SI-BONE Inc. (SIBN)
17.53
-0.59 (-3.26%)
At close: Mar 03, 2025, 3:59 PM
17.50
-0.17%
After-hours: Mar 03, 2025, 04:34 PM EST
SI-BONE Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 |
| Revenue | 167.18M | 138.89M | 106.41M | 90.15M | 73.39M | 67.3M | 55.38M | 47.98M | 42.1M | 41.17M | 40.05M | 49M | 37.02M |
| Cost of Revenue | 35.06M | 29.47M | 15.71M | 10.43M | 8.9M | 6.79M | 4.83M | 5.11M | 5.17M | 5.4M | 6.5M | 4.33M | 3.04M |
| Gross Profit | 132.12M | 109.42M | 90.7M | 79.72M | 64.48M | 60.51M | 50.55M | 42.87M | 36.94M | 35.77M | 33.55M | 44.67M | 33.98M |
| Operating Income | -35.25M | -46.93M | -59.61M | -51.67M | -38.57M | -36M | -11.96M | -17.35M | -17.57M | -26.42M | -26.3M | -5.3M | -10.72M |
| Interest Income | 7.85M | 6.92M | 1.3M | 186K | 1.1M | 2.55M | 769K | 175K | 71K | 1.66M | 1.52M | 909K | 226K |
| Pretax Income | -30.91M | -43.34M | -61.26M | -56.57M | -43.7M | -38.4M | -17.45M | -23.04M | -20.59M | -28.15M | -27.8M | -6.14M | -10.9M |
| Net Income | -30.91M | -43.34M | -62.9M | -60.13M | -48.54M | -42.58M | -17.45M | -23.04M | -20.59M | -28.15M | -27.81M | -6.15M | -10.9M |
| Selling & General & Admin | 150.81M | 141.32M | 136.69M | 118.95M | 93.59M | 89.23M | 57.14M | 54.71M | 48.12M | 53.59M | 50.68M | 41.59M | 40.92M |
| Research & Development | 16.56M | 15.03M | 13.63M | 12.44M | 9.46M | 7.28M | 5.38M | 5.51M | 6.38M | 8.61M | 9.17M | 8.37M | 3.77M |
| Other Expenses | n/a | n/a | -132K | 277K | -126K | -2K | -1.15M | 340K | 213K | n/a | n/a | n/a | n/a |
| Operating Expenses | 167.37M | 156.35M | 150.31M | 131.39M | 103.05M | 96.51M | 62.51M | 60.22M | 54.5M | 62.2M | 59.84M | 49.9M | 44.65M |
| Interest Expense | 3.44M | 3.46M | 2.82M | 5.37M | 6.1M | 4.95M | 5.49M | 6.2M | 3.31M | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | 117.05M | 110.25M | 107.73M | 93.88M | 73.79M | 68.25M | 44.5M | 41.65M | 35.22M | 39.8M | 40.63M | 34.74M | 35.69M |
| Cost & Expenses | 202.43M | 185.82M | 166.02M | 141.82M | 111.95M | 103.3M | 67.34M | 65.33M | 59.67M | 67.6M | 66.34M | 54.23M | 47.69M |
| Income Tax | n/a | n/a | 1.65M | 3.56M | 4.84M | 4.17M | 5.49M | 5.69M | 3.02M | n/a | 2K | 10K | n/a |
| Shares Outstanding (Basic) | 41.47M | 38.43M | 34.2M | 33.15M | 29.06M | 24.71M | 15.9M | 13.87M | 15.48M | 24.08M | 2.67M | 2.29M | 1.89M |
| Shares Outstanding (Diluted) | 41.47M | 38.43M | 34.2M | 33.15M | 29.06M | 24.71M | 15.9M | 13.87M | 15.48M | 24.08M | 2.67M | 2.29M | 1.89M |
| EPS (Basic) | -0.75 | -1.13 | -1.84 | -1.81 | -1.67 | -1.72 | -1.1 | -1.66 | -1.33 | -1.17 | -10.42 | -2.69 | -5.76 |
| EPS (Diluted) | -0.75 | -1.13 | -1.84 | -1.81 | -1.67 | -1.72 | -1.1 | -1.66 | -1.33 | -1.17 | -10.42 | -2.69 | -5.76 |
| EBITDA | -23.09M | -34.45M | -54.98M | -49.58M | -36.47M | -32.68M | -11.62M | -15.82M | -16.24M | -25.68M | -26.01M | -5.25M | -10.68M |
| Depreciation & Amortization | 4.38M | 5.43M | 3.45M | 2.09M | 1.13M | 774K | 722K | 1.01M | 1.04M | 786K | 287K | 50K | 42K |