Insulet Corporation Financial Ratios — PODD 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	150.72
Return on Assets (%)	-24.28	-24.74	-18.51	-17.6	-25.69	-7.89	-4.21	0.38	1.12	0.45	0.86	0.21	8.53	14.74	7.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	-17.19	59.5	12.64	13.24	2.98	25.99	- -	21.85
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	2.27	4.52	2.75	5.91	0.95	10.52	- -	13.64
Gross Margin (%)	43.82	43.68	45.49	54.96	50.5	57.52	59.77	65.66	65.06	64.39	68.45	61.72	68.35	69.79	71.63
EBITDA Margin (%)	-22.31	-11.8	-7.01	1.45	-12.47	0.85	1.4	7.63	10.55	11.82	16.69	7.72	17.26	18.81	20.83
Operating Margin (%)	-27.89	-17.02	-11.79	-3.84	-18.47	-2.92	-1.6	4.86	6.77	5.69	11.47	2.88	12.97	14.91	17.5
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	34.8	12.96	0.9	38.32	-42.81	46.58	23.71	25.91
Pretax Margin (%)	-37.47	-24.44	-18.16	-20.7	-23.26	-7.31	-5.74	0.92	1.96	1.07	1.87	0.75	12.65	14.49	12.54
Profit Margin (%)	-30.1	-24.54	-18.2	-22.26	-27.86	-7.87	-5.78	0.59	1.57	0.75	1.53	0.35	12.16	20.19	9.12
Net Income to Common Margin (%)	-30.1	-24.54	-18.2	-22.26	-27.86	-7.87	-5.78	0.59	1.57	0.75	1.53	0.35	12.16	20.19	9.12
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	36.54	20	29.9	18.05	53.06	3.87	- -	27.22
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	150.72

Credit (USD)

MCP 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	109	118	122	170	177	333	566	592	888	1,059	1,274	1,402	1,416	1,380	949
ST Debt	- -	14	3	3	6	- -	- -	- -	- -	16	25	28	49	84	18
LT Debt	109	104	119	166	172	333	566	592	888	1,044	1,249	1,374	1,366	1,296	931
Total Debt/EBITDA	-3.2	-4.74	-7.02	50.66	-5.4	106.44	87.1	13.77	11.4	9.91	6.95	13.91	4.83	3.54	1.68
Net Debt/EBITDA	-0.43	-2.44	2.08	3.83	-1.49	62.51	45.17	11.12	8.65	1.42	2.64	7.22	2.43	1.09	0.41
Total Debt/EBIT	-2.56	-3.28	-4.18	-19.12	-3.64	-31.11	-76.51	21.61	17.76	20.57	10.11	37.28	6.43	4.47	2
Net Debt/EBIT	-0.34	-1.69	1.24	-1.45	-1.01	-18.27	-39.68	17.45	13.48	2.95	3.84	19.35	3.23	1.38	0.49
EBITDA to Interest Expense	-2.31	-1.58	-1.03	0.23	-2.59	0.22	0.34	1.63	2.45	2.37	2.97	2.8	8.09	9.13	9.5
EBITDA-CapEx/Interest Expense	-3.06	-2.28	-1.46	-0.56	-3.42	-1.32	-3.88	-4.73	2.22	1.54	2.8	1.84	7.16	8.91	9.03
EBIT to Interest Expense	-2.89	-2.28	-1.73	-0.61	-3.83	-0.74	-0.39	1.04	1.57	1.14	2.04	1.04	6.08	7.23	7.98
Interest Expense	15	16	17	15	13	14	19	26	32	45	62	36	36	43	59
Common Equity/Total Assets	-194.12	-243.11	-182.83	-194.48	-236.8	-148.99	-86.59	-73.6	-58.79	-35.57	-31.7	-25.95	-14.6	1.31	9.01
