Stock Analysis on Net

Vertex Pharmaceuticals Inc. (NASDAQ:VRTX)

Income Statement 
Quarterly Data

Vertex Pharmaceuticals Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Product revenues, net 3,076,400 2,944,000 2,760,200 2,912,000 2,771,900 2,645,600 2,690,600 2,517,700 2,483,500 2,493,200 2,374,800 2,302,700 2,334,300 2,196,200 2,097,500 2,072,561 1,984,164 1,793,370 1,723,305 1,626,920 1,536,271 1,524,485 1,515,107
Other revenues 20,700 10,000 1,000 900 2,000
Revenues 3,076,400 2,964,700 2,770,200 2,912,000 2,771,900 2,645,600 2,690,600 2,517,700 2,483,500 2,493,200 2,374,800 2,302,700 2,334,300 2,196,200 2,097,500 2,072,561 1,984,164 1,793,370 1,724,305 1,627,820 1,538,271 1,524,485 1,515,107
Cost of sales (414,800) (407,500) (363,000) (423,400) (392,600) (371,900) (342,600) (368,000) (318,700) (308,600) (266,900) (283,300) (289,400) (261,800) (245,800) (247,387) (236,512) (227,972) (192,329) (203,101) (186,182) (184,520) (162,497)
Gross profit 2,661,600 2,557,200 2,407,200 2,488,600 2,379,300 2,273,700 2,348,000 2,149,700 2,164,800 2,184,600 2,107,900 2,019,400 2,044,900 1,934,400 1,851,700 1,825,174 1,747,652 1,565,398 1,531,976 1,424,719 1,352,089 1,339,965 1,352,610
Research and development expenses (977,700) (978,400) (979,700) (998,700) (875,900) (966,600) (789,100) (824,600) (810,000) (785,700) (742,600) (694,100) (645,000) (600,100) (601,100) (567,786) (467,051) (448,690) (454,273) (466,584) (493,497) (420,928) (448,528)
Acquired in-process research and development expenses (54,500) (2,200) (19,800) (87,500) (15,000) (4,449,100) (76,800) (17,800) (51,700) (110,500) (347,100) (22,600) (29,000) (61,900) (2,000) (126,500) (26,700) (958,400) (1,700)
Selling, general and administrative expenses (445,100) (424,600) (396,400) (377,600) (371,800) (372,200) (342,700) (369,100) (263,800) (262,600) (241,100) (267,400) (246,800) (215,300) (215,200) (255,165) (198,189) (194,669) (192,077) (211,843) (184,551) (191,804) (182,258)
Intangible asset impairment charge (379,000)
Change in fair value of contingent consideration 1,900 (900) (2,200) 1,200 (300) (500) 100 50,300 (1,200) 600 1,900 (1,800) 2,600 49,200 7,500 2,000 (1,200) (1,600) 3,900 (500) (1,800) (9,200) (1,600)
Income (loss) from operations 1,186,200 1,151,100 630,100 1,026,000 1,116,300 (3,514,700) 1,139,500 988,500 1,038,100 1,026,400 779,000 1,033,500 1,126,700 1,106,300 1,040,900 877,723 1,054,512 (37,961) 887,826 745,792 672,241 718,033 720,224
Interest income 125,700 122,400 120,900 128,200 132,200 156,500 181,200 179,500 167,900 144,700 122,600 86,000 46,200 10,800 1,600 1,186 1,116 1,133 1,465 2,320 3,100 4,243 12,576
Interest expense (3,300) (3,700) (3,000) (2,800) (7,500) (9,900) (10,400) (10,600) (10,900) (11,200) (11,400) (11,600) (13,700) (14,600) (14,900) (15,089) (15,255) (15,478) (15,678) (16,288) (13,856) (13,871) (14,136)
Other income (expense), net (9,800) 13,200 (17,600) (14,900) (16,900) (23,100) (31,200) (9,800) (15,900) 1,600 1,300 (31,100) 17,200 (78,100) (72,800) 7,134 42,368 8,051 (52,653) 156,799 84,386 116,365 (61,130)
Income (loss) before (provision for) benefit from income taxes 1,298,800 1,283,000 730,400 1,136,500 1,224,100 (3,391,200) 1,279,100 1,147,600 1,179,200 1,161,500 891,500 1,076,800 1,176,400 1,024,400 954,800 870,954 1,082,741 (44,255) 820,960 888,623 745,871 824,770 657,534
(Provision for) benefit from income taxes (215,900) (250,100) (84,100) (223,500) (178,700) (202,400) (179,500) (178,800) (143,900) (245,800) (191,700) (257,900) (245,900) (213,900) (192,700) (100,844) (230,813) 111,179 (167,822) (284,433) (78,437) 12,500 (54,781)
Net income (loss) 1,082,900 1,032,900 646,300 913,000 1,045,400 (3,593,600) 1,099,600 968,800 1,035,300 915,700 699,800 818,900 930,500 810,500 762,100 770,110 851,928 66,924 653,138 604,190 667,434 837,270 602,753

