Semler Scientific Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	36.96	56.29	68.18	56.69	53.03	38.6
Revenue Growth (YoY)	-37.30%	-17.44%	20.28%	6.90%	37.36%	17.81%
Cost of Revenue	3.41	4.76	6.98	4.25	6.12	3.36
Gross Profit	33.54	51.54	61.2	52.43	46.91	35.25
Selling, General & Admin	34.1	25.81	32.44	30.42	23.68	16.35
Research & Development	4.69	4.79	5.77	4.81	3.78	2.94
Other Operating Expenses	-	-	0.73	-	-	-
Total Operating Expenses	38.79	30.6	38.94	35.23	27.46	19.29
Operating Income	-35	20.93	22.26	17.2	19.45	15.96
Interest Income	-	-	-	0.49	0.01	0.02
Other Non-Operating Income (Expense)	94.79	26.95	1.84	-0.01	0.01	1.03
Total Non-Operating Income (Expense)	94.79	26.95	1.84	0.49	0.02	1.05
Pretax Income	62.07	47.88	24.1	17.69	19.46	16.49
Provision for Income Taxes	13.73	6.99	3.52	3.37	2.23	2.48
Net Income	48.34	40.9	20.58	14.33	17.22	14.01
Net Income to Common	48.34	40.9	20.58	14.33	17.22	14.01
Net Income Growth	203.75%	98.70%	43.69%	-16.82%	22.95%	-7.14%
Shares Outstanding (Basic)	11	309	7	7	7	7
Shares Outstanding (Diluted)	12	325	8	8	8	8
Shares Change (YoY)	55.05%	4056.68%	-2.26%	-1.71%	0.89%	0.46%
EPS (Basic)	3.75	0.03	3.06	2.13	2.56	2.13
EPS (Diluted)	2.78	0.03	2.63	1.79	2.12	1.74
EPS Growth	35.61%	-98.86%	46.93%	-15.57%	21.84%	-7.45%
Free Cash Flow	-26.92	24.36	20.99	15.3	15.23	14.36
Free Cash Flow Growth	-	16.08%	37.13%	0.47%	6.09%	30.15%
Free Cash Flow Per Share	-2.23	0.07	2.68	1.91	1.87	1.78
Gross Margin	90.76%	91.55%	89.76%	92.50%	88.45%	91.31%
Operating Margin	-94.71%	37.19%	32.64%	30.35%	36.67%	41.35%
Profit Margin	130.80%	72.65%	30.19%	25.27%	32.48%	36.28%
FCF Margin	-72.83%	43.27%	30.78%	27.00%	28.72%	37.19%
EBITDA	-34.59	21.51	22.86	17.79	20.07	16.54
EBITDA Margin	-93.59%	38.21%	33.52%	31.39%	37.85%	42.84%
EBIT	-35	20.93	22.26	17.2	19.45	15.96
EBIT Margin	-94.71%	37.19%	32.64%	30.35%	36.67%	41.35%
Effective Tax Rate	22.13%	14.59%	14.59%	19.03%	11.48%	15.04%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q