Insmed Incorporated Financial Ratios — INSM Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-35.5	-28.2	-33.98	-38.86	-40.24	-59.3	-55.04	-60.81	-37.77	-38.23	-42.62	-33.21	-50.2	-54.47	-59.53
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	100	- -	- -	- -	- -	75.36	82.26	75.75	76.57	77.53	78.52	76.43	79.73
EBITDA Margin (%)	-801.13	- -	-472.48	- -	- -	- -	- -	-3,075.87	-164.92	-152.71	-187.61	-190.66	-219.64	-213.24	-161.33
Operating Margin (%)	-808.9	- -	-478.39	- -	- -	- -	- -	-3,124.94	-172.38	-161.32	-195.14	-194.87	-223.1	-216.26	-164.04
Incremental Operating Margin (%)	- -	151.89	- -	281.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,350.78	- -	-498.21	- -	- -	- -	- -	-3,295.13	-185.8	-178.02	-231.57	-195.69	-244.76	-250.22	-209.71
Profit Margin (%)	-1,350.78	- -	-487.59	- -	- -	- -	- -	-3,297.17	-186.37	-178.87	-230.63	-196.26	-245.59	-251.24	-210.54
Net Income to Common Margin (%)	-1,350.78	- -	-487.59	- -	- -	- -	- -	-3,297.17	-186.37	-178.87	-230.63	-196.26	-245.59	-251.24	-210.54
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	19	20	25	25	55	56	317	397	405	612	1,178	1,204	1,149	587
ST Debt	- -	3	3	- -	3	- -	- -	- -	12	13	10	8	11	12	13
LT Debt	- -	16	16	25	22	55	56	317	385	392	602	1,170	1,193	1,137	574
Total Debt/EBITDA	-0.01	-0.46	-0.36	-0.29	-0.22	-0.32	-0.3	-1.05	-1.76	-1.61	-1.73	-2.52	-1.8	-1.48	-0.6
Net Debt/EBITDA	0.42	1.71	1.74	1.56	2.23	0.63	1.75	0.59	0.67	0.7	0.42	-0.11	-1	-0.71	-0.03
Total Debt/EBIT	-0.01	-0.46	-0.36	-0.28	-0.21	-0.32	-0.29	-1.03	-1.69	-1.53	-1.66	-2.46	-1.77	-1.46	-0.59
Net Debt/EBIT	0.42	1.69	1.71	1.54	2.19	0.62	1.72	0.58	0.64	0.67	0.41	-0.11	-0.99	-0.7	-0.03
EBITDA to Interest Expense	-3,538.6	-54.88	-22.53	-35.73	-39.98	-48.87	-36.13	-12.57	-8.55	-8.91	-9.16	-20.83	-8.79	-9.66	-12.61
EBITDA-CapEx/Interest Expense	-3,636.5	-55.26	-22.87	-37.95	-41.18	-50.07	-36.71	-13.18	-10.16	-9.16	-9.35	-21.27	-8.97	-9.94	-13.03
EBIT to Interest Expense	-3,572.9	-55.62	-22.81	-36.18	-40.67	-49.57	-36.69	-12.77	-8.94	-9.42	-9.53	-21.29	-8.93	-9.8	-12.82
Interest Expense	- -	1	2	2	3	3	5	24	26	28	39	22	76	80	78
Common Equity/Total Assets	-210.2	-218.31	-221.66	-203.71	-165.01	-321.33	-207.15	-211.96	-206.87	-229.8	-182.07	-162.71	-259.03	-215.19	-248.81
Long-Term Debt/Equity (%)	0.12	13.47	11.4	13.35	7.07	35.47	15.39	152	147.04	142.19	146.69	1,329.99	- -	398.26	77.66
Long-Term Debt/Capital (%)	-0.06	-5.16	-4.4	-5.58	-3.91	-7.72	-6.16	-32.81	-33.79	-27.53	-36.45	-77.09	-53.26	-35.42	-11.37
Long-Term Debt/Total Assets (%)	0.12	10.6	9.26	10.77	6.18	23.03	12.03	52.36	51.84	49.27	48.42	70.62	89.74	56.12	25.34
Total Debt/Equity (%)	0.21	16.04	13.73	13.35	8.07	35.47	15.39	152	151.73	146.74	149.16	1,339.23	-362.73	402.58	79.39