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Revenue Trends
The company’s net product revenues show a consistent upward trajectory from March 2020 to December 2025, increasing from approximately $1.52 billion to over $3.07 billion. Other revenues are minimal or sporadic but show notable spikes in March and June 2024. Total revenues closely mirror product revenues due to the dominance of product sales.
Cost of Sales
Cost of sales also increased over the same period, rising from about $162 million in early 2020 to a peak of around $423 million in March 2025, followed by a decrease in subsequent quarters. This upward trend aligns with the increase in product revenues, indicating rising production or procurement costs.
Gross Profit
Despite the rise in cost of sales, gross profit demonstrates steady growth, moving from approximately $1.35 billion in March 2020 to about $2.66 billion by September 2025. This suggests that revenue growth outpaces cost increases, contributing to expanded gross margin over time.
Research and Development (R&D) Expenses
R&D expenses have also trended upwards, starting at $449 million in the first quarter of 2020 and peaking at near $999 million in December 2024 before stabilizing slightly. There are significant fluctuations that could be linked to specific projects or investments in innovation capacity.
Acquired In-Process R&D Expenses
These expenses are irregular and show notable spikes, particularly a major expense of over $4.4 billion recorded in June 2024, indicating substantial investment or acquisition activities likely related to future product development or technology acquisition.
Selling, General and Administrative (SG&A) Expenses
SG&A expenses generally increase from $182 million to $445 million by September 2025, with some quarter-to-quarter volatility. This reflects growing costs associated with scaling operations, marketing, and administration consistent with revenue growth.
Intangible Asset Impairment
An impairment charge of $379 million is noted in June 2025, suggesting a reassessment of asset values possibly due to changes in market conditions, strategy, or asset utilization.
Changes in Fair Value of Contingent Consideration
This metric fluctuates quarter-over-quarter with mostly modest amounts, but shows a few spikes, indicative of adjustments to liabilities contingent on future events, possibly related to acquisitions or agreements.
Operating Income (Loss)
Operating income varies considerably, with a sizeable dip to a loss of approximately $38 million in June 2021 and another significant loss around $3.5 billion in June 2024, aligning with the spike in acquired in-process R&D. Outside these outliers, operating income consistently remains strong, exceeding $1 billion in multiple quarters.
Interest Income and Expense
Interest income shows an increasing trend, rising from around $12.6 million to a peak above $181 million in March 2024, before slightly decreasing but maintaining elevated levels. Interest expense decreases steadily over time from around $14 million to approximately $3 million by late 2025, indicating reduced debt levels or more favorable borrowing conditions.
Other Income (Expense), Net
This line item is volatile, moving between negative and positive values without a clear trend, reflecting variable non-operating income or expenses.
Income Before Taxes
Income before taxes follows the fluctuations in operating income, with strong positive results for most quarters but large negative deviations coinciding with spikes in acquired in-process R&D and impairment charges.
Tax Provision
Tax provisions fluctuate widely with the income pattern, including sizable negative provisions (tax benefits) during loss periods and consistent tax expenses when income is positive.
Net Income (Loss)
Net income largely follows operating and pre-tax income trends, showing steady positive earnings except for a substantial loss exceeding $3.5 billion in June 2024. Excluding this extraordinary loss, net income growth is evident over time, reaching more than $1 billion in several quarters.
Summary
The company demonstrates strong revenue growth accompanied by increases in costs and expenses related to R&D, SG&A, and acquisitions. While the overall profitability trend is positive, it is punctuated by significant charges related to acquired in-process research and development and asset impairment. Interest income grows substantially, offsetting some financing costs. The financial profile suggests aggressive investment in innovation and capacity expansion, with episodic non-recurring charges impacting reported earnings. The underlying core operations remain strong with expanding gross profits and consistent operational income outside of extraordinary items.