Shoulder Innovations, Inc. (SI)
NYSE: SI · Real-Time Price · USD
12.53
-0.27 (-2.11%)
Apr 29, 2026, 10:14 AM EDT - Market open
Shoulder Innovations Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| FY 2025 | FY 2024 | FY 2023 |
| Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
| Net Income | -40.36 | -15.62 | -12.66 |
| Depreciation & Amortization | 2.91 | 1.9 | 1.34 |
| Other Amortization | 0.55 | 0.61 | 0.55 |
| Loss (Gain) From Sale of Assets | 0.1 | 0.04 | 0.13 |
| Loss (Gain) From Sale of Investments | -0.4 | -0.48 | - |
| Stock-Based Compensation | 1 | 0.75 | 0.45 |
| Provision & Write-off of Bad Debts | 0.15 | 0.15 | 0.07 |
| Other Operating Activities | 14.19 | -0.45 | 1.74 |
| Change in Accounts Receivable | -3.3 | -0.58 | -2.69 |
| Change in Inventory | -7.64 | -4.03 | -2.41 |
| Change in Accounts Payable | 3.37 | 3.12 | -0.74 |
| Change in Other Net Operating Assets | 0.82 | 0.45 | 1.08 |
| Operating Cash Flow | -28.61 | -14.14 | -13.14 |
| Capital Expenditures | -7.41 | -4.01 | -2.75 |
| Investment in Securities | -88.19 | 17.98 | -26.23 |
| Investing Cash Flow | -95.6 | 13.96 | -28.97 |
| Long-Term Debt Issued | 39.86 | - | 15 |
| Long-Term Debt Repaid | - | - | -5 |
| Net Debt Issued (Repaid) | 39.86 | - | 10 |
| Issuance of Common Stock | 65.13 | 0.07 | - |
| Other Financing Activities | - | - | -0.15 |
| Financing Cash Flow | 144.96 | 0.07 | 44.73 |
| Net Cash Flow | 20.75 | -0.11 | 2.61 |
| Free Cash Flow | -36.02 | -18.16 | -15.89 |
| Free Cash Flow Margin | -76.13% | -57.42% | -82.45% |
| Free Cash Flow Per Share | -4.15 | -281.39 | -277.09 |
| Cash Interest Paid | 1.69 | 1.79 | 0.9 |
| Levered Free Cash Flow | -25.68 | -12.42 | - |
| Unlevered Free Cash Flow | -25.89 | -11.91 | - |
| Change in Working Capital | -6.75 | -1.04 | -4.77 |
Source: S&P Capital IQ. Standard template.
Financial Sources.