Total Debt/Capital (%)	-0.1	-6.14	-5.3	-5.58	-4.46	-7.72	-6.16	-32.81	-34.87	-28.42	-37.07	-77.63	-53.73	-35.8	-11.62
Total Debt/Total Assets (%)	0.2	12.63	11.15	10.77	7.05	23.03	12.03	52.36	53.49	50.85	49.24	71.11	90.54	56.73	25.91
Net Debt to Equity	-11.06	-59.19	-65.78	-72.15	-82.69	-69.78	-90.18	-85.71	-57.89	-63.95	-36.59	58.23	-202.74	192.15	4.13
Net Debt/Capital (%)	4.81	17.6	19.42	22.22	30.46	12.36	25.38	12.23	9.32	9.01	6.34	-1.98	-24.71	-14.57	-0.55
EBITDA	-35	-42	-54	-86	-116	-171	-186	-303	-225	-251	-354	-468	-670	-776	-978
EBITDA-CapEx	-36	-42	-55	-92	-119	-175	-189	-317	-267	-258	-361	-478	-684	-797	-1,011
Operating Income (Loss)	-36	-42	-55	-87	-117	-173	-189	-307	-235	-265	-368	-478	-681	-787	-995

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	17.04	5.9	6.92	8.11	12.71	5.81	8.54	6.21	5.72	4.48	5.3	6.04	3.46	4.82	3.05
Current Ratio	17.29	5.94	7.06	8.39	12.94	6.02	8.72	6.51	6.51	5.24	6.19	6.69	4.12	5.45	3.83
Quick Ratio	17.21	5.9	6.92	8.11	12.71	5.81	8.54	6.28	5.94	4.62	5.48	6.19	3.64	4.99	3.35
CFO/Avg Current Liab	-7.73	-3.07	-2.9	-3.57	-4.81	-5.84	-4.39	-4.15	-3.04	-2.15	-2.86	-2.46	-2.58	-2.61	-2.44
Common Equity/Total Assets	-210.2	-218.31	-221.66	-203.71	-165.01	-321.33	-207.15	-211.96	-206.87	-229.8	-182.07	-162.71	-259.03	-215.19	-248.81
Long-Term Debt/Equity (%)	0.12	13.47	11.4	13.35	7.07	35.47	15.39	152	147.04	142.19	146.69	1,329.99	- -	398.26	77.66
Long-Term Debt/Capital (%)	-0.06	-5.16	-4.4	-5.58	-3.91	-7.72	-6.16	-32.81	-33.79	-27.53	-36.45	-77.09	-53.26	-35.42	-11.37
Long-Term Debt/Total Assets (%)	0.12	10.6	9.26	10.77	6.18	23.03	12.03	52.36	51.84	49.27	48.42	70.62	89.74	56.12	25.34
Total Debt/Equity (%)	0.21	16.04	13.73	13.35	8.07	35.47	15.39	152	151.73	146.74	149.16	1,339.23	-362.73	402.58	79.39
Total Debt/Capital (%)	-0.1	-6.14	-5.3	-5.58	-4.46	-7.72	-6.16	-32.81	-34.87	-28.42	-37.07	-77.63	-53.73	-35.8	-11.62
Total Debt/Total Assets (%)	0.2	12.63	11.15	10.77	7.05	23.03	12.03	52.36	53.49	50.85	49.24	71.11	90.54	56.73	25.91
CFO/Total Liabilities	-542.67	-94.9	-140.66	-144.34	-224.49	-175.76	-158.06	-65.1	-52.15	-42.16	-43.61	-25.53	-32.27	-39.31	-61.29
CFO/CapEx	-30.85	-106.94	-56.49	-12.04	-29.15	-34.93	-53.19	-17.41	-5.93	-32.15	-49.84	-40.54	-40.36	-31.19	-28.72
Altman's Z-Score	2.31	-2.15	5.69	4.48	11.24	-2.32	8.49	-2.64	-0.71	0.17	-1.05	-1.68	-3.67	0.22	9.2

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	7.19	- -	- -	- -	- -	- -	- -	3.57	11.03	9.19	9.21	9.08	8.61	7.8	6.29
Days Sales Outstanding	50.74	- -	- -	- -	- -	- -	- -	102.34	33.09	39.73	39.62	40.21	42.4	46.77	58.04
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	0.69	1.37	1.02	0.76	0.81	0.86	0.94	1.07
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	529.65	266.42	356.58	481.96	453.32	426.3	387.01	342.39