Long-Term Debt/Equity (%)	131.19	234.81	95.54	198.36	505.03	526.95	357.17	279.11	1,169.83	172.91	224.48	288.48	186.49	106.97	61.43
Long-Term Debt/Capital (%)	-33.8	-28.55	-29.41	-40.73	-36.28	-95.81	-401.47	-646.99	411.06	265.5	199.97	168.09	131.65	91.26	75.26
Long-Term Debt/Total Assets (%)	49.04	52.37	41.34	55.95	62.5	72.87	69.32	63.75	77.69	55.73	60.95	61.05	52.79	41.98	29.18
Total Debt/Equity (%)	131.19	267.47	97.66	202.39	521.24	527.37	357.17	279.11	1,169.83	175.5	229	294.25	193.23	113.89	62.64
Total Debt/Capital (%)	-33.8	-32.52	-30.06	-41.55	-37.44	-95.88	-401.47	-646.99	411.06	269.47	203.99	171.45	136.41	97.16	76.75
Total Debt/Total Assets (%)	49.04	59.66	42.26	57.09	64.51	72.93	69.32	63.75	77.69	56.56	62.18	62.27	54.7	44.69	29.75
Net Debt to Equity	17.63	137.78	-28.95	15.3	143.98	309.73	185.22	225.41	888.27	25.2	86.99	152.73	97.12	35.21	15.38
Net Debt/Capital (%)	-3.51	-14.47	6.51	-2.29	-8.22	-40.37	-70.99	-232.77	29,313.04	-29.59	-292.39	507.39	213.25	91.35	44.78
EBITDA	-34	-25	-17	3	-33	3	6	43	78	107	183	101	293	390	564
EBITDA-CapEx	-45	-36	-25	-8	-44	-19	-74	-124	71	69	173	66	259	381	536
Operating Income (Loss)	-42	-36	-29	-9	-49	-11	-7	27	50	52	126	38	220	309	474

Liquidity (USD)

MCP 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	3.36	1.19	3.53	3.41	1.88	5.36	5.12	2.5	2.38	4.56	3.45	1.85	1.56	1.8	1.05
Current Ratio	4.74	2.28	4.68	4.7	2.93	6.64	6.24	3.99	3.75	6.01	5.81	3.6	3.51	3.58	2.81
Quick Ratio	4.18	1.88	4.31	4.31	2.54	5.88	5.74	3.16	2.82	5.02	4.16	2.41	2.36	2.5	1.81
CFO/Avg Current Liab	-1.08	-0.76	0.07	0.21	-0.23	0.26	0.58	0.36	0.72	0.46	-0.31	0.4	0.36	0.88	0.94
Common Equity/Total Assets	-194.12	-243.11	-182.83	-194.48	-236.8	-148.99	-86.59	-73.6	-58.79	-35.57	-31.7	-25.95	-14.6	1.31	9.01
Long-Term Debt/Equity (%)	131.19	234.81	95.54	198.36	505.03	526.95	357.17	279.11	1,169.83	172.91	224.48	288.48	186.49	106.97	61.43
Long-Term Debt/Capital (%)	-33.8	-28.55	-29.41	-40.73	-36.28	-95.81	-401.47	-646.99	411.06	265.5	199.97	168.09	131.65	91.26	75.26
Long-Term Debt/Total Assets (%)	49.04	52.37	41.34	55.95	62.5	72.87	69.32	63.75	77.69	55.73	60.95	61.05	52.79	41.98	29.18
Total Debt/Equity (%)	131.19	267.47	97.66	202.39	521.24	527.37	357.17	279.11	1,169.83	175.5	229	294.25	193.23	113.89	62.64
Total Debt/Capital (%)	-33.8	-32.52	-30.06	-41.55	-37.44	-95.88	-401.47	-646.99	411.06	269.47	203.99	171.45	136.41	97.16	76.75
Total Debt/Total Assets (%)	49.04	59.66	42.26	57.09	64.51	72.93	69.32	63.75	77.69	56.56	62.18	62.27	54.7	44.69	29.75
