase common stock |
|
— |
|
— | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||||||||||||
| Restricted stock units vested, net of shares withheld for taxes |
|
— |
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||||||||||||||||||
|
Deferred compensation
|
— | — | — | — | — |
(
|
|
|
|||||||||||||||||||||||||||||||||||||||
| Settlement of capped call options | — | — |
|
— | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2025 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Common Stock |
Additional
Paid-in Capital |
Accumulated
Deficit |
Accumulated Other Comprehensive Income (Loss)
|
Total
Shareholders’ Equity |
|||||||||||||||||||||||||||||||
| (dollars in millions) |
Shares
(in thousands) |
Amount | |||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||||||
| Net income | — | — | — |
|
— |
|
|||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||
| Exercise of options to purchase common stock |
|
— |
|
— | — |
|
|||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — |
|
— | — |
|
|||||||||||||||||||||||||||||
| Restricted stock units vested, net of shares withheld for taxes |
|
— |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||
| Balance at March 31, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
||||||||||||||||||||||||
|
Three Months Ended March 31,
|
|||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Stock-based compensation expense |
|
|
|||||||||
| Non-cash interest expense |
|
|
|||||||||
| Loss on extinguishment of debt |
|
|
|||||||||
| Provision for credit losses |
|
|
|||||||||
| Other |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable |
(
|
|
|||||||||
| Accounts receivable — related party |
(
|
|
|||||||||
| Inventories |
(
|
(
|
|||||||||
| Prepaid expenses and other assets |
(
|
(
|
|||||||||
| Accounts payable |
|
|
|||||||||
| Accrued expenses and other liabilities |
(
|
(
|
|||||||||
| Accrued expenses and other liabilities — related party |
|
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Cash flows from investing activities | |||||||||||
| Capital expenditures |
(
|
(
|
|||||||||
| Investments in developed software |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Cash flows from financing activities | |||||||||||
|
Proceeds from issuance of senior unsecured notes, net of issuance costs
|
|
|
|||||||||
|
Repayment of convertible debt
|
(
|
|
|||||||||
|
Settlement of capped call options
|
|
|
|||||||||
| Repayment of term loan B |
(
|
(
|
|||||||||
| Repayment of equipment financings |
(
|
(
|
|||||||||
| Financing lease payments |
|
(
|
|||||||||
| Repayment of mortgage |
(
|
(
|
|||||||||
|
Proceeds from secured borrowing (note 3)
|
|
|
|||||||||
|
Repayment of secured borrowing (note 3)
|
(
|
|
|||||||||
| Proceeds from exercise of stock options |
|
|
|||||||||
| Payment of withholding taxes in connection with vesting of restricted stock units |
(
|
(
|
|||||||||
|
Net cash provided by (used in) financing activities
|
|
(
|
|||||||||
| Effect of exchange rate changes on cash and cash equivalents |
|
(
|
|||||||||
|
Net increase in cash, cash equivalents and restricted cash
|
|
|
|||||||||
|
Cash and cash equivalents at beginning of period
|
|
|
|||||||||
|
Cash and cash equivalents at end of period
|
$ |
|
$ |
|
|||||||
| Supplemental noncash information: | |||||||||||
| Purchases of property and equipment included in accounts payable and accrued expenses | $ |
|
$ |
|
|||||||
| Purchases of property, plant and equipment included in long-term debt | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||||||||||||||
| (in millions) | 2025 | 2024 | |||||||||||||||||||||
|
U.S.
