Data is not available at this time.
Insmed Incorporated is a biopharmaceutical company focused on developing and commercializing therapies for patients with serious and rare diseases. The company’s primary revenue driver is its flagship product, Arikayce, a treatment for refractory Mycobacterium avium complex (MAC) lung disease, which represents a niche but critical segment in the respiratory therapeutics market. Insmed operates in a highly specialized sector where innovation and regulatory expertise are paramount, positioning itself as a key player in addressing unmet medical needs. The company’s business model relies on a combination of direct sales in the U.S. and strategic partnerships for international markets, leveraging its clinical and commercial capabilities to maximize reach. With a pipeline targeting rare pulmonary diseases, Insmed aims to sustain growth through both organic development and potential acquisitions, reinforcing its competitive edge in orphan drug markets. The biopharmaceutical industry’s high barriers to entry and stringent regulatory requirements underscore Insmed’s strategic focus on niche indications, where it can achieve differentiation and pricing power.
Insmed reported revenue of $363.7 million for the fiscal year ending December 31, 2024, driven primarily by Arikayce sales. However, the company posted a net loss of $913.8 million, reflecting significant R&D investments and commercialization costs. Operating cash flow was negative $683.9 million, highlighting the capital-intensive nature of its business model. Despite these losses, the company’s focus on rare diseases provides long-term revenue potential.
The diluted EPS of -$5.57 underscores Insmed’s current lack of profitability, typical of clinical-stage biopharma firms. Capital expenditures were modest at $21.9 million, suggesting that the company is prioritizing R&D and commercialization over physical infrastructure. The negative operating cash flow indicates heavy reliance on external financing to sustain operations and pipeline development.
Insmed maintains a solid liquidity position with $555.0 million in cash and equivalents, providing a runway for ongoing operations. Total debt is relatively low at $45.5 million, reflecting a conservative leverage profile. The company’s financial health is supported by its ability to raise capital, though sustained losses may necessitate further funding rounds or strategic partnerships.
Insmed’s growth is tied to the expansion of Arikayce’s label and the advancement of its clinical pipeline. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Future revenue growth will depend on successful clinical trials, regulatory approvals, and market penetration for its therapies.
The market values Insmed based on its pipeline potential rather than current profitability. Investors likely anticipate future revenue growth from Arikayce and other pipeline assets, though the high burn rate and uncertain clinical outcomes introduce volatility. The company’s valuation reflects a balance between its promising therapeutic focus and execution risks.
Insmed’s strategic advantage lies in its focus on rare diseases, where competition is limited and pricing power is strong. The outlook hinges on successful pipeline execution and regulatory milestones. While near-term challenges persist, the company’s targeted approach positions it for long-term value creation if clinical and commercial efforts succeed.
10-K, company filings
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |