Free Trial

Establishment Labs (ESTA) Financials

Establishment Labs logo
$31.45 +1.27 (+4.21%)
Closing price 04/17/2025 04:00 PM Eastern
Extended Trading
$30.00 -1.45 (-4.61%)
As of 04/17/2025 06:18 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Establishment Labs

Annual Income Statements for Establishment Labs

This table shows Establishment Labs' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-35 -21 -38 -38 -41 -75 -79 -85
Consolidated Net Income / (Loss)
-35 -21 -38 -38 -41 -75 -79 -85
Net Income / (Loss) Continuing Operations
-35 -21 -38 -38 -41 -75 -79 -85
Total Pre-Tax Income
-35 -21 -38 -38 -40 -73 -79 -85
Total Operating Income
-20 -24 -31 -28 -25 -40 -65 -50
Total Gross Profit
18 36 55 53 85 107 107 110
Total Revenue
35 61 90 85 127 162 165 166
Operating Revenue
35 61 90 85 127 162 165 166
Total Cost of Revenue
17 25 35 32 41 55 58 57
Operating Cost of Revenue
17 25 35 32 41 55 58 57
Total Operating Expenses
38 60 86 80 111 146 172 160
Selling, General & Admin Expense
31 47 71 67 92 126 146 140
Research & Development Expense
6.86 13 15 14 18 20 26 20
Total Other Income / (Expense), net
-15 2.98 -6.85 -10 -15 -33 -14 -35
Interest Expense
10 8.81 8.70 9.37 9.06 31 15 21
Interest & Investment Income
0.02 0.02 0.00 0.02 0.02 0.09 1.02 1.48
Other Income / (Expense), net
-4.41 12 1.85 -0.74 -5.53 -2.47 0.82 -15
Income Tax Expense
0.11 0.22 0.64 0.10 1.43 2.39 -0.08 -0.03
Basic Earnings per Share
($3.41) ($1.22) ($1.86) ($1.63) ($1.72) ($3.08) ($3.07) ($3.00)
Weighted Average Basic Shares Outstanding
10.23M 17.35M 20.54M 23.32M 23.97M 24.46M 25.60M 28.16M
Diluted Earnings per Share
($3.41) ($1.22) ($1.86) ($1.63) ($1.72) ($3.08) ($3.07) ($3.00)
Weighted Average Diluted Shares Outstanding
10.23M 17.35M 20.54M 23.32M 23.97M 24.46M 25.60M 28.16M
Weighted Average Basic & Diluted Shares Outstanding
10.23M 17.35M 20.54M 23.32M 24.12M 24.42M 27.21M 28.85M

Quarterly Income Statements for Establishment Labs

This table shows Establishment Labs' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-19 -14 -12 -17 -29 -21 -16 -17 -17 -35
Consolidated Net Income / (Loss)
-19 -14 -12 -17 -29 -21 -16 -17 -17 -35
Net Income / (Loss) Continuing Operations
-19 -14 -12 -17 -29 -21 -16 -17 -17 -35
Total Pre-Tax Income
-18 -13 -11 -16 -29 -23 -16 -17 -16 -36
Total Operating Income
-11 -13 -8.16 -14 -21 -22 -8.83 -9.34 -13 -19
Total Gross Profit
26 28 30 30 26 21 24 29 26 30
Total Revenue
38 44 47 49 39 32 37 44 40 45
Operating Revenue
38 44 47 49 39 32 37 44 40 45
Total Cost of Revenue
12 16 16 18 12 11 13 15 15 14
Operating Cost of Revenue
12 16 16 18 12 11 13 15 15 14
Total Operating Expenses
37 41 38 44 47 43 33 38 39 49
Selling, General & Admin Expense
31 35 32 37 40 37 29 33 34 44
Research & Development Expense
5.29 6.48 6.53 6.95 7.13 5.82 4.27 5.49 4.80 5.14
Total Other Income / (Expense), net
-7.49 0.42 -2.95 -2.11 -7.57 -0.93 -6.93 -7.41 -3.03 -17
Interest Expense
3.88 2.20 3.76 3.62 3.68 4.34 4.38 5.19 5.31 5.95
Interest & Investment Income
0.01 0.03 0.08 0.17 0.27 0.50 0.49 0.56 0.23 0.20
Other Income / (Expense), net
-3.62 2.59 0.73 1.34 -4.16 2.90 -3.04 -2.78 2.05 -12
Income Tax Expense
0.60 0.82 0.83 0.93 0.67 -2.51 0.44 0.43 0.51 -1.41
Basic Earnings per Share
($0.76) ($0.56) ($0.48) ($0.65) ($1.12) ($0.82) ($0.58) ($0.62) ($0.59) ($1.21)
Weighted Average Basic Shares Outstanding
24.51M 24.46M 24.68M 25.62M 26.03M 25.60M 27.79M 27.91M 28.25M 28.16M
Diluted Earnings per Share
($0.76) ($0.56) ($0.48) ($0.65) ($1.12) ($0.82) ($0.58) ($0.62) ($0.59) ($1.21)
Weighted Average Diluted Shares Outstanding
24.51M 24.46M 24.68M 25.62M 26.03M 25.60M 27.79M 27.91M 28.25M 28.16M
Weighted Average Basic & Diluted Shares Outstanding
24.34M 24.42M 25.74M 25.78M 25.81M 27.21M 27.51M 27.94M 28.00M 28.85M

