Semler Scientific, Inc. (BMV:SMLR)

Semler Scientific Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	42.98	56.29	68.18	56.69	53.03	38.6
Revenue Growth (YoY)	-30.39%	-17.44%	20.28%	6.90%	37.36%	17.81%
Cost of Revenue	3.93	4.76	6.98	4.25	6.12	3.36
Gross Profit	39.04	51.54	61.2	52.43	46.91	35.25
Selling, General & Admin	29.07	25.81	32.44	30.42	23.68	16.35
Research & Development	4.77	4.79	5.77	4.81	3.78	2.94
Other Operating Expenses	-	-	0.73	-	-	-
Operating Income	5.2	20.93	22.26	17.2	19.45	15.96
Interest Income	-	1.88	2.47	0.49	0.01	0.02
Other Non-Operating Income (Expense)	141.11	52.03	1.22	0.48	0.01	1.03
Total Non-Operating Income (Expense)	141.11	53.9	3.69	0.98	0.02	1.05
Pretax Income	146.32	74.84	25.94	18.18	19.47	17.01
Provision for Income Taxes	7.6	6.99	3.52	3.37	2.23	2.48
Net Income	37.05	40.9	20.58	14.33	17.22	14.01
Net Income to Common	37.05	40.9	20.58	14.33	17.22	14.01
Net Income Growth	134.19%	98.70%	43.69%	-16.82%	22.95%	-7.14%
Shares Outstanding (Basic)	9	1,180	7	7	7	7
Shares Outstanding (Diluted)	10	1,180	8	8	8	8
Shares Change (YoY)	26.62%	14995.65%	-2.26%	-1.71%	0.89%	0.46%
EPS (Basic)	3.41	-0.01	3.06	2.13	2.56	2.13
EPS (Diluted)	2.43	-0.01	2.63	1.79	2.12	1.74
EPS Growth	19.70%	-	46.93%	-15.57%	21.84%	-7.45%
Free Cash Flow	12.18	24.36	20.99	15.3	15.23	14.36
Free Cash Flow Growth	-49.99%	16.08%	37.13%	0.47%	6.09%	30.15%
Free Cash Flow Per Share	1.24	0.02	2.68	1.91	1.87	1.78
Gross Margin	90.85%	91.55%	89.76%	92.50%	88.45%	91.31%
Operating Margin	12.11%	37.19%	32.64%	30.35%	36.67%	41.35%
Profit Margin	322.77%	120.53%	32.89%	26.13%	32.50%	37.64%
FCF Margin	28.35%	43.27%	30.78%	27.00%	28.72%	37.19%
EBITDA	5.67	21.51	22.86	17.79	20.07	16.54
EBITDA Margin	13.18%	38.21%	33.52%	31.39%	37.85%	42.84%
EBIT	5.2	20.93	22.26	17.2	19.45	15.96
EBIT Margin	12.11%	37.19%	32.64%	30.35%	36.67%	41.35%
Effective Tax Rate	5.19%	9.33%	13.56%	18.52%	11.47%	14.57%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.