|
$ |
|
$ |
|
|||||||||||||||||||
|
International
|
|
|
|||||||||||||||||||||
|
Total Omnipod products
|
|
|
|||||||||||||||||||||
| Drug Delivery |
|
|
|||||||||||||||||||||
| Total revenue | $ |
|
$ |
|
|||||||||||||||||||
| Three Months Ended March 31, | |||||||||||
|
|
2025 | 2024 | |||||||||
| Distributor A |
|
% |
|
% | |||||||
| Distributor B |
|
% |
|
% | |||||||
|
Distributor C
|
|
% |
|
% | |||||||
|
(in millions)
|
March 31, 2025 | December 31, 2024 | |||||||||
| Accrued expenses and other current liabilities | $ |
|
$ |
|
|||||||
| Other liabilities |
|
|
|||||||||
| Total deferred revenue | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Deferred revenue recognized | $ |
|
$ |
|
|||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Prepaid expenses and other current assets | $ |
|
$ |
|
|||||||
| Other assets |
|
|
|||||||||
| Total capitalized contract acquisition costs, net | $ |
|
$ |
|
|||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Accounts receivable trade, net | $ |
|
$ |
|
|||||||
| Unbilled receivable |
|
|
|||||||||
| Accounts receivable, net | $ |
|
$ |
|
|||||||
|
|
March 31, 2025 | December 31, 2024 | |||||||||
| Distributor A |
|
% |
|
% | |||||||
| Distributor B |
|
% |
|
% | |||||||
|
Distributor C
|
|
% |
|
% | |||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Credit losses at beginning of year | $ |
|
$ |
|
|||||||
| Provision for expected credit losses |
|
|
|||||||||
| Write-offs charged against allowance |
(
|
(
|
|||||||||
| Recoveries of amounts previously reserved |
|
|
|||||||||
|
Credit losses at the end of period
|
$ |
|
$ |
|
|||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Raw materials | $ |
|
$ |
|
|||||||
| Work in process |
|
|
|||||||||
| Finished goods |
|
|
|||||||||
| Total inventories | $ |
|
$ |
|
|||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Short-term portion | $ |
|
$ |
|
|||||||
| Long-term portion |
|
|
|||||||||
| Total capitalized implementation costs |
|
|
|||||||||
| Less: accumulated amortization |
(
|
(
|
|||||||||
| Capitalized implementation costs, net | $ |
|
$ |
|
|||||||
| March 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||||||||||
|
(in millions)
|
Gross
Carrying Amount |
Accumulated Amortization |
Net
Book Value |
Gross
Carrying Amount |
Accumulated Amortization |
Net
Book Value |
|||||||||||||||||||||||||||||
| Customer relationships | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Internal-use software |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Developed technology |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Patents |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Total intangible assets | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Accrued rebates | $ |
|
$ |
|
|||||||
| Employee compensation and related costs |
|
|
|||||||||
| Professional and consulting services |
|
|
|||||||||
| Other |
|
|
|||||||||
| Accrued expenses and other current liabilities | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Product warranty liability at beginning of period | $ |
|
$ |
|
|||||||
| Warranty expense |
|
|
|||||||||
| Warranty fulfillment |
(
|
(
|
|||||||||
| Product warranty liability at the end of period | $ |
|
$ |
|
|||||||
| March 31, 2025 | December 31, 2024 | ||||||||||||||||
|
(in millions)
|
Maturity Date
|
Amount
|
Amount
|
||||||||||||||
|
Equipment financing
|
2025 | $ |
|
$ |
|
||||||||||||
|
Mortgage
|
2025 |
|
|
||||||||||||||
|
Convertible Senior Notes
|
2026 |
|
|
||||||||||||||
|
Equipment financing
|
|
|
|||||||||||||||
|
Equipment financing
|
2028 |
|
|
||||||||||||||
| Revolving Credit Facility | 2030 |
|
|
||||||||||||||
|
Term Loan B
|
2031 |
|
|
||||||||||||||
|
Senior Unsecured Notes
|
2033 |
|
|
||||||||||||||
| Unamortized debt discount | 2025 - 2033 |
(
|
(
|
||||||||||||||
| Debt issuance costs | 2025 - 2033 |
(
|
(
|
||||||||||||||
| Total debt, net |
|
|
|||||||||||||||
| Less: current portion |
|
|
|||||||||||||||