Annual Cash Flow Statements for Establishment Labs

This table details how cash moves in and out of Establishment Labs' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
10 42 -15 47 -31 13 -26 50
Net Cash From Operating Activities
-32 -34 -30 -13 -28 -52 -89 -59
Net Cash From Continuing Operating Activities
-32 -34 -30 -13 -28 -52 -89 -59
Net Income / (Loss) Continuing Operations
-35 -21 -38 -38 -41 -75 -79 -85
Consolidated Net Income / (Loss)
-35 -21 -38 -38 -41 -75 -79 -85
Depreciation Expense
1.94 2.81 3.29 3.35 3.72 3.87 4.17 6.83
Amortization Expense
7.05 3.32 2.43 2.05 2.48 8.59 14 7.11
Non-Cash Adjustments To Reconcile Net Income
5.83 9.27 10 9.51 14 32 8.97 29
Changes in Operating Assets and Liabilities, net
-12 -28 -7.93 11 -6.76 -22 -37 -17
Net Cash From Investing Activities
-0.85 -5.73 -7.77 -5.56 -7.16 -35 -25 -16
Net Cash From Continuing Investing Activities
-0.85 -5.73 -7.77 -5.56 -7.16 -35 -25 -16
Purchase of Property, Plant & Equipment
-0.90 -1.73 -6.29 -2.42 -5.28 -33 -23 -8.53
Acquisitions
-0.04 -4.00 -1.48 -3.14 -1.88 -2.02 -1.33 -7.08
Net Cash From Financing Activities
43 82 23 65 4.05 100 86 126
Net Cash From Continuing Financing Activities
43 82 23 65 4.05 100 86 126
Repayment of Debt
-16 -5.39 -0.24 -0.28 0.00 -72 0.00 0.00
Issuance of Debt
39 0.00 25 0.00 0.00 168 0.00 24
Issuance of Common Equity
28 88 0.00 64 0.00 0.00 85 99
Other Financing Activities, net
0.00 -0.70 0.54 1.09 4.05 3.87 1.69 1.94
Effect of Exchange Rate Changes
0.21 -0.14 -0.02 0.27 -0.47 -0.36 0.51 -1.46
Cash Interest Paid
2.86 5.38 5.95 6.96 6.93 5.36 5.69 9.81
Cash Income Taxes Paid
0.15 0.14 0.65 0.32 0.65 2.13 2.17 1.74

Quarterly Cash Flow Statements for Establishment Labs

This table details how cash moves in and out of Establishment Labs' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-23 -1.69 -24 47 -38 -12 33 -18 -15 51
Net Cash From Operating Activities
-22 -14 -21 -28 -32 -8.15 -11 -14 -12 -21
Net Cash From Continuing Operating Activities
-20 -16 -21 -28 -32 -8.15 -11 -14 -12 -21
Net Income / (Loss) Continuing Operations
-19 -14 -12 -17 -29 -21 -16 -17 -17 -35
Consolidated Net Income / (Loss)
-19 -14 -12 -17 -29 -21 -16 -17 -17 -35
Depreciation Expense
0.98 0.99 0.94 0.95 1.06 1.22 1.27 1.42 1.99 2.15
Amortization Expense
2.84 2.93 3.36 3.50 3.53 3.59 3.59 1.71 0.83 0.99
Non-Cash Adjustments To Reconcile Net Income
7.14 -4.34 0.49 1.52 6.50 0.47 5.76 6.16 2.36 15
Changes in Operating Assets and Liabilities, net
-12 -1.90 -13 -17 -13 7.11 -5.57 -6.26 -0.96 -4.25
Net Cash From Investing Activities
-4.81 -10 -4.28 -9.05 -6.60 -4.62 -6.63 -4.40 -2.77 -1.82
Net Cash From Continuing Investing Activities
-4.81 -10 -4.28 -9.05 -6.60 -4.62 -6.63 -4.40 -2.77 -1.82
Purchase of Property, Plant & Equipment
-4.26 -10 -4.23 -8.97 -6.36 -3.66 -4.75 -1.53 -1.63 -0.62
Acquisitions
-0.55 -0.28 -0.05 -0.08 -0.24 -0.96 -1.88 -2.87 -1.13 -1.20
Net Cash From Financing Activities
1.27 25 1.18 84 0.49 0.07 51 0.39 -0.03 74
Net Cash From Continuing Financing Activities
1.27 25 1.18 84 0.49 0.07 51 0.39 -0.03 74
Issuance of Common Equity
- - 0.00 85 - - 50 - - 50
Other Financing Activities, net
1.27 0.50 1.21 -0.07 0.49 0.07 1.31 0.39 -0.03 0.28
Effect of Exchange Rate Changes
- - 0.20 0.13 -0.37 0.55 -0.32 -0.21 0.35 -1.27
Cash Interest Paid
1.17 1.18 1.36 1.42 1.42 1.49 1.47 0.03 3.63 4.69
Cash Income Taxes Paid
0.45 0.83 0.22 0.78 0.81 0.36 0.68 0.07 0.07 0.92