CFO/Total Liabilities	-18.37	-18.88	2.05	4.18	-5.21	4.04	6.27	5.01	9.22	6.62	-4.56	6.71	7.85	22.93	33.99
CFO/CapEx	-2.29	-2.64	0.46	0.78	-1.18	0.72	0.51	0.21	13.67	2.24	-6.31	3.46	4.34	47.27	20.48
Altman's Z-Score	0.81	0.28	5.64	5.53	2.54	2.7	3.64	4.04	6.28	8.59	8.22	7.73	6.23	7.48	9.2

Working Capital (USD)

MCP 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.61	7.48	7.45	6.34	6.4	10.29	11.29	9.66	11.13	10.99	8.57	7.12	6.04	5.82	6.25
Days Sales Outstanding	47.98	48.77	49.02	57.55	56.99	35.47	32.34	37.77	32.78	33.21	42.57	51.26	60.45	62.75	58.43
Inventory Turnover	7.35	8.91	11.07	9.24	10.4	6.56	5.38	3.68	2.99	2.52	1.52	1.54	1.43	1.5	1.74
Days Inventory Outstanding	49.64	40.94	32.97	39.52	35.1	55.65	67.78	99.16	122	144.65	240.82	237.39	254.59	242.89	209.77
Accounts Payable Turnover	10.54	11.75	9	6.34	8.67	12.65	9.84	9.26	7.19	6.91	10.8	15.86	23.72	33.52	16.68
Accounts Payable Turnover Days	34.64	31.07	40.54	57.57	42.08	28.86	37.09	39.4	50.78	52.8	33.8	23.01	15.39	10.89	21.89
Cash Conversion Cycle	62.99	58.65	41.44	39.5	50.01	62.26	63.03	97.53	104	125.07	249.59	265.64	299.65	294.75	246.32
Inventory to Cash Days	-1.66	7.83	16.05	18.03	21.89	-20.17	-35.45	-61.4	-89.22	-111.44	-198.26	-186.14	-194.14	-180.14	-151.34
Inventories	12	15	9	13	12	36	34	71	101	154	303	347	403	430	453
Raw Materials	4	1	- -	1	1	2	2	10	23	31	70	79	118	157	194
Work In Process	- -	2	2	- -	2	16	24	30	40	60	113	84	61	81	65
Finished Goods	8	12	7	12	9	18	8	31	37	64	121	184	224	192	194
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	879	1,017	2,004	2,562	2,147	2,157	4,002	4,669	10,374	16,548	18,012	20,423	15,135	18,295	19,996
- Cash & Cash Equivalents	94	57	150	151	123	137	273	114	214	907	790	674	704	953	716
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	109	118	122	170	177	333	566	592	888	1,059	1,274	1,402	1,416	1,380	949
Enterprise Value	894	1,078	1,976	2,581	2,202	2,192	4,128	4,972	10,885	16,660	18,496	21,151	15,846	18,721	20,229
Total Capital	-321	-363	-405	-408	-474	-347	-141	-92	216	393	624	818	1,038	1,420	1,237
Total Debt/Capital (%)	-33.8	-32.52	-30.06	-41.55	-37.44	-95.88	-401.47	-646.99	411.06	269.47	203.99	171.45	136.41	97.16	76.75
Total Debt / EV	0.12	0.11	0.06	0.07	0.08	0.15	0.14	0.12	0.08	0.06	0.07	0.07	0.09	0.07	0.05
EV/Sales	5.87	5.1	8	11.16	8.34	5.97	8.9	8.82	14.75	18.42	16.83	16.2	9.34	9.04	7.47
EV/EBITDA	- -	- -	- -	770.59	- -	700.45	635.13	115.63	139.74	155.85	100.85	209.83	54.1	48.04	35.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	181.46	217.71	323.49	146.8	562.52	72	60.61	42.69
