SI-BONE, Inc. (SIBN)

SI-BONE Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	138.89	106.41	90.15	73.39	67.3
Revenue Growth (YoY)	30.52%	18.03%	22.84%	9.04%	21.53%
Cost of Revenue	29.47	15.71	10.43	8.9	6.79
Gross Profit	109.42	90.7	79.72	64.49	60.51
Selling, General & Admin	141.32	136.69	118.95	93.59	89.24
Research & Development	15.03	13.63	12.44	9.46	7.28
Operating Expenses	156.35	150.31	131.39	103.05	96.51
Operating Income	-46.93	-59.61	-51.67	-38.57	-36
Interest Expense / Income	3.46	2.82	5.37	6.1	4.95
Other Expense / Income	-7.06	-1.17	-0.46	-0.97	-2.55
Pretax Income	-43.34	-61.26	-56.57	-43.7	-38.4
Net Income	-43.34	-61.26	-56.57	-43.7	-38.4
Shares Outstanding (Basic)	38	34	33	29	25
Shares Outstanding (Diluted)	38	34	33	29	25
Shares Change	12.35%	3.19%	14.06%	17.62%	210.76%
EPS (Basic)	-1.13	-1.79	-1.71	-1.50	-1.55
EPS (Diluted)	-1.13	-1.79	-1.71	-1.50	-1.55
Free Cash Flow	-26.51	-51.16	-45.92	-33.22	-34.07
Free Cash Flow Per Share	-0.69	-1.50	-1.39	-1.14	-1.38
Gross Margin	78.78%	85.24%	88.43%	87.87%	89.91%
Operating Margin	-33.79%	-56.02%	-57.31%	-52.55%	-53.50%
Profit Margin	-31.20%	-57.57%	-62.75%	-59.54%	-57.06%
Free Cash Flow Margin	-19.09%	-48.08%	-50.94%	-45.27%	-50.63%
EBITDA	-34.45	-54.99	-49.12	-36.47	-32.68
EBITDA Margin	-24.80%	-51.67%	-54.49%	-49.69%	-48.56%
Depreciation & Amortization	5.43	3.45	2.09	1.13	0.77
EBIT	-39.87	-58.44	-51.21	-37.6	-33.45
EBIT Margin	-28.71%	-54.92%	-56.80%	-51.23%	-49.71%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).