Annual Balance Sheets for Establishment Labs

This table presents Establishment Labs' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
57 117 117 156 140 211 269 347
Total Current Assets
39 99 96 132 113 150 175 243
Cash & Equivalents
11 53 38 85 53 66 40 90
Accounts Receivable
13 18 23 19 24 35 47 65
Inventories, net
13 25 29 23 28 37 79 79
Prepaid Expenses
2.24 4.30 6.76 5.44 7.01 12 8.48 8.92
Plant, Property, & Equipment, net
14 13 16 16 19 51 77 78
Total Noncurrent Assets
4.21 4.23 4.27 7.89 7.60 10 17 26
Goodwill
0.47 0.47 0.47 0.47 0.47 0.47 0.47 1.21
Intangible Assets
3.40 3.45 3.44 4.15 4.37 4.61 7.99 12
Other Noncurrent Operating Assets
0.35 0.32 0.37 3.27 2.76 4.99 8.08 13
Total Liabilities & Shareholders' Equity
57 117 117 156 140 211 269 347
Total Liabilities
62 47 77 81 89 219 250 294
Total Current Liabilities
57 16 23 26 32 39 57 68
Accounts Payable
9.13 6.24 10 9.72 14 20 42 45
Accrued Expenses
2.33 6.13 11 15 16 17 14 17
Other Current Liabilities
46 4.08 2.20 1.65 1.18 1.69 1.84 6.98
Total Noncurrent Liabilities
4.67 31 54 56 57 180 193 225
Long-Term Debt
0.00 22 48 50 52 175 189 220
Other Noncurrent Operating Liabilities
4.67 8.32 5.53 5.70 5.00 4.83 4.36 5.88
Commitments & Contingencies
- - 0.00 - 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-5.01 69 40 75 51 -8.19 18 53
Total Preferred & Common Equity
-5.01 69 40 75 51 -8.19 18 53
Total Common Equity
-5.01 69 40 75 51 -8.19 18 53
Common Stock
69 161 169 240 256 274 379 497
Retained Earnings
-68 -89 -127 -165 -206 -282 -360 -445
Treasury Stock
-6.47 -2.85 -2.85 -2.85 -2.85 - -2.85 -2.85
Accumulated Other Comprehensive Income / (Loss)
0.08 0.45 0.69 2.87 3.66 2.72 1.96 3.29

Quarterly Balance Sheets for Establishment Labs

This table presents Establishment Labs' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
188 209 285 271 302 285 283
Total Current Assets
138 142 209 187 204 186 183
Cash & Equivalents
65 43 90 52 73 55 40
Accounts Receivable
31 41 51 55 51 60 67
Inventories, net
32 46 56 68 72 64 67
Prepaid Expenses
10 12 11 12 7.39 7.34 8.88
Plant, Property, & Equipment, net
39 57 66 73 79 80 79
Total Noncurrent Assets
10 10 10 11 19 19 20
Goodwill
0.47 0.47 0.47 0.47 0.47 0.47 0.47
Intangible Assets
4.63 4.37 4.23 5.71 9.52 10 9.78
Other Noncurrent Operating Assets
5.18 5.44 5.38 5.00 8.92 8.90 10
Total Liabilities & Shareholders' Equity
188 209 285 271 302 285 283
Total Liabilities
186 225 230 240 245 240 250
Total Current Liabilities
32 41 43 50 48 42 50
Accounts Payable
15 20 24 29 31 28 34
Accrued Expenses
17 20 17 19 15 12 14
Current Deferred Revenue
- - - - - - 1.65
Other Current Liabilities
0.79 1.58 1.48 1.99 1.74 1.66 2.28
Total Noncurrent Liabilities
154 184 187 190 197 198 199
Long-Term Debt
148 179 182 185 192 194 194
Other Noncurrent Operating Liabilities
5.57 5.24 5.18 4.42 4.73 4.45 5.12
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1.52 -16 55 30 57 45 33
Total Preferred & Common Equity
1.52 -16 55 30 57 45 33
Total Common Equity
1.52 -16 55 30 57 45 33
Common Stock
270 278 366 371 434 438 442
Retained Earnings
-268 -294 -310 -340 -376 -393 -410
Treasury Stock
-2.85 - -2.85 -2.85 -2.85 -2.85 -2.85
Accumulated Other Comprehensive Income / (Loss)
2.60 2.31 1.81 1.95 2.08 3.12 3.23

Annual Metrics and Ratios for Establishment Labs

This table displays calculated financial ratios and metrics derived from Establishment Labs' official financial filings.