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	0.58	2.94	2.18	1.57	1.35	1.36	1.46	2.05
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	625.62	124.06	167.24	233.09	271.19	267.98	249.95	178.43
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	6.37	175.45	229.08	288.49	222.34	200.71	183.83	222
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	-427.31	-233.32	-316.85	-442.35	-413.11	-383.9	-340.25	-284.35
Inventories	- -	- -	- -	- -	- -	- -	- -	7	28	50	67	70	83	99	132
Raw Materials	- -	- -	- -	- -	- -	- -	- -	2	16	22	30	27	25	20	31
Work In Process	- -	- -	- -	- -	- -	- -	- -	5	6	19	19	22	33	40	41
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	6	9	19	20	25	39	60
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	71	178	595	667	1,064	819	2,076	1,009	2,019	3,249	3,054	2,458	4,352	11,326	34,636
- Cash & Cash Equivalents	15	91	114	159	283	163	381	495	487	533	717	1,074	482	555	510
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	19	20	25	25	55	56	317	397	405	612	1,178	1,204	1,149	587
Enterprise Value	-5	104	500	532	806	711	1,750	830	1,929	3,121	2,949	2,488	4,776	11,041	33,793
Total Capital	-294	-316	-372	-445	-563	-710	-902	-965	-1,139	-1,425	-1,652	-1,517	-2,241	-3,209	-5,048
Total Debt/Capital (%)	-0.1	-6.14	-5.3	-5.58	-4.46	-7.72	-6.16	-32.81	-34.87	-28.42	-37.07	-77.63	-53.73	-35.8	-11.62
Total Debt / EV	-0.06	0.19	0.04	0.05	0.03	0.08	0.03	0.38	0.21	0.13	0.21	0.47	0.25	0.1	0.02
EV/Sales	- -	- -	43.52	- -	- -	- -	- -	84.42	14.13	18.98	15.65	10.14	15.65	30.36	55.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	71	178	595	667	1,064	819	2,076	1,009	2,019	3,249	3,054	2,458	4,352	11,326	34,636
Diluted Enterprise Value	57	106	500	532	806	711	1,750	830	1,929	3,121	2,949	2,562	5,074	11,919	34,713
EV per Share	- -	3.92	14.31	12.35	13.75	11.49	26.29	10.8	22.81	31.98	26.31	20.22	34.01	67.3	169.8
TTM Sales	4	- -	12	- -	- -	- -	- -	10	136	164	188	245	305	364	606
TTM EBITDA	-35	-42	-54	-86	-116	-171	-186	-303	-225	-251	-354	-468	-670	-776	-978
TTM Operating Income	-36	-42	-55	-87	-117	-173	-189	-307	-235	-265	-368	-478	-681	-787	-995
TTM Cash Flow to Firm	-30	-30	-44	-62	-98	-143	-154	-234	-224	-191	-325	-378	-460	-603	-857
TTM Free Cash Flow to Firm	-29	-30	-43	-57	-94	-139	-151	-219	-182	-184	-318	-368	-446	-581	-825

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-2.44	-5.78	-12.97	-11.29	-10.94	-5.75	-13.25	-4.15	-9.69	-15.29	-8.58	-6.29	-8.32	-17.11	-38.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-5	104	500	532	806	711	1,750	830	1,929	3,121	2,949	2,488	4,776	11,041	33,793
Low Price	2.64	2.66	5.56	11.25	13.93	9.02	11.49	11.31	12.84	12.09	22	16.41	16.04	21.92	60.4