EV/Cash Flow to Firm	- -	- -	97.45	109.74	10,798.89	71.84	68.19	94.54	87.9	144.01	- -	155.64	87.79	38.23	33.02
EV/Free Cash Flow to Firm	- -	- -	71.63	73.73	203.65	41.65	29.24	22.61	83.07	108.76	- -	124.2	74.01	37.53	31.59
Diluted Market Cap	879	1,017	2,004	2,562	2,147	2,157	4,002	4,839	10,666	16,858	18,247	20,581	15,977	19,290	20,433
Diluted Enterprise Value	894	1,078	1,976	2,581	2,202	2,353	4,296	5,317	11,341	17,010	18,731	21,308	16,688	19,717	20,666
EV per Share	19.14	22.49	36.58	46.39	38.78	38.28	71.17	84.47	179.65	257.36	273.22	304.88	227.18	267.16	287.55
TTM Sales	152	211	247	231	264	367	464	564	738	904	1,099	1,305	1,697	2,072	2,708
TTM EBITDA	-34	-25	-17	3	-33	3	6	43	78	107	183	101	293	390	564
TTM Operating Income	-42	-36	-29	-9	-49	-11	-7	27	50	52	126	38	220	309	474
TTM Cash Flow to Firm	-14	-13	20	24	- -	31	61	53	124	116	-18	136	181	490	613
TTM Free Cash Flow to Firm	-3	-2	28	35	11	53	141	220	131	153	-7	170	214	499	640

Multiples (USD)

MCP 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-61.32	-56.28	188.06	125.56	-1,104.46	56.73	32.83	23.81	101.01	138.75	-318.44	134.16	89.11	43.91	34.22
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	181.46	217.71	323.49	146.8	562.52	72	60.61	42.69
Enterprise Value	894	1,078	1,976	2,581	2,202	2,192	4,128	4,972	10,885	16,660	18,496	21,151	15,846	18,721	20,229
Low Price	14	16.85	20.87	30.04	24.95	23.94	36.8	67.88	70.8	121	218.28	181	125.82	160.19	230.05
EV/Sales	5.87	5.1	8	11.16	8.34	5.97	8.9	8.82	14.75	18.42	16.83	16.2	9.34	9.04	7.47
EV/EBITDA	- -	- -	- -	770.59	- -	700.45	635.13	115.63	139.74	155.85	100.85	209.83	54.1	48.04	35.85
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	1,414.78	894.28	2,433.56	1,072.17	4,439.85	73.36	43.74	80.92
Price/Earnings Average	-18.77	-18.54	-36.74	-43.69	-24.56	-69.1	-111.83	1,542.67	649.76	1,984.14	1,123.86	3,768.26	84.02	34.56	84.49
Price/Earnings High	-23.77	-20.66	-48.64	-55.42	-36.23	-90.39	-157.97	1,942.47	978.12	2,564.79	1,308.87	4,826.09	113.57	46.87	101.03
Price/Earnings Low	-14.26	-15.57	-25.06	-32.45	-19.27	-47.46	-79.65	1,210.73	369.83	1,151.9	879.59	2,729.76	42.54	26.84	65.49
Price/Book Value	-2.05	-2.11	-3.81	-4.43	-3.3	-3.17	-5.66	-6.83	-15.44	-24.84	-27.74	-34.96	-40.05	452.84	69.55
Price/Book Value Average	-2	-2	-3.14	-3.89	-2.77	-2.93	-4.24	-7.45	-11.22	-20.25	-29.07	-29.67	-45.86	357.85	72.62
Price/Book Value High	-2.54	-2.23	-4.15	-4.94	-4.09	-3.84	-5.99	-9.38	-16.89	-26.18	-33.86	-38	-62	485.28	86.84