Metric 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - -
Revenue Growth
0.00% 76.49% 46.33% -5.46% 49.61% 27.64% 2.13% 0.53%
EBITDA Growth
0.00% 61.31% -292.38% 0.51% -5.23% -21.22% -55.21% -11.46%
EBIT Growth
0.00% 50.45% -140.74% 1.50% -7.03% -37.36% -52.40% -1.66%
NOPAT Growth
0.00% -19.42% -29.66% 9.78% 9.94% -57.75% -63.97% 23.13%
Net Income Growth
0.00% 39.54% -80.82% 0.08% -7.92% -82.82% -4.38% -7.76%
EPS Growth
0.00% 64.22% -52.46% 12.37% -5.52% -79.07% 0.32% 2.28%
Operating Cash Flow Growth
0.00% -5.99% 11.52% 58.28% -120.08% -89.47% -69.68% 33.89%
Free Cash Flow Firm Growth
0.00% 0.00% 54.58% 70.21% -173.51% -199.16% -40.58% 55.04%
Invested Capital Growth
0.00% 346.70% 27.91% -19.62% 22.25% 105.00% 65.57% 9.11%
Revenue Q/Q Growth
0.00% 0.00% 9.61% 3.31% 7.06% 5.55% -6.91% 8.46%
EBITDA Q/Q Growth
0.00% 0.00% 16.16% -2.36% -39.34% 8.58% -18.05% -32.70%
EBIT Q/Q Growth
0.00% 0.00% 13.81% -1.77% -30.05% 1.08% -14.11% -20.21%
NOPAT Q/Q Growth
0.00% 0.00% 11.99% -14.86% -5.67% -10.58% -15.97% 6.45%
Net Income Q/Q Growth
0.00% 0.00% 11.50% -0.25% -26.20% 0.83% -9.76% -19.81%
EPS Q/Q Growth
0.00% 0.00% 10.14% 3.55% -29.32% 1.28% -9.25% -14.94%
Operating Cash Flow Q/Q Growth
0.00% -1.01% 12.93% 37.36% -67.99% -13.75% 6.22% -27.44%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 38.92% -55.91% -29.85% 5.75% 15.61%
Invested Capital Q/Q Growth
0.00% 0.00% 2.22% -15.93% 1.97% 19.63% 2.13% -1.83%
Profitability Metrics
- - - - - - - -
Gross Margin
51.04% 59.01% 61.25% 62.00% 67.42% 65.92% 64.78% 65.97%
EBITDA Margin
-44.40% -9.73% -26.10% -27.47% -19.32% -18.35% -27.88% -30.92%
Operating Margin
-57.62% -38.99% -34.55% -32.97% -19.85% -24.53% -39.37% -30.11%
EBIT Margin
-70.33% -19.74% -32.48% -33.85% -24.21% -26.06% -38.88% -39.32%
Profit (Net Income) Margin
-100.62% -34.47% -42.59% -45.02% -32.47% -46.51% -47.53% -50.95%
Tax Burden Percent
100.30% 101.03% 101.71% 100.27% 103.59% 103.28% 99.90% 99.96%
Interest Burden Percent
142.64% 172.80% 128.93% 132.65% 129.47% 172.85% 122.38% 129.65%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -143.44% -48.52% -43.25% -39.33% -36.98% -33.97% -20.03%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -122.11% 117.80% 110.28% 90.74% -125.17% -59.55% -55.72%
Return on Net Nonoperating Assets (RNNOA)
0.00% 78.00% -21.41% -23.30% -26.13% -316.50% -1,503.78% -216.64%
Return on Equity (ROE)
696.13% -65.45% -69.94% -66.54% -65.46% -353.48% -1,537.75% -236.67%
Cash Return on Invested Capital (CROIC)
0.00% -183.18% -73.02% -21.49% -59.35% -105.83% -83.35% -28.74%
Operating Return on Assets (OROA)
-42.72% -13.92% -24.96% -21.00% -20.73% -24.03% -26.77% -21.21%
Return on Assets (ROA)
-61.12% -24.30% -32.73% -27.94% -27.80% -42.90% -32.73% -27.49%
Return on Common Equity (ROCE)
696.13% -65.45% -69.94% -66.54% -65.46% -353.48% -1,537.75% -236.67%
Return on Equity Simple (ROE_SIMPLE)
696.13% -30.36% -96.30% -50.85% -81.08% 918.86% -426.76% -159.33%
Net Operating Profit after Tax (NOPAT)
-14 -17 -22 -20 -18 -28 -46 -35
NOPAT Margin
-40.33% -27.29% -24.18% -23.08% -13.89% -17.17% -27.56% -21.08%
Net Nonoperating Expense Percent (NNEP)
-192.46% -21.34% -166.33% -153.53% -130.06% 88.20% 25.59% 35.70%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - -16.60% -21.98% -12.83%
Cost of Revenue to Revenue
48.96% 40.99% 38.75% 38.00% 32.58% 34.08% 35.22% 34.03%
SG&A Expenses to Revenue
88.87% 77.27% 79.06% 78.68% 72.80% 77.91% 88.15% 84.21%
R&D to Revenue
19.79% 20.73% 16.74% 16.29% 14.46% 12.53% 16.00% 11.87%
Operating Expenses to Revenue
108.66% 98.00% 95.49% 94.97% 87.26% 90.45% 104.15% 96.08%
Earnings before Interest and Taxes (EBIT)
-24 -12 -29 -29 -31 -42 -64 -65
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-15 -5.96 -23 -23 -24 -30 -46 -51
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
0.00 8.10 14.38 11.77 31.98 0.00 36.32 24.29
Price to Tangible Book Value (P/TBV)
0.00 8.59 15.96 12.54 35.34 0.00 67.20 32.08
Price to Revenue (P/Rev)
1.93 9.20 6.36 10.42 12.81 9.88 4.05 7.77
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 13.60 11.58 21.05 32.93 16.92 4.89 7.78
Enterprise Value to Revenue (EV/Rev)
1.62 8.71 6.48 10.01 12.80 10.56 4.95 8.55
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - -
Debt to Equity
0.00 0.32 1.22 0.66 1.02 -21.44 10.26 4.14
Long-Term Debt to Equity
0.00 0.32 1.22 0.66 1.02 -21.44 10.26 4.14
Financial Leverage
2.17 -0.64 -0.18 -0.21 -0.29 2.53 25.25 3.89
Leverage Ratio
-11.39 2.69 2.14 2.38 2.35 8.24 46.98 8.61
Compound Leverage Factor
-16.25 4.65 2.75 3.16 3.05 14.24 57.50 11.16
Debt to Total Capital
0.00% 24.31% 54.86% 39.93% 50.57% 104.89% 91.12% 80.53%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 24.31% 54.86% 39.93% 50.57% 104.89% 91.12% 80.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 75.69% 45.14% 60.07% 49.43% -4.89% 8.88% 19.47%