| Total long-term debt, net | $ |
|
$ |
|
|||||||||||||
| Three Months Ended March 31, | |||||||||||
|
(in millions)
|
2025 | 2024 | |||||||||
|
Contractual interest expense
|
$ |
|
$ |
|
|||||||
|
Amortization of debt issuance costs
|
|
|
|||||||||
|
Total interest recognized on the Convertible Notes
|
$ |
|
$ |
|
|||||||
|
(in millions)
|
March 31, 2025 | December 31, 2024 | |||||||||
| Convertible Notes | $ |
|
$ |
|
|||||||
|
Term Loan B
|
|
|
|||||||||
|
Senior Unsecured Notes
|
|
|
|||||||||
| Equipment financings |
|
|
|||||||||
| Mortgage |
|
|
|||||||||
| Total debt, net | $ |
|
$ |
|
|||||||
| Fair Value Measurements at March 31, 2025 | |||||||||||||||||||||||
| (in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
|
Term Loan B
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Senior Unsecured Notes
(1)
|
|
|
|
|
|||||||||||||||||||
|
Convertible Senior Notes
(2)
|
|
|
|
|
|||||||||||||||||||
|
Equipment financings
(3)
|
|
|
|
|
|||||||||||||||||||
|
Mortgage
(3)
|
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair Value Measurements at December 31, 2024 | |||||||||||||||||||||||
| (in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
|
Term Loan B
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Convertible Senior Notes
(2)
|
|
|
|
|
|||||||||||||||||||
|
Equipment financings
(3)
|
|
|
|
|
|||||||||||||||||||
|
Mortgage
(3)
|
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair Value Measurements at March 31, 2025 | |||||||||||||||||||||||
| (in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
|
Cash
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Money market mutual funds
(1)
|
|
|
|
|
|||||||||||||||||||
|
Term deposits
(1)
|
|
|
|
|
|||||||||||||||||||
|
Interest rate swaps
(2)
|
|
|
|
|
|||||||||||||||||||
|
Total assets
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fair Value Measurements at December 31, 2024 | |||||||||||||||||||||||
| (in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
|
Cash
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Money market mutual funds
(1)
|
|
|
|
|
|||||||||||||||||||
|
Interest rate swaps
(2)
|
|
|
|
|
|||||||||||||||||||
|
Debt securities
(3)
|
|
|
|
|
|||||||||||||||||||
|
Total assets
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| (in millions) |
Debt Securities
|
Equity Securities
|
Total
|
||||||||||||||
| Balance at beginning of period | $ |
|
$ |
|
$ |
|
|||||||||||
|
Provision for credit loss included in selling, general and administrative expenses
|
(
|
|
(
|
||||||||||||||
| Unrealized loss included in other expense, net |
|
(
|
(
|
||||||||||||||
| Balance at the end of period | $ |
|
$ |
|
$ |
|
|||||||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| U.S. | $ |
|
$ |
|
|||||||
| International |
|
|
|||||||||
| Total revenue | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
|
Total revenue
|
$ |
|
$ |
|
|||||||
|
Materials
(1)
|
|
|
|||||||||
|
Factory conversion
(2)
|
|
|
|||||||||
|
Depreciation and amortization
(3)
|
|
|
|||||||||
|
Other costs of revenue
(4)
|
|
|
|||||||||
| Cost of revenue |
|
|
|||||||||
|
Labor
(5)
|
|
|
|||||||||
|
Outside services
(6)
|
|
|
|||||||||
|
Depreciation and amortization
|
|
|
|||||||||
|
Other operating expenses
(7)
|
|
|
|||||||||
| Operating income |
|
|
|||||||||
|
Interest expense, net
|
|
(
|
|||||||||
|
Loss on extinguishment of debt
|
(
|
|
|||||||||
| Other expense, net |
(
|
(
|
|||||||||
|
Income tax expense
|
(
|
(
|
|||||||||
| Net income | $ |
|
$ |
|
|||||||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| U.S. | $ |
|
$ |
|
|||||||
| Malaysia |
|
|
|||||||||
| China |
|
|
|||||||||
| Other |
|
|
|||||||||
| Total long-lived assets, net | $ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Cost of revenue | $ |
|
$ |
|
|||||||
| Research and development expenses |
|
|
|||||||||
| Selling, general and administrative expenses |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
|
Risk-free interest rate
|
|
% | |||
