Elutia Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	12.29	14.47	24.75	23.85	47.39
Revenue Growth (YoY)	-15.03%	-41.54%	3.76%	-49.68%	11.03%
Cost of Revenue	5.7	7.75	13.69	12.21	28.37
Gross Profit	6.6	6.72	11.05	11.64	19.02
Selling, General & Admin	20.85	23.06	27.19	33.9	32.51
Research & Development	4.16	3	4.4	7.73	9.27
Other Operating Expenses	8.5	11.37	9.99	5.2	0.28
Total Operating Expenses	33.51	37.43	41.58	46.83	42.05
Operating Income	-26.91	-30.71	-30.53	-35.19	-23.03
Interest Expense	0.39	-0.93	-5.8	-5.12	-5.32
Other Non-Operating Income (Expense)	10.67	-13.69	-4.9	4.16	3.58
Total Non-Operating Income (Expense)	11.05	-14.63	-10.7	-0.96	-1.75
Pretax Income	-15.86	-45.34	-41.22	-36.15	-24.78
Provision for Income Taxes	0.01	0.01	0.03	0.03	0.06
Net Income	53.38	-53.95	-37.66	-32.9	-24.83
Earnings From Discontinued Operations	69.25	-8.6	3.59	3.29	-
Net Income to Common	53.38	-53.95	-37.66	-32.9	-24.83
Shares Outstanding (Basic)	41	29	18	14	10
Shares Outstanding (Diluted)	46	29	18	14	10
Shares Change (YoY)	58.04%	60.08%	31.29%	32.44%	266.16%
EPS (Basic)	1.29	-1.86	-2.27	-2.62	-2.38
EPS (Diluted)	0.87	-1.86	-2.27	-2.62	-2.38
Shares Outstanding	42.78	35.21	23.2	16.14	13.56
Free Cash Flow	-46.69	-23.31	-22.11	-21.97	-15.82
Free Cash Flow Per Share	-1.02	-0.80	-1.22	-1.59	-1.51
Gross Margin	53.66%	46.42%	44.67%	48.80%	40.14%
Operating Margin	-218.91%	-212.29%	-123.36%	-147.55%	-48.60%
Profit Margin	305.13%	-686.35%	-318.87%	-289.65%	-52.40%
FCF Margin	-379.78%	-161.13%	-89.34%	-92.14%	-33.37%
EBITDA	-24.13	-27.26	-26.78	-31.46	-19.3
EBITDA Margin	-196.26%	-188.44%	-108.22%	-131.90%	-40.73%
EBIT	-26.91	-30.71	-30.53	-35.19	-23.03
EBIT Margin	-218.91%	-212.29%	-123.36%	-147.55%	-48.60%
Effective Tax Rate	-0.08%	-0.02%	-0.07%	-0.09%	-0.22%

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

SEC Filings: 10-K · 10-Q