EV/Sales	- -	- -	43.52	- -	- -	- -	- -	84.42	14.13	18.98	15.65	10.14	15.65	30.36	55.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-2.51	-2.81	-7.02	-8.57	-10.3	-4.47	-7.01	-5.37	-7.75	-9.37	-7.89	-5.59	-4.09	-9.61	-17.98
Price/Earnings High	-5.28	-5.31	-10.98	-12.13	-14.22	-6.53	-11.38	-8.05	-11.01	-14.17	-11.72	-7.39	-6	-14.46	-33.16
Price/Earnings Low	-1.03	-1.71	-3.47	-6.12	-6.91	-3.17	-3.97	-2.68	-4.27	-4.01	-5.67	-4.19	-3.01	-3.94	-9.41
Price/Book Value	-0.24	-0.53	-1.52	-1.42	-1.81	-1.07	-2.17	-0.79	-1.31	-1.78	-1.35	-0.91	-1.26	-2.6	-6.15
Price/Book Value Average	-0.51	-0.35	-1.01	-1.44	-2.07	-1.03	-1.41	-1.36	-1.28	-1.51	-1.51	-1	-0.89	-2.01	-4.07
Price/Book Value High	-1.07	-0.65	-1.57	-2.04	-2.86	-1.51	-2.29	-2.04	-1.82	-2.28	-2.25	-1.32	-1.3	-3.03	-7.51
Price/Book Value Low	-0.21	-0.21	-0.5	-1.03	-1.39	-0.73	-0.8	-0.68	-0.71	-0.64	-1.09	-0.75	-0.65	-0.83	-2.13
Price/Tangible Book Value	0.94	2.83	6.99	5.21	4.2	8.5	6.85	6.74	9.71	14.34	15.23	-21.03	-8.18	124.98	68.56
Price/Tangible Book Value Average	1.97	1.86	4.62	5.3	4.8	8.19	4.46	11.64	9.48	12.16	17.1	-23.03	-5.76	96.86	45.43
Price/Tangible Book Value High	4.14	3.5	7.23	7.5	6.63	11.96	7.24	17.44	13.47	18.39	25.4	-30.45	-8.45	145.78	83.81
Price/Tangible Book Value Low	0.81	1.13	2.28	3.79	3.22	5.8	2.53	5.81	5.22	5.21	12.3	-17.27	-4.24	39.68	23.79
Price/Sales	16.12	- -	51.71	- -	- -	- -	- -	102.57	14.8	19.76	16.2	10.02	14.26	31.14	57.12
Price/Sales Average	33.86	- -	34.21	- -	- -	- -	- -	176.99	14.44	16.75	18.2	10.97	10.04	24.13	37.85
Price/Sales High	71.36	- -	53.53	- -	- -	- -	- -	265.34	20.53	25.36	27.03	14.51	14.72	36.32	69.82
Price/Sales Low	13.95	- -	16.91	- -	- -	- -	- -	88.42	7.96	7.18	13.09	8.23	7.38	9.89	19.82
Price/Cash Flow	-2.36	-5.73	-12.74	-10.35	-10.57	-5.58	-13.01	-3.91	-8.06	-14.81	-8.41	-6.14	-8.12	-16.56	-37.04
Price/Cash Flow Average	-4.95	-3.75	-8.43	-10.53	-12.08	-5.37	-8.46	-6.75	-7.86	-12.56	-9.44	-6.72	-5.71	-12.83	-24.55
Price/Cash Flow High	-10.44	-7.08	-13.19	-14.91	-16.69	-7.85	-13.74	-10.12	-11.18	-19.01	-14.02	-8.89	-8.38	-19.32	-45.28
Price/Cash Flow Low	-2.04	-2.28	-4.17	-7.53	-8.11	-3.81	-4.79	-3.37	-4.33	-5.38	-6.79	-5.04	-4.2	-5.26	-12.86
Price/Free Cash Flow Average	-5.12	-3.79	-8.58	-11.48	-12.51	-5.53	-8.63	-7.16	-9.46	-12.96	-9.63	-6.89	-5.86	-13.26	-25.43
Price/Free Cash Flow High	-10.78	-7.15	-13.43	-16.26	-17.28	-8.08	-14	-10.73	-13.44	-19.62	-14.31	-9.12	-8.59	-19.96	-46.92
Price/Free Cash Flow Low	-2.11	-2.3	-4.24	-8.21	-8.4	-3.92	-4.88	-3.58	-5.21	-5.55	-6.93	-5.17	-4.31	-5.43	-13.32
EV/Sales Average	30.56	- -	26.02	- -	- -	- -	- -	158.84	13.78	15.98	17.65	11.39	12.4	25.76	37.97
EV/Sales High	68.06	- -	45.34	- -	- -	- -	- -	247.19	19.86	24.58	26.48	14.94	17.09	37.95	69.95
EV/Sales Low	10.66	- -	8.72	- -	- -	- -	- -	70.27	7.3	6.4	12.53	8.65	9.74	11.52	19.95