Debt to EBITDA
0.00 -3.75 -2.06 -2.14 -2.12 -5.91 -4.10 -4.28
Net Debt to EBITDA
0.00 5.09 -0.45 1.49 0.06 -3.68 -3.23 -2.52
Long-Term Debt to EBITDA
0.00 -3.75 -2.06 -2.14 -2.12 -5.91 -4.10 -4.28
Debt to NOPAT
0.00 -1.34 -2.22 -2.55 -2.95 -6.32 -4.15 -6.28
Net Debt to NOPAT
0.00 1.81 -0.48 1.78 0.09 -3.93 -3.27 -3.69
Long-Term Debt to NOPAT
0.00 -1.34 -2.22 -2.55 -2.95 -6.32 -4.15 -6.28
Altman Z-Score
-2.20 7.14 3.61 5.77 9.78 3.24 0.08 1.30
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - -
Current Ratio
0.69 6.05 4.12 5.11 3.55 3.85 3.06 3.56
Quick Ratio
0.42 4.27 2.60 4.00 2.44 2.61 1.52 2.28
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -72 -33 -9.71 -27 -79 -112 -50
Operating Cash Flow to CapEx
-3,548.28% -1,957.54% -476.83% -516.30% -521.24% -159.16% -381.21% -686.16%
Free Cash Flow to Firm to Interest Expense
0.00 -8.14 -3.75 -1.04 -2.93 -2.58 -7.26 -2.41
Operating Cash Flow to Interest Expense
-3.07 -3.84 -3.45 -1.33 -3.04 -1.69 -5.75 -2.81
Operating Cash Flow Less CapEx to Interest Expense
-3.15 -4.04 -4.17 -1.59 -3.62 -2.76 -7.26 -3.22
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.61 0.70 0.77 0.62 0.86 0.92 0.69 0.54
Accounts Receivable Turnover
2.65 3.98 4.43 4.04 5.82 5.40 4.01 2.97
Inventory Turnover
1.29 1.32 1.30 1.24 1.60 1.70 1.00 0.71
Fixed Asset Turnover
2.57 4.63 6.11 5.19 7.27 4.64 2.57 2.14
Accounts Payable Turnover
1.86 3.26 4.18 3.20 3.41 3.19 1.89 1.31
Days Sales Outstanding (DSO)
137.96 91.70 82.35 90.29 62.76 67.56 90.99 123.03
Days Inventory Outstanding (DIO)
283.18 276.54 281.37 294.22 228.21 215.24 364.08 511.12
Days Payable Outstanding (DPO)
196.29 111.80 87.32 113.94 106.98 114.29 193.43 279.03
Cash Conversion Cycle (CCC)
224.85 256.44 276.40 270.57 183.99 168.51 261.64 355.12
Capital & Investment Metrics
- - - - - - - -
Invested Capital
-16 39 50 40 49 101 167 182
Invested Capital Turnover
-2.18 5.26 2.01 1.87 2.83 2.15 1.23 0.95
Increase / (Decrease) in Invested Capital
0.00 55 11 -9.83 8.96 52 66 15
Enterprise Value (EV)
56 533 580 848 1,621 1,707 817 1,419
Market Capitalization
67 563 570 882 1,622 1,598 668 1,290
Book Value per Share
($0.49) $3.38 $1.92 $3.20 $2.11 ($0.34) $0.71 $1.90
Tangible Book Value per Share
($0.87) $3.19 $1.73 $3.00 $1.91 ($0.54) $0.39 $1.44
Total Capital
-5.01 92 88 125 103 167 207 273
Total Debt
0.00 22 48 50 52 175 189 220
Total Long-Term Debt
0.00 22 48 50 52 175 189 220
Net Debt
-11 -30 10 -35 -1.51 109 149 129
Capital Expenditures (CapEx)
0.90 1.73 6.29 2.42 5.28 33 23 8.53
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-29 30 35 22 28 45 78 84
Debt-free Net Working Capital (DFNWC)
-18 83 73 106 81 111 118 175
Net Working Capital (NWC)
-18 83 73 106 81 111 118 175
Net Nonoperating Expense (NNE)
21 4.39 16 19 24 47 33 50
Net Nonoperating Obligations (NNO)
-11 -30 10 -35 -1.51 109 149 129
Total Depreciation and Amortization (D&A)
8.99 6.13 5.72 5.40 6.20 12 18 14
Debt-free, Cash-free Net Working Capital to Revenue
-83.38% 49.58% 39.01% 25.83% 22.08% 27.58% 47.06% 50.84%
Debt-free Net Working Capital to Revenue
-52.05% 135.58% 81.06% 125.65% 64.24% 68.61% 71.30% 105.26%
Net Working Capital to Revenue
-52.05% 135.58% 81.06% 125.65% 64.24% 68.61% 71.30% 105.26%
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
($3.41) ($1.22) ($1.86) ($1.63) ($1.72) ($3.08) ($3.07) ($3.00)
Adjusted Weighted Average Basic Shares Outstanding
10.23M 20.39M 23.33M 23.55M 23.97M 24.46M 25.60M 28.16M
Adjusted Diluted Earnings per Share
($3.41) ($1.22) ($1.86) ($1.63) ($1.72) ($3.08) ($3.07) ($3.00)
Adjusted Weighted Average Diluted Shares Outstanding
10.23M 20.39M 23.33M 23.55M 23.97M 24.46M 25.60M 28.16M
Adjusted Basic & Diluted Earnings per Share
($3.41) ($1.22) ($1.86) ($1.63) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
10.23M 17.35M 20.54M 23.32M 24.12M 24.42M 27.21M 28.85M
Normalized Net Operating Profit after Tax (NOPAT)
-14 -17 -22 -20 -18 -28 -46 -35
Normalized NOPAT Margin
-40.33% -27.29% -24.40% -23.08% -13.89% -17.17% -27.56% -21.08%
Pre Tax Income Margin
-100.32% -34.12% -41.88% -44.90% -31.35% -45.04% -47.58% -50.97%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
-2.34 -1.37 -3.35 -3.06 -3.38 -1.37 -4.17 -3.13
NOPAT to Interest Expense
-1.34 -1.90 -2.49 -2.08 -1.94 -0.90 -2.96 -1.68
EBIT Less CapEx to Interest Expense
-2.43 -1.57 -4.07 -3.32 -3.97 -2.43 -5.68 -3.54
NOPAT Less CapEx to Interest Expense
-1.43 -2.09 -3.21 -2.34 -2.52 -1.97 -4.47 -2.09
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-22.41% 0.00% -5.93% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics and Ratios for Establishment Labs

