Shoulder Innovations Cash Flow 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	-44.08	-40.36	-15.62	-12.66
Depreciation & Amortization	3.67	3.21	2.2	1.64
Stock-Based Compensation	1.6	1	0.75	0.45
Other Adjustments	5.37	14.29	-0.44	2.18
Change in Receivables	-4.23	-3.3	-0.58	-2.69
Changes in Inventories	-8.73	-7.64	-4.03	-2.41
Changes in Accounts Payable	2.27	3.37	3.12	-0.74
Changes in Other Operating Activities	0.6	0.82	0.45	1.08
Operating Cash Flow	-34.49	-28.61	-14.14	-13.14
Capital Expenditures	-9.3	-7.41	-4.02	-2.75
Purchases of Investments	-117.6	-119.49	-5.28	-29.25
Proceeds from Sale of Investments	41.25	31.3	23.26	3.03
Investing Cash Flow	-85.65	-95.6	13.96	-28.97
Long-Term Debt Issued	-	39.86	-	15
Long-Term Debt Repaid	-	-	-	-5
Net Long-Term Debt Issued (Repaid)	-	39.86	-	10
Issuance of Common Stock	-1.24	65.13	0.07	-
Net Common Stock Issued (Repurchased)	-1.24	65.13	0.07	-
Issuance of Preferred Stock	20.2	39.96	-	34.88
Net Preferred Stock Issued (Repurchased)	20.2	39.96	-	34.88
Other Financing Activities	-0.99	-	-	-0.15
Financing Cash Flow	125.26	144.96	0.07	44.73
Net Cash Flow	5.12	20.75	-0.11	2.61
Free Cash Flow	-43.79	-36.02	-18.16	-15.89
FCF Margin	-81.26%	-76.12%	-57.42%	-82.45%
Free Cash Flow Per Share	-3.19	-4.15	-281.39	-277.09
Levered Free Cash Flow	-55.56	-8.15	-17.9	-5.83
Unlevered Free Cash Flow	-42.46	-33.95	-16.93	-14.04

SEC Filings: 10-K · 10-Q