Insmed Incorporated (BMV:INSM)
Mexico
· Delayed Price · Currency is MXN 3,760.00
+1,352.08 (56.15%)
At close: Dec 4, 2025
Insmed Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -1,277 | -913.77 | -749.57 | -481.53 | -434.65 | Upgrade
|
| Depreciation & Amortization | 14.31 | 8.88 | 13.29 | 12.29 | 15.26 | Upgrade
|
| Other Amortization | 11.07 | 11.73 | 7.32 | 3.99 | 31.04 | Upgrade
|
| Loss (Gain) From Sale of Investments | -38.35 | -18.92 | -9.7 | 1.53 | - | Upgrade
|
| Stock-Based Compensation | 152.71 | 96.84 | 74.78 | 57.69 | 46.02 | Upgrade
|
| Other Operating Activities | 282.32 | 134.55 | 166.85 | -0.97 | 37.61 | Upgrade
|
| Change in Accounts Receivable | -88.31 | -12.93 | -11.96 | -6.42 | -8.12 | Upgrade
|
| Change in Inventory | -31.52 | -17.04 | -13.61 | -1.71 | -17.46 | Upgrade
|
| Change in Accounts Payable | 100.07 | 44.59 | 15.16 | 50.01 | -7.58 | Upgrade
|
| Change in Other Net Operating Assets | -60.55 | -17.79 | -28.8 | -35.3 | -25.43 | Upgrade
|
| Operating Cash Flow | -935.01 | -683.88 | -536.25 | -400.44 | -363.3 | Upgrade
|
| Capital Expenditures | -32.56 | -21.92 | -13.29 | -9.88 | -7.29 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -6.7 | Upgrade
|
| Investment in Securities | -2.01 | -561.25 | -213.73 | -24.71 | -50.29 | Upgrade
|
| Other Investing Activities | -30 | - | 3.42 | - | - | Upgrade
|
| Investing Cash Flow | -64.58 | -583.18 | -223.6 | -34.58 | -64.29 | Upgrade
|
| Long-Term Debt Issued | - | 150 | - | 500 | 575 | Upgrade
|
| Long-Term Debt Repaid | -4.93 | -2.61 | -1.22 | -0.6 | -238.66 | Upgrade
|
| Net Debt Issued (Repaid) | -4.93 | 147.39 | -1.22 | 499.4 | 336.34 | Upgrade
|
| Issuance of Common Stock | 959 | 1,197 | 170.87 | 311.66 | 291.92 | Upgrade
|
| Other Financing Activities | - | -3.74 | -1.22 | -17.78 | -15.72 | Upgrade
|
| Financing Cash Flow | 954.07 | 1,341 | 168.44 | 793.27 | 612.55 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.93 | -1.31 | -0.25 | -1 | -0.93 | Upgrade
|
| Net Cash Flow | -44.59 | 72.66 | -591.66 | 357.25 | 184.03 | Upgrade
|
| Free Cash Flow | -967.58 | -705.81 | -549.54 | -410.32 | -370.59 | Upgrade
|
| Free Cash Flow Margin | -159.55% | -194.06% | -180.05% | -167.23% | -196.64% | Upgrade
|
| Free Cash Flow Per Share | -4.86 | -4.30 | -3.91 | -3.33 | -3.31 | Upgrade
|
| Cash Interest Paid | 55.35 | 40.57 | 35.79 | 10.16 | 10.89 | Upgrade
|
| Cash Income Tax Paid | 4.14 | 2.5 | 1.96 | 1.72 | 1.56 | Upgrade
|
| Levered Free Cash Flow | -534.05 | -418.3 | -384.98 | -199.98 | -181.08 | Upgrade
|
| Unlevered Free Cash Flow | -487.9 | -371.97 | -341.44 | -186.49 | -186.83 | Upgrade
|
| Change in Working Capital | -80.3 | -3.18 | -39.22 | 6.58 | -58.58 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.