This table displays calculated financial ratios and metrics derived from Establishment Labs' official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
31.70% 24.07% 20.99% 17.90% 0.68% -27.97% -20.11% -9.15% 4.47% 41.05%
EBITDA Growth
4.43% 29.52% -91.62% 28.40% -99.58% -116.41% -123.92% -13.57% 59.83% -87.85%
EBIT Growth
-14.15% 4.17% -127.81% 12.68% -78.25% -81.80% -59.75% 2.00% 55.97% -57.13%
NOPAT Growth
-16.29% -40.51% -46.37% -31.78% -100.04% -68.05% -8.26% 31.86% 37.55% 15.58%
Net Income Growth
-26.77% 4.43% -101.28% 54.87% -57.31% -51.47% -35.67% -2.60% 43.01% -68.10%
EPS Growth
-24.59% 6.67% -100.00% 57.24% -47.37% -46.43% -20.83% 4.62% 47.32% -47.56%
Operating Cash Flow Growth
-76.48% -81.81% -325.91% -149.25% -43.36% 41.87% 45.90% 49.88% 60.46% -154.65%
Free Cash Flow Firm Growth
-547.37% -292.51% -376.43% -149.47% -116.33% -34.08% 10.53% 48.90% 66.70% 65.35%
Invested Capital Growth
74.73% 105.00% 115.23% 109.25% 93.95% 65.57% 47.00% 25.56% 13.51% 9.11%
Revenue Q/Q Growth
-7.15% 14.56% 6.19% 4.38% -20.71% -18.04% 17.77% 18.70% -8.82% 10.66%
EBITDA Q/Q Growth
6.67% 35.55% 57.44% -152.92% -160.15% 30.11% 51.31% -28.28% 7.98% -226.81%
EBIT Q/Q Growth
0.23% 25.24% 34.07% -66.46% -103.69% 23.75% 38.21% -2.12% 8.50% -172.14%
NOPAT Q/Q Growth
-1.07% -25.13% 37.99% -68.05% -53.42% -5.12% 60.05% -5.77% -40.61% -42.10%
Net Income Q/Q Growth
49.85% 27.12% 11.95% -40.22% -74.82% 29.83% 21.13% -6.04% 2.90% -107.00%
EPS Q/Q Growth
50.00% 26.32% 14.29% -35.42% -72.31% 26.79% 29.27% -6.90% 4.84% -105.08%
Operating Cash Flow Q/Q Growth
-94.00% 36.23% -47.07% -36.99% -11.58% 74.14% -36.87% -26.92% 11.96% -66.51%
Free Cash Flow Firm Q/Q Growth
-25.77% -40.19% -14.69% -23.36% -9.07% 13.11% 23.47% 29.55% 28.92% 9.60%
Invested Capital Q/Q Growth
20.36% 19.63% 18.71% 22.42% 11.56% 2.13% 5.40% 4.56% 0.85% -1.83%
Profitability Metrics
- - - - - - - - - -
Gross Margin
68.09% 64.28% 64.65% 62.32% 67.66% 65.23% 65.60% 65.59% 63.93% 68.50%
EBITDA Margin
-26.99% -15.19% -6.73% -16.31% -53.50% -45.62% -18.86% -20.39% -20.57% -60.76%
Operating Margin
-27.50% -30.04% -17.54% -28.24% -54.64% -70.07% -23.77% -21.18% -32.66% -41.94%
EBIT Margin
-36.96% -24.12% -15.97% -25.47% -65.43% -60.88% -31.94% -27.48% -27.58% -67.82%
Profit (Net Income) Margin
-48.65% -30.95% -25.67% -34.48% -76.02% -65.09% -43.59% -38.94% -41.47% -77.57%
Tax Burden Percent
103.35% 106.43% 107.47% 105.85% 102.34% 89.13% 102.78% 102.55% 103.15% 96.08%
Interest Burden Percent
127.38% 120.58% 149.54% 127.89% 113.53% 119.96% 132.79% 138.19% 145.79% 119.05%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-44.47% -45.29% -23.76% -32.31% -54.72% -60.45% -17.52% -13.57% -20.04% -27.90%
ROIC Less NNEP Spread (ROIC-NNEP)
-76.80% -53.37% -32.43% -42.10% -68.19% -64.38% -25.38% -22.78% -25.27% -43.34%
Return on Net Nonoperating Assets (RNNOA)
-84.69% -134.95% -146.31% -86.89% -460.15% -1,625.54% -158.16% -52.66% -114.41% -168.51%
Return on Equity (ROE)
-129.16% -180.24% -170.07% -119.20% -514.87% -1,685.99% -175.68% -66.23% -134.44% -196.41%
Cash Return on Invested Capital (CROIC)
-92.26% -105.83% -106.81% -100.07% -95.58% -83.35% -69.14% -48.62% -34.07% -28.74%
Operating Return on Assets (OROA)
-33.70% -22.25% -15.45% -18.60% -50.67% -41.92% -19.47% -14.58% -15.26% -36.59%
Return on Assets (ROA)
-44.37% -28.55% -24.84% -25.18% -58.87% -44.82% -26.57% -20.67% -22.95% -41.85%
Return on Common Equity (ROCE)
-129.16% -180.24% -170.07% -119.20% -514.87% -1,685.99% -175.68% -66.23% -134.44% -196.41%
Return on Equity Simple (ROE_SIMPLE)
-4,992.63% 0.00% 507.74% -110.91% -234.60% 0.00% -145.42% -184.81% -215.86% 0.00%
Net Operating Profit after Tax (NOPAT)
-7.36 -9.21 -5.71 -9.60 -15 -15 -6.18 -6.54 -9.20 -13
NOPAT Margin
-19.25% -21.03% -12.28% -19.77% -38.24% -49.05% -16.64% -14.83% -22.86% -29.36%
Net Nonoperating Expense Percent (NNEP)
32.33% 8.09% 8.68% 9.79% 13.47% 3.93% 7.86% 9.22% 5.23% 15.44%
Return On Investment Capital (ROIC_SIMPLE)
- -5.51% - - - -7.47% - - - -4.79%
Cost of Revenue to Revenue
31.91% 35.72% 35.35% 37.68% 32.34% 34.78% 34.40% 34.41% 36.07% 31.50%
SG&A Expenses to Revenue
81.76% 79.53% 68.15% 76.25% 103.78% 116.86% 77.87% 74.33% 84.66% 98.89%
R&D to Revenue
13.83% 14.79% 14.04% 14.31% 18.51% 18.44% 11.50% 12.44% 11.93% 11.56%
Operating Expenses to Revenue
95.59% 94.32% 82.19% 90.55% 122.29% 135.30% 89.36% 86.77% 96.59% 110.44%
Earnings before Interest and Taxes (EBIT)
-14 -11 -7.43 -12 -25 -19 -12 -12 -11 -30
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-10 -6.65 -3.13 -7.92 -21 -14 -7.01 -8.99 -8.28 -27
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
872.48 0.00 0.00 32.18 41.49 36.32 24.33 27.77 36.96 24.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 35.19 52.01 67.20 29.51 36.23 53.83 32.08
Price to Revenue (P/Rev)
8.65 9.88 9.74 9.97 7.13 4.05 8.89 8.26 7.90 7.77
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
16.69 16.92 14.94 12.67 8.54 4.89 8.54 7.54 7.34 7.78
Enterprise Value to Revenue (EV/Rev)
9.19 10.56 10.54 10.49 7.88 4.95 9.65 9.18 8.91 8.55
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
97.56 -21.44 -11.17 3.32 6.08 10.26 3.38 4.30 5.94 4.14
Long-Term Debt to Equity
97.56 -21.44 -11.17 3.32 6.08 10.26 3.38 4.30 5.94 4.14
Financial Leverage
1.10 2.53 4.51 2.06 6.75 25.25 6.23 2.31 4.53 3.89
Leverage Ratio
5.33 8.24 11.02 6.86 14.32 46.98 12.49 5.71 8.75 8.61
Compound Leverage Factor
6.79 9.93 16.48 8.77 16.25 56.36 16.59 7.89 12.76 10.25
