Ekso Bionics Holdings, Inc. (LON:0IFR)

Ekso Bionics Holdings Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	12.8	17.93	18.28	12.91	11.25
Revenue Growth (YoY)	-28.60%	-1.94%	41.57%	14.81%	26.62%
Cost of Revenue	5.95	8.41	9.2	6.7	4.5
Gross Profit	6.85	9.51	9.08	6.21	6.75
Selling, General & Admin	17.14	16.1	19.17	18.14	18.03
Research & Development	3.03	3.87	5.03	3.63	2.55
Operating Income	-13.33	-10.46	-15.11	-15.56	-13.83
Interest Expense	-0.31	-0.27	-0.3	-0.16	-0.11
Other Non-Operating Income (Expense)	1.94	-0.6	0.22	0.63	4.18
Total Non-Operating Income (Expense)	1.63	-0.87	-0.09	0.48	4.06
Pretax Income	-11.7	-11.33	-15.2	-15.08	-9.76
Net Income	-11.7	-11.33	-15.2	-15.08	-9.76
Net Income to Common	-11.7	-11.33	-15.2	-15.08	-9.76
Shares Outstanding (Basic)	2	1	1	1	1
Shares Outstanding (Diluted)	2	1	1	1	1
Shares Change (YoY)	80.51%	45.38%	6.98%	5.65%	71.26%
EPS (Basic)	-4.91	-8.43	-16.50	-17.40	-12.00
EPS (Diluted)	-4.91	-8.43	-16.50	-17.40	-13.20
Free Cash Flow	-11.99	-9.88	-12.21	-14.88	-11.22
Free Cash Flow Per Share	-4.94	-7.35	-13.21	-17.22	-13.71
Gross Margin	53.48%	53.06%	49.67%	48.13%	60.01%
Operating Margin	-104.12%	-58.35%	-82.67%	-120.48%	-122.96%
Profit Margin	-91.37%	-63.21%	-83.14%	-116.79%	-86.82%
FCF Margin	-93.67%	-55.14%	-66.80%	-115.26%	-99.72%
EBITDA	-11.75	-8.85	-13.41	-14.67	-12.81
EBITDA Margin	-91.83%	-49.38%	-73.38%	-113.61%	-113.86%
EBIT	-13.33	-10.46	-15.11	-15.56	-13.83
EBIT Margin	-104.12%	-58.35%	-82.67%	-120.48%	-122.96%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.