Price/Book Value Low	-1.52	-1.68	-2.14	-2.89	-2.17	-2.01	-3.02	-5.85	-6.38	-11.76	-22.76	-21.49	-23.22	277.86	56.29
Price/Tangible Book Value	54.28	-62.3	29.03	79.5	-330.88	100.65	35.01	28.8	453	30.93	37.53	58.49	25.99	17.23	14.85
Price/Tangible Book Value Average	53.11	-58.91	23.94	69.82	-278.21	93.11	26.22	31.41	329.13	25.21	39.34	49.64	29.77	13.62	15.5
Price/Tangible Book Value High	67.25	-65.65	31.69	88.56	-410.51	121.8	37.03	39.54	495.47	32.59	45.82	63.57	40.24	18.47	18.54
Price/Tangible Book Value Low	40.36	-49.47	16.33	51.85	-218.34	63.95	18.67	24.65	187.34	14.64	30.79	35.96	15.07	10.57	12.02
Price/Sales	5.77	4.81	8.11	11.08	8.14	5.88	8.63	8.28	14.05	18.3	16.39	15.65	8.92	8.83	7.38
Price/Sales Average	5.65	4.55	6.69	9.73	6.84	5.44	6.46	9.03	10.21	14.92	17.18	13.28	10.21	6.98	7.71
Price/Sales High	7.15	5.07	8.85	12.34	10.09	7.11	9.13	11.37	15.37	19.28	20.01	17.01	13.81	9.46	9.22
Price/Sales Low	4.29	3.82	4.56	7.22	5.37	3.73	4.6	7.09	5.81	8.66	13.45	9.62	5.17	5.42	5.98
Price/Cash Flow	-34.54	-35	598.51	287.25	-171.05	135.58	96.91	130.05	105.42	197	-264.5	171.62	103.87	42.53	35.12
Price/Cash Flow Average	-33.8	-33.09	493.57	252.27	-143.83	125.42	72.57	141.81	76.6	160.62	-277.25	145.66	118.96	33.61	36.67
Price/Cash Flow High	-42.8	-36.88	653.36	319.99	-212.22	164.06	102.51	178.56	115.31	207.63	-322.89	186.55	160.81	45.57	43.85
Price/Cash Flow Low	-25.68	-27.79	336.68	187.34	-112.87	86.14	51.68	111.29	43.6	93.25	-216.99	105.52	60.23	26.09	28.43
Price/Free Cash Flow Average	-59.99	-53.22	155.09	110.27	-928.66	52.48	24.58	25.96	73.39	113.12	-333.8	113.87	102.05	34.7	35.73
Price/Free Cash Flow High	-75.97	-59.31	205.3	139.88	-1,370.27	68.65	34.72	32.69	110.48	146.23	-388.75	145.84	137.95	47.06	42.72
Price/Free Cash Flow Low	-45.59	-44.69	105.79	81.89	-728.81	36.04	17.51	20.37	41.77	65.67	-261.25	82.49	51.67	26.94	27.7
EV/Sales Average	5.75	4.84	6.57	9.81	7.05	5.97	7.09	9.88	11.12	15.09	17.62	13.84	10.63	7.18	7.8
EV/Sales High	7.25	5.36	8.74	12.42	10.3	7.65	9.76	12.22	16.28	19.45	20.45	17.57	14.23	9.67	9.3
EV/Sales Low	4.39	4.11	4.45	7.3	5.58	4.27	5.24	7.93	6.72	8.83	13.89	10.18	5.59	5.62	6.06
EV/EBITDA Average	-25.75	-41	-93.74	677.42	-56.54	700.35	506.25	129.51	105.41	127.64	105.59	179.18	61.6	38.19	37.42
EV/EBITDA High	-32.5	-45.41	-124.61	857.8	-82.64	896.85	696.5	160.19	154.31	164.57	122.53	227.46	82.42	51.4	44.66
EV/EBITDA Low	-19.68	-34.82	-63.43	504.49	-44.73	500.63	373.56	104.04	63.73	74.7	83.21	131.79	32.39	29.9	29.1