Debt to Total Capital
98.99% 104.89% 109.83% 76.83% 85.87% 91.12% 77.15% 81.14% 85.59% 80.53%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
98.99% 104.89% 109.83% 76.83% 85.87% 91.12% 77.15% 81.14% 85.59% 80.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
1.01% -4.89% -9.83% 23.17% 14.13% 8.88% 22.85% 18.86% 14.41% 19.47%
Debt to EBITDA
-4.57 -5.91 -5.61 -6.33 -4.75 -4.10 -3.85 -3.80 -5.02 -4.28
Net Debt to EBITDA
-2.55 -3.68 -4.26 -3.20 -3.41 -3.23 -2.39 -2.73 -4.00 -2.52
Long-Term Debt to EBITDA
-4.57 -5.91 -5.61 -6.33 -4.75 -4.10 -3.85 -3.80 -5.02 -4.28
Debt to NOPAT
-5.90 -6.32 -6.04 -5.71 -4.72 -4.15 -4.18 -4.51 -5.20 -6.28
Net Debt to NOPAT
-3.30 -3.93 -4.59 -2.88 -3.39 -3.27 -2.59 -3.24 -4.14 -3.69
Long-Term Debt to NOPAT
-5.90 -6.32 -6.04 -5.71 -4.72 -4.15 -4.18 -4.51 -5.20 -6.28
Altman Z-Score
3.52 3.74 3.71 4.25 2.36 0.63 2.65 2.19 1.85 1.64
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
4.27 3.85 3.43 4.83 3.71 3.06 4.24 4.44 3.62 3.56
Quick Ratio
2.98 2.61 2.02 3.27 2.12 1.52 2.58 2.74 2.12 2.28
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-43 -61 -70 -86 -94 -82 -62 -44 -31 -28
Operating Cash Flow to CapEx
-516.33% -138.14% -487.44% -314.76% -495.77% -222.50% -234.93% -925.70% -763.07% -3,352.02%
Free Cash Flow to Firm to Interest Expense
-11.20 -27.68 -18.60 -23.80 -25.55 -18.82 -14.27 -8.49 -5.89 -4.76
Operating Cash Flow to Interest Expense
-5.66 -6.37 -5.49 -7.80 -8.57 -1.88 -2.55 -2.73 -2.35 -3.49
Operating Cash Flow Less CapEx to Interest Expense
-6.76 -10.98 -6.61 -10.28 -10.29 -2.72 -3.63 -3.02 -2.65 -3.59
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.91 0.92 0.97 0.73 0.77 0.69 0.61 0.53 0.55 0.54
Accounts Receivable Turnover
5.48 5.40 4.80 4.25 4.13 4.01 3.39 2.72 2.51 2.97
Inventory Turnover
1.74 1.70 1.55 1.51 1.26 1.00 0.92 0.85 0.79 0.71
Fixed Asset Turnover
5.47 4.64 4.23 3.49 3.17 2.57 2.29 2.08 2.01 2.14
Accounts Payable Turnover
4.02 3.19 3.15 3.10 2.87 1.89 2.12 1.95 1.69 1.31
Days Sales Outstanding (DSO)
66.65 67.56 76.04 85.92 88.41 90.99 107.64 134.30 145.39 123.03
Days Inventory Outstanding (DIO)
210.18 215.24 234.84 241.69 288.91 364.08 397.13 428.17 461.11 511.12
Days Payable Outstanding (DPO)
90.76 114.29 116.06 117.62 127.21 193.43 171.81 187.41 216.21 279.03
Cash Conversion Cycle (CCC)
186.07 168.51 194.83 209.99 250.11 261.64 332.95 375.06 390.30 355.12
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
84 101 120 147 164 167 176 184 186 182
Invested Capital Turnover
2.31 2.15 1.94 1.63 1.43 1.23 1.05 0.92 0.88 0.95
Increase / (Decrease) in Invested Capital
36 52 64 77 79 66 56 37 22 15
Enterprise Value (EV)
1,408 1,707 1,790 1,858 1,398 817 1,504 1,389 1,364 1,419
Market Capitalization
1,325 1,598 1,654 1,766 1,265 668 1,385 1,250 1,209 1,290
Book Value per Share
$0.06 ($0.34) ($0.66) $2.13 $1.18 $0.71 $2.09 $1.64 $1.17 $1.90
Tangible Book Value per Share
($0.15) ($0.54) ($0.85) $1.95 $0.94 $0.39 $1.73 $1.25 $0.80 $1.44
Total Capital
150 167 163 237 216 207 249 239 227 273
Total Debt
148 175 179 182 185 189 192 194 194 220
Total Long-Term Debt
148 175 179 182 185 189 192 194 194 220
Net Debt
83 109 136 92 133 149 119 139 155 129
Capital Expenditures (CapEx)
4.26 10 4.23 8.97 6.36 3.66 4.75 1.53 1.63 0.62
Debt-free, Cash-free Net Working Capital (DFCFNWC)
40 45 58 76 84 78 83 90 93 84
Debt-free Net Working Capital (DFNWC)
106 111 101 166 136 118 156 144 132 175
Net Working Capital (NWC)
106 111 101 166 136 118 156 144 132 175
Net Nonoperating Expense (NNE)
11 4.35 6.23 7.15 15 5.06 10 11 7.48 21
Net Nonoperating Obligations (NNO)
83 109 136 92 133 149 119 139 153 129
Total Depreciation and Amortization (D&A)
3.81 3.92 4.30 4.45 4.60 4.82 4.86 3.13 2.82 3.14
Debt-free, Cash-free Net Working Capital to Revenue
26.40% 27.58% 34.00% 42.66% 47.48% 47.06% 53.08% 59.23% 60.60% 50.84%
Debt-free Net Working Capital to Revenue
69.05% 68.61% 59.24% 93.57% 76.90% 71.30% 99.93% 95.30% 86.53% 105.26%
Net Working Capital to Revenue
69.05% 68.61% 59.24% 93.57% 76.90% 71.30% 99.93% 95.30% 86.53% 105.26%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.76) ($0.56) ($0.48) ($0.65) ($1.12) ($0.82) ($0.58) ($0.62) ($0.59) ($1.21)
Adjusted Weighted Average Basic Shares Outstanding
24.51M 24.46M 24.68M 25.62M 26.03M 25.60M 27.79M 27.91M 28.25M 28.16M
Adjusted Diluted Earnings per Share
($0.76) ($0.56) ($0.48) ($0.65) ($1.12) ($0.82) ($0.58) ($0.62) ($0.59) ($1.21)
Adjusted Weighted Average Diluted Shares Outstanding
24.51M 24.46M 24.68M 25.62M 26.03M 25.60M 27.79M 27.91M 28.25M 28.16M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.34M 24.42M 25.74M 25.78M 25.81M 27.21M 27.51M 27.94M 28.00M 28.85M
Normalized Net Operating Profit after Tax (NOPAT)
-7.36 -9.21 -5.71 -9.60 -15 -15 -6.18 -6.54 -9.20 -13
Normalized NOPAT Margin
-19.25% -21.03% -12.28% -19.77% -38.24% -49.05% -16.64% -14.83% -22.86% -29.36%
Pre Tax Income Margin
-47.08% -29.09% -23.88% -32.58% -74.28% -73.03% -42.41% -37.97% -40.20% -80.74%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-3.64 -4.80 -1.98 -3.42 -6.85 -4.43 -2.71 -2.34 -2.09 -5.07
NOPAT to Interest Expense
-1.90 -4.19 -1.52 -2.65 -4.00 -3.57 -1.41 -1.26 -1.73 -2.20
EBIT Less CapEx to Interest Expense
-4.74 -9.42 -3.10 -5.90 -8.58 -5.27 -3.79 -2.63 -2.40 -5.18
NOPAT Less CapEx to Interest Expense
-2.99 -8.80 -2.65 -5.13 -5.73 -4.41 -2.50 -1.56 -2.04 -2.30
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Establishment Labs' Financials