| Expected stock price volatility |
|
% | |||
| Peer group stock price volatility |
|
% | |||
| Correlation of returns |
|
||||
| Three Months Ended March 31, | |||||||||||
|
(in millions, except share and per share data)
|
2025 | 2024 | |||||||||
|
Net income
|
$ |
|
$ |
|
|||||||
|
Add back interest expense, net of tax
|
|
|
|||||||||
|
Net income, diluted
|
$ |
|
$ |
|
|||||||
| Weighted average number of common shares outstanding, basic (in thousands) |
|
|
|||||||||
|
Convertible Notes
|
|
|
|||||||||
|
Restricted stock units
|
|
|
|||||||||
|
Stock options
|
|
|
|||||||||
|
Weighted average number of common shares outstanding, diluted (in thousands)
|
|
|
|||||||||
|
Earnings per share
|
|||||||||||
|
Basic
|
$ |
|
$ |
|
|||||||
|
Diluted
|
$ |
|
$ |
|
|||||||
| Three Months Ended March 31, | |||||||||||
|
(in thousands)
|
2025 | 2024 | |||||||||
|
Restricted stock units
|
|
|
|||||||||
|
Stock options
|
|
|
|||||||||
| Total |
|
|
|||||||||
| Three Months Ended March 31, 2025 | |||||||||||||||||||||||
| (in millions) | Foreign Currency Translation Adjustment |
Unrealized Loss on Securities
|
Unrealized Gain on Cash Flow Hedges |
Accumulated Other Comprehensive Loss
|
|||||||||||||||||||
| Balance at beginning of period | $ |
(
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
|
Other comprehensive income (loss) before reclassifications
(1)
|
|
|
(
|
|
|||||||||||||||||||
|
Amounts reclassified to net income
(1)
|
|
|
|
|
|||||||||||||||||||
| Balance at the end of period | $ |
(
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
| Three Months Ended March 31, 2024 | |||||||||||||||||||||||
| (in millions) | Foreign Currency Translation Adjustment |
Unrealized Loss on Securities
|
Unrealized Gain on Cash Flow Hedges |
Accumulated Other Comprehensive Income (Loss)
|
|||||||||||||||||||
| Balance at beginning of period | $ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||
|
Other comprehensive income (loss) before reclassifications
|
(
|
|
(
|
(
|
|||||||||||||||||||
| Amounts reclassified to net income |
|
|
|
|
|||||||||||||||||||
| Balance at the end of period | $ |
(
|
$ |
(
|
$ |
|
$ |
(
|
|||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||||||||||||||
| (dollars in millions) | 2025 | 2024 |
Percent
Change |
Currency
Impact |
Constant
Currency
(1)
|
||||||||||||||||||||||||
| U.S. Omnipod | $ | 401.7 | $ | 317.7 | 26.4 | % | — | % | 26.4 | % | |||||||||||||||||||
| International Omnipod | 152.4 | 115.3 | 32.2 | % | (3.9) | % | 36.1 | % | |||||||||||||||||||||
| Total Omnipod | 554.1 | 433.0 | 28.0 | % | (1.0) | % | 29.0 | % | |||||||||||||||||||||
| Drug Delivery | 14.9 | 8.7 | 71.3 | % | — | % | 71.3 | % | |||||||||||||||||||||
| Total revenue | $ | 569.0 | $ | 441.7 | 28.8 | % | (1.0) | % | 29.8 | % | |||||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| (dollars in millions) | Amount | Percent of Revenue | Amount | Percent of Revenue | |||||||||||||||||||
| Cost of revenue | $ | 160.0 | 28.1 | % | $ | 134.9 | 30.5 | % | |||||||||||||||
| Research and development expenses | $ | 59.6 | 10.5 | % | $ | 50.2 | 11.4 | % | |||||||||||||||
| Selling, general and administrative expenses | $ | 260.6 | 45.8 | % | $ | 199.7 | 45.2 | % | |||||||||||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Net income | $ | 35.4 | $ | 51.5 | |||||||
|
Interest expense (income), net
|
(1.1) | 1.3 | |||||||||
|
Income tax (benefit) expense
|
12.7 | 3.4 | |||||||||
| Depreciation and amortization | 21.7 | 18.8 | |||||||||
| Stock-based compensation | 18.2 | 14.2 | |||||||||
|
Loss on extinguishment of debt
(1)
|
39.5 | — | |||||||||
|
Loss on investments
(2)
|
7.5 | — | |||||||||
| Adjusted EBITDA | $ | 133.9 | $ | 89.2 | |||||||
|
(1)
Relates to the repurchase of a portion of our convertible debt.
|
||
|
(2)
Represents a provision for credit loss included in selling, general and administrative expenses related to a debt investment and an impairment included in other expense related to an equity investment.