EV/EBIT Average	-20.6	-28.43	-55.76	-255.66	-38.17	-204.73	-444.68	203.25	164.23	264.94	153.69	480.36	81.98	48.18	44.56
EV/EBIT High	-25.99	-31.48	-74.12	-323.73	-55.78	-262.17	-611.79	251.4	240.41	341.61	178.36	609.78	109.68	64.85	53.18
EV/EBIT Low	-15.74	-24.14	-37.73	-190.39	-30.2	-146.34	-328.12	163.27	99.29	155.05	121.12	353.31	43.11	37.72	34.65
Last Price	18.83	21.22	37.1	46.06	37.81	37.68	69	79.32	171.2	255.63	266.07	294.39	216.98	261.07	284.24
High Price	23.33	22.36	40.5	51.31	46.91	45.6	72.99	108.9	187.25	269.42	324.81	320	335.91	279.77	354.88
Enterprise Value Average	875	1,022	1,624	2,269	1,860	2,191	3,291	5,569	8,211	13,644	19,365	18,062	18,044	14,884	21,111
Enterprise Value High	1,104	1,132	2,159	2,873	2,719	2,806	4,527	6,888	12,020	17,593	22,473	22,928	24,142	20,032	25,198
Enterprise Value Low	668	868	1,099	1,690	1,472	1,566	2,428	4,474	4,964	7,985	15,261	13,284	9,488	11,652	16,417

Shares Outstanding	48	48	55	56	57	57	58	59	63	66	69	70	70	70	70
Diluted Weighted Avg Shares	47	48	54	56	57	57	58	61	62	66	69	70	74	74	72
Basic Weighted Avg Shares	47	48	54	56	57	57	58	59	61	65	68	69	70	70	70
Revenue per Share	3.26	4.41	4.57	4.16	4.65	6.41	8	9.58	12.18	13.97	16.23	18.82	24.33	29.56	38.5
EBITDA per Share	-0.73	-0.52	-0.32	0.06	-0.58	0.05	0.11	0.73	1.29	1.65	2.71	1.45	4.2	5.56	8.02
Operating Income per Share	-0.91	-0.75	-0.54	-0.16	-0.86	-0.19	-0.13	0.47	0.83	0.8	1.86	0.54	3.16	4.41	6.74
Basic EPS, GAAP	-0.98	-1.08	-0.83	-0.93	-1.29	-0.5	-0.46	0.06	0.19	0.11	0.25	0.07	2.96	5.97	3.51
Basic EPS from Cont Ops	-0.98	-1.08	-0.83	-0.86	-1.08	-0.48	-0.46	0.06	0.19	0.11	0.25	0.07	2.96	5.97	3.51
Diluted EPS, GAAP	-0.98	-1.08	-0.83	-0.93	-1.29	-0.5	-0.46	0.05	0.19	0.1	0.24	0.07	2.8	5.66	3.44
Diluted EPS from Cont Ops	-0.98	-1.08	-0.83	-0.86	-1.08	-0.48	-0.46	0.05	0.19	0.1	0.24	0.07	2.8	5.66	3.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.55	-0.61	0.06	0.16	-0.22	0.28	0.71	0.61	1.62	1.3	-1.01	1.72	2.09	6.14	8.09
Free Cash Flow per Basic Share	-0.78	-0.84	-0.07	-0.05	-0.41	-0.11	-0.68	-2.23	1.51	0.72	-1.17	1.22	1.61	6.01	7.7
Cash & Equivalents per Share	2.01	1.2	2.77	2.72	2.16	5.22	7.59	4.91	6.21	14.64	11.67	9.72	10.1	13.6	10.18
Book Value per Share	-9.2	-10.05	-9.75	-10.39	-11.47	-11.88	-12.19	-11.61	-11.09	-10.29	-9.59	-8.42	-5.42	0.58	4.09
Tangible Book Value per Share	0.35	-0.34	1.28	0.58	-0.11	0.37	1.97	2.75	0.38	8.27	7.09	5.03	8.35	15.15	19.14

Insulet Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)