EV/EBITDA Average	-3.81	-1.07	-5.51	-6.3	-8.3	-3.98	-5.51	-5.16	-8.36	-10.46	-9.41	-5.98	-5.65	-12.08	-23.54
EV/EBITDA High	-8.5	-3.54	-9.6	-9.57	-12.32	-6.1	-10.04	-8.04	-12.04	-16.09	-14.11	-7.83	-7.78	-17.8	-43.36
EV/EBITDA Low	-1.33	0.02	-1.85	-4.06	-4.84	-2.63	-2.36	-2.28	-4.42	-4.19	-6.68	-4.54	-4.44	-5.4	-12.36
EV/EBIT Average	-3.78	-1.06	-5.44	-6.22	-8.16	-3.92	-5.43	-5.08	-7.99	-9.9	-9.04	-5.85	-5.56	-11.91	-23.15
EV/EBIT High	-8.41	-3.49	-9.48	-9.46	-12.11	-6.02	-9.88	-7.91	-11.52	-15.23	-13.57	-7.66	-7.66	-17.55	-42.64
EV/EBIT Low	-1.32	0.02	-1.82	-4.01	-4.76	-2.6	-2.33	-2.25	-4.23	-3.97	-6.42	-4.44	-4.37	-5.33	-12.16
Last Price	3.05	6.69	17	15.47	18.15	13.23	31.18	13.12	23.88	33.29	27.24	19.98	30.99	69.04	174.04
High Price	13.5	8.27	17.6	22.29	28.66	18.6	32.94	33.94	33.13	42.71	45.44	28.94	32	80.53	212.75
Enterprise Value Average	135	45	299	544	959	680	1,025	1,562	1,880	2,627	3,326	2,796	3,786	9,371	23,027
Enterprise Value High	301	148	521	826	1,423	1,043	1,867	2,431	2,711	4,041	4,990	3,664	5,215	13,804	42,416
Enterprise Value Low	47	-1	100	350	559	450	439	691	996	1,052	2,362	2,123	2,974	4,190	12,097

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	25	31	39	50	62	62	77	77	90	103	119	136	148	179	214
Diluted Weighted Avg Shares	23	27	35	43	59	62	67	77	85	98	112	123	140	164	199
Basic Weighted Avg Shares	23	27	35	43	59	62	67	77	85	98	112	123	140	164	199
Revenue per Share	0.19	- -	0.33	- -	- -	- -	- -	0.13	1.61	1.68	1.68	1.99	2.17	2.22	3.05
EBITDA per Share	-1.52	-1.58	-1.55	-2	-1.97	-2.76	-2.79	-3.93	-2.66	-2.57	-3.15	-3.8	-4.77	-4.73	-4.92
Operating Income per Share	-1.53	-1.6	-1.57	-2.03	-2	-2.8	-2.84	-4	-2.78	-2.72	-3.28	-3.89	-4.85	-4.79	-5
Basic EPS, GAAP	-2.56	-1.56	-1.6	-1.84	-2.02	-2.85	-2.89	-4.22	-3.01	-3.01	-3.88	-3.91	-5.34	-5.57	-6.42
Basic EPS from Cont Ops	-2.56	-1.56	-1.6	-1.84	-2.02	-2.85	-2.89	-4.22	-3.01	-3.01	-3.88	-3.91	-5.34	-5.57	-6.42
Diluted EPS, GAAP	-2.56	-1.56	-1.6	-1.84	-2.02	-2.85	-2.89	-4.22	-3.01	-3.01	-3.88	-3.91	-5.34	-5.57	-6.42
Diluted EPS from Cont Ops	-2.56	-1.56	-1.6	-1.84	-2.02	-2.85	-2.89	-4.22	-3.01	-3.01	-3.88	-3.91	-5.34	-5.57	-6.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.29	-1.17	-1.33	-1.49	-1.72	-2.37	-2.4	-3.36	-2.96	-2.25	-3.24	-3.25	-3.82	-4.17	-4.7
Free Cash Flow per Basic Share	-1.34	-1.18	-1.36	-1.62	-1.78	-2.44	-2.44	-3.55	-3.46	-2.32	-3.31	-3.33	-3.91	-4.3	-4.86
Cash & Equivalents per Share	3.27	3.5	3.26	3.69	4.82	2.63	5.73	6.44	5.76	5.46	6.39	9.33	5.56	8.74	7.19
Book Value per Share	-12.59	-12.63	-11.18	-10.91	-10.03	-12.35	-14.38	-16.67	-18.16	-18.74	-20.19	-21.91	-24.53	-26.57	-28.31
Tangible Book Value per Share	3.26	2.36	2.43	2.97	4.32	1.56	4.55	1.95	2.46	2.32	1.79	-0.95	-3.79	0.55	2.54

Insmed Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)