SI-BONE, Inc. (FRA:2K3)
Germany
· Delayed Price · Currency is EUR 15.90
-0.10 (-0.62%)
At close: Dec 4, 2025
SI-BONE Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 193.58 | 167.18 | 138.89 | 106.41 | 90.15 | 73.39 | Upgrade
|
| Revenue Growth (YoY) | 23.27% | 20.37% | 30.52% | 18.03% | 22.84% | 9.04% | Upgrade
|
| Cost of Revenue | 39.45 | 35.06 | 29.47 | 15.71 | 10.43 | 8.9 | Upgrade
|
| Gross Profit | 154.13 | 132.12 | 109.42 | 90.7 | 79.72 | 64.49 | Upgrade
|
| Selling, General & Admin | 162.53 | 150.81 | 141.32 | 136.69 | 118.95 | 93.59 | Upgrade
|
| Research & Development | 16.96 | 16.56 | 15.03 | 13.63 | 12.44 | 9.46 | Upgrade
|
| Operating Expenses | 179.49 | 167.37 | 156.35 | 150.31 | 131.39 | 103.05 | Upgrade
|
| Operating Income | -25.36 | -35.25 | -46.93 | -59.61 | -51.67 | -38.57 | Upgrade
|
| Interest Expense | -2.79 | -3.44 | -3.46 | -2.82 | -5.37 | -6.1 | Upgrade
|
| Interest & Investment Income | 6.41 | 7.85 | 6.92 | 1.3 | 0.19 | 1.1 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.01 | -0.07 | 0.14 | -0.13 | 0.28 | -0.13 | Upgrade
|
| EBT Excluding Unusual Items | -21.76 | -30.91 | -43.34 | -61.26 | -56.57 | -43.7 | Upgrade
|
| Pretax Income | -21.76 | -30.91 | -43.34 | -61.26 | -56.57 | -43.7 | Upgrade
|
| Net Income | -21.76 | -30.91 | -43.34 | -61.26 | -56.57 | -43.7 | Upgrade
|
| Net Income to Common | -21.76 | -30.91 | -43.34 | -61.26 | -56.57 | -43.7 | Upgrade
|
| Shares Outstanding (Basic) | 43 | 41 | 38 | 34 | 33 | 29 | Upgrade
|
| Shares Outstanding (Diluted) | 43 | 41 | 38 | 34 | 33 | 29 | Upgrade
|
| Shares Change (YoY) | 3.43% | 7.91% | 12.35% | 3.19% | 14.06% | 17.62% | Upgrade
|
| EPS (Basic) | -0.51 | -0.75 | -1.13 | -1.79 | -1.71 | -1.50 | Upgrade
|
| EPS (Diluted) | -0.51 | -0.75 | -1.13 | -1.79 | -1.71 | -1.50 | Upgrade
|
| Free Cash Flow | -10.62 | -22.92 | -26.51 | -51.16 | -45.92 | -33.22 | Upgrade
|
| Free Cash Flow Per Share | -0.25 | -0.55 | -0.69 | -1.50 | -1.39 | -1.14 | Upgrade
|
| Gross Margin | 79.62% | 79.03% | 78.78% | 85.24% | 88.43% | 87.87% | Upgrade
|
| Operating Margin | -13.10% | -21.08% | -33.79% | -56.02% | -57.31% | -52.55% | Upgrade
|
| Profit Margin | -11.24% | -18.49% | -31.20% | -57.57% | -62.75% | -59.54% | Upgrade
|
| Free Cash Flow Margin | -5.49% | -13.71% | -19.09% | -48.08% | -50.94% | -45.27% | Upgrade
|
| EBITDA | -20.02 | -30.87 | -41.5 | -56.16 | -49.58 | -37.44 | Upgrade
|
| EBITDA Margin | -10.34% | -18.46% | -29.88% | -52.78% | -55.00% | -51.01% | Upgrade
|
| D&A For EBITDA | 5.35 | 4.38 | 5.43 | 3.45 | 2.09 | 1.13 | Upgrade
|
| EBIT | -25.36 | -35.25 | -46.93 | -59.61 | -51.67 | -38.57 | Upgrade
|
| EBIT Margin | -13.10% | -21.08% | -33.79% | -56.02% | -57.31% | -52.55% | Upgrade
|
| Advertising Expenses | - | 0.5 | 1.1 | 1.6 | 1.2 | 0.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.