When does Establishment Labs's fiscal year end?

According to the most recent income statement we have on file, Establishment Labs' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Establishment Labs' net income changed over the last 7 years?

Establishment Labs' net income appears to be on an upward trend, with a most recent value of -$84.60 million in 2024, rising from -$34.90 million in 2017. The previous period was -$78.50 million in 2023.

What is Establishment Labs's operating income?
Establishment Labs's total operating income in 2024 was -$49.99 million, based on the following breakdown:
  • Total Gross Profit: $109.53 million
  • Total Operating Expenses: $159.51 million
How has Establishment Labs revenue changed over the last 7 years?

Over the last 7 years, Establishment Labs' total revenue changed from $34.68 million in 2017 to $166.03 million in 2024, a change of 378.7%.

How much debt does Establishment Labs have?

Establishment Labs' total liabilities were at $293.74 million at the end of 2024, a 17.4% increase from 2023, and a 372.9% increase since 2017.

How much cash does Establishment Labs have?

In the past 7 years, Establishment Labs' cash and equivalents has ranged from $10.86 million in 2017 to $90.35 million in 2024, and is currently $90.35 million as of their latest financial filing in 2024.

How has Establishment Labs' book value per share changed over the last 7 years?

Over the last 7 years, Establishment Labs' book value per share changed from -0.49 in 2017 to 1.90 in 2024, a change of -487.0%.



This page (NASDAQ:ESTA) was last updated on 4/18/2025 by MarketBeat.com Staff
From Our Partners