OrthoPediatrics 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	236.35	204.73	148.73	122.29	98.05
Revenue Growth (YoY)	15.45%	37.65%	21.62%	24.72%	37.95%
Cost of Revenue	63.69	56.13	37.48	31.63	24.65
Gross Profit	172.66	148.6	111.25	90.66	73.4
Selling, General & Admin	192.56	167.09	126.12	104	85.73
Research & Development	9.1	11.03	10.9	8.45	5.54
Other Operating Expenses	10.24	5.49	0.99	3.61	0.15
Total Operating Expenses	211.9	183.61	138	116.06	91.43
Operating Income	-39.24	-35.01	-26.75	-25.4	-18.02
Interest Expense	-6	-2.62	0.2	-2.42	-2.25
Other Non-Operating Income (Expense)	-6.05	-2.16	-5.24	-24.13	-2.88
Total Non-Operating Income (Expense)	-12.04	-4.78	-5.04	-26.56	-5.13
Pretax Income	-39.19	-41.93	-21.31	-3.69	-17.39
Provision for Income Taxes	0.46	-4.11	-0.34	-4.95	-1.13
Net Income	-39.65	-37.82	-20.97	1.26	-16.26
Net Income to Common	-39.65	-37.82	-20.97	1.26	-16.26
Shares Outstanding (Basic)	23	23	23	21	19
Shares Outstanding (Diluted)	23	23	23	21	19
Shares Change (YoY)	1.65%	1.77%	8.25%	8.72%	6.71%
EPS (Basic)	-1.69	-1.64	-0.92	0.06	-0.84
EPS (Diluted)	-1.69	-1.64	-0.92	0.06	-0.84
Free Cash Flow	-15.96	-41.31	-43.92	-31.8	-21.17
Free Cash Flow Per Share	-0.68	-1.79	-1.94	-1.52	-1.10
Gross Margin	73.05%	72.58%	74.80%	74.14%	74.86%
Operating Margin	-16.60%	-17.10%	-17.99%	-20.77%	-18.38%
Profit Margin	-16.78%	-18.47%	-14.10%	1.03%	-16.58%
FCF Margin	-6.75%	-20.18%	-29.53%	-26.00%	-21.59%
EBITDA	-18.12	-15.93	-9.37	-12.3	-7.34
EBITDA Margin	-7.67%	-7.78%	-6.30%	-10.06%	-7.49%
EBIT	-39.24	-35.01	-26.75	-25.4	-18.02
EBIT Margin	-16.60%	-17.10%	-17.99%	-20.77%	-18.38%
Effective Tax Rate	-1.17%	9.80%	1.59%	134.10%	6.49%

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

SEC Filings: 10-K · 10-Q