Aurora Spine Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	18.39	18.37	17.56	14.52	14.88	10.54
Revenue Growth (YoY)	2.34%	4.58%	20.95%	-2.40%	41.09%	21.97%
Cost of Revenue	6.97	7.17	6.93	6.31	7.07	5.71
Gross Profit	11.41	11.2	10.63	8.21	7.81	4.83
Selling, General & Admin	10.11	9.96	9.57	7.54	7.12	5.79
Depreciation & Amortization Expenses	1.06	1.07	1.01	1.05	0.87	0.65
Research & Development	0.58	0.62	0.73	1.11	1.16	0.94
Other Operating Expenses	0.16	0.17	0.18	0.19	0.23	0.16
Total Operating Expenses	11.92	11.82	11.48	9.89	9.38	7.54
Operating Income	-0.51	-0.62	-0.85	-1.68	-1.57	-2.71
Total Non-Operating Income (Expense)	-0.08	-0.11	-0.15	-	0.07	0.35
Pretax Income	-0.58	-0.73	-1	-1.68	-1.5	-2.36
Net Income	-0.58	-0.73	-1	-1.68	-1.5	-2.36
Net Income to Common	-0.58	-0.73	-1	-1.68	-1.5	-2.36
Shares Outstanding (Basic)	78	73	78	71	67	59
Shares Outstanding (Diluted)	78	73	78	71	67	59
Shares Change (YoY)	0.52%	-5.77%	9.80%	5.80%	13.78%	7.45%
EPS (Basic)	-	-0.01	-0.01	-0.02	-0.02	-0.04
EPS (Diluted)	-	-0.01	-0.01	-0.02	-0.02	-0.04
Free Cash Flow	0.71	0.41	0.65	-1.41	-2.33	-2.84
Free Cash Flow Growth	71.62%	-36.44%	-	-	-	-
Free Cash Flow Per Share	0.01	0.01	0.01	-0.02	-0.03	-0.05
Gross Margin	62.07%	60.97%	60.55%	56.55%	52.49%	45.84%
Operating Margin	-2.75%	-3.37%	-4.83%	-11.57%	-10.55%	-25.69%
Profit Margin	-3.18%	-3.98%	-5.71%	-11.57%	-10.09%	-22.37%
FCF Margin	3.85%	2.25%	3.70%	-9.74%	-15.65%	-26.89%
EBITDA	0.56	0.45	0.16	-0.63	-0.7	-2.06
EBITDA Margin	3.03%	2.46%	0.90%	-4.35%	-4.71%	-19.54%
EBIT	-0.51	-0.62	-0.85	-1.68	-1.57	-2.71
EBIT Margin	-2.75%	-3.37%	-4.83%	-11.57%	-10.55%	-25.69%