|
||
| (in millions) | March 31, 2025 | December 31, 2024 | |||||||||
| Cash and cash equivalents | $ | 1,283.1 | $ | 953.4 | |||||||
| Current portion of long-term debt | $ | 83.1 | $ | 83.8 | |||||||
| Long-term debt, net | $ | 1,612.3 | $ | 1,296.1 | |||||||
| Total debt, net | $ | 1,695.4 | $ | 1,379.9 | |||||||
| Total stockholders’ equity | $ | 1,330.7 | $ | 1,211.6 | |||||||
| Debt-to-total capital ratio | 56 | % | 53 | % | |||||||
| Net debt-to-total capital ratio | 14 | % | 16 | % | |||||||
| Issuance Date | Coupon |
Principal Outstanding
(in millions) |
Due Date |
Conversion Rate
(1)
|
Conversion Price per Share of Common Stock | |||||||||||||||||||||||||||
| September 2019 | 0.375% | $ | 380.0 | September 2026 | 4.4105 | $ | 226.73 | |||||||||||||||||||||||||
|
Three Months Ended March 31,
|
|||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Cash provided by (used in): | |||||||||||
| Operating activities | $ | 63.8 | $ | 87.6 | |||||||
| Investing activities | (15.7) | (24.0) | |||||||||
| Financing activities | 277.8 | (14.1) | |||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
3.8 | (2.5) | |||||||||
|
Net increase in cash, cash equivalents and restricted cash
|
$ | 329.7 | $ | 47.0 | |||||||
| Three Months Ended March 31, | |||||||||||
| (in millions) | 2025 | 2024 | |||||||||
| Net cash provided by operating activities | $ | 63.8 | $ | 87.6 | |||||||
| Capital expenditures | (12.3) | (22.1) | |||||||||
| Free cash flow | $ | 51.5 | $ | 65.5 | |||||||
| Number | Description | |||||||
| 4.1 | ||||||||
|
10.1#
|
||||||||
|
10.2#
|
||||||||
|
10.3#
|
||||||||
|
10.4+
|
||||||||
| 10.5 |
Seventh Amendment to Credit Agreement, dated March 20, 2025, among Insulet Corporation, Insulet MA Securities Corporation, Morgan Stanley Senior Funding, Inc., as administrative agent, swingline lender, and letter of credit issuer, and the other lenders party thereto
(Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed March
21
, 2025)
.
|
|||||||
| 10.6 | ||||||||
|
10.7#
|
||||||||
|
10.8#
|
||||||||
|
10.9#
|
||||||||
|
10.10#
|
||||||||
|
31.1*
|
||||||||
|
31.2*
|
||||||||
|
32.1**
|
||||||||
| 101 |
The following materials from Insulet Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2025 formatted in iXBRL (Inline eXtensible Business Reporting Language), as follows:
|
|||||||
|
(i) Condensed Consolidated Balance Sheets (Unaudited) as of March 31, 2025 and December 31, 2024
|
||||||||
|
(ii)
Condensed Consolidated Statements of Income (Unaudited) for the three months ended March 31, 2025 and 2024
|
||||||||
|
(iii) Condensed Consolidated Statements of Comprehensive Income (Unaudited) for the three months ended March 31, 2025 and 2024
|
||||||||
|
(iv) Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) for the three months ended March 31, 2025 and 2024
|
||||||||
|
(v) Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 31, 2025 and 2024
|
||||||||
| (vi) Condensed Notes (Unaudited) to Consolidated Financial Statements | ||||||||
|
#
|
Management contract or compensation plan.
|
|||||||
| + |
Certain portions of this exhibit are considered confidential and have been omitted as permitted under SEC rules and regulations.
|
|||||||
|
*
|
Filed herewith.
|
|||||||
|
**
|
Furnished herewith. | |||||||
|
INSULET CORPORATION
(Registrant)
|
||||||||
| Date: | May 8, 2025 |
/s/ Ashley McEvoy
|
||||||
|
Ashley McEvoy
|
||||||||
|
Chief Executive Officer
(Principal Executive Officer) |
||||||||
| Date: | May 8, 2025 |
/s/ Ana M. Chadwick
|
||||||
|
Ana M. Chadwick
|
||||||||
|
Chief Financial Officer, Executive Vice President
(Principal Financial Officer)
|
||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|