SIBN
SI-BONE Inc.
$15.84
+$0.63(+4.14%)
70
Overall
60
Value
81
Tech
71
Quality
Market Cap
$685.08M
Volume
469.49K
52W Range
$11.48 - $21.89
Target Price
$24.13
Order:
Income Statement
| Metric | Trend | Chart | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $55.4M | $67.3M | $73.4M | $90.2M | $106.4M | $138.9M | $167.2M | $200.9M | ||
| Total Revenue | $55.4M | $67.3M | $73.4M | $90.2M | $106.4M | $138.9M | $167.2M | $200.9M | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $4.8M | $6.8M | $8.9M | $10.4M | $15.7M | $29.5M | $35.1M | $41.0M | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $50.5M | $60.5M | $64.5M | $79.7M | $90.7M | $109.4M | $132.1M | $159.9M | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $62.5M | $96.5M | $103.1M | $131.4M | $150.3M | $156.4M | $167.4M | $182.2M | ||
| Research & Development | $5.4M | $7.3M | $9.5M | $12.4M | $13.6M | $15.0M | $16.6M | $17.4M | ||
| Research Expense | $5.4M | $7.3M | $9.5M | $12.4M | $13.6M | $15.0M | $16.6M | $17.4M | ||
| Selling, General & Administrative | $57.1M | $89.2M | $93.6M | $119.0M | $136.7M | $141.3M | $150.8M | $164.8M | ||
| Selling & Marketing Expenses | $44.5M | $68.3M | $73.8M | $93.9M | $107.7M | $110.3M | $117.1M | $124.2M | ||
| General & Administrative Expenses | $12.6M | $21.0M | $19.8M | $25.1M | $29.0M | $31.1M | $33.8M | $40.5M | ||
| Promotion & Advertising | $-700.0K | $-400.0K | $300.0K | $1.2M | -- | -- | -- | -- | ||
| Salaries & Wages | $-2.3M | $-7.5M | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-700.0K | $-800.0K | $1.1M | $2.1M | $3.4M | $5.4M | $4.4M | -- | ||
| Depreciation & Amortization | $-700.0K | $-800.0K | $1.1M | $2.1M | -- | -- | -- | -- | ||
| Amortization | $-259.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $-91.0K | $-203.0K | $-226.0K | $-325.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $-12.0M | $-36.0M | $-38.6M | $-51.7M | $-59.6M | $-46.9M | $-35.2M | $-22.3M | ||
| EBITDA | $-11.6M | $-33.8M | $-36.5M | $-49.1M | $-54.8M | $-34.2M | $-22.9M | $-10.4M | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | $5.1M | $4.9M | $6.1M | $5.4M | $2.8M | $3.5M | $3.4M | $2.6M | ||
| Intinc | $769.0K | $2.6M | $1.1M | $186.0K | $1.3M | $6.9M | $7.8M | $6.1M | ||
| Net Non-Operating Interest Income/Expense | $-4.3M | $-2.4M | $-5.0M | $-5.2M | $-1.5M | $3.5M | $4.4M | $3.4M | ||
| Other Income/Expense | $1.1M | $2.0K | $126.0K | $-277.0K | $-132.0K | $-141.0K | $73.0K | $20.0K | ||
| Other Special Charges | $-1.1M | $-2.0K | $-126.0K | $277.0K | $-132.0K | $141.0K | $-73.0K | $-20.0K | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $-12.3M | $-33.5M | $-37.6M | $-51.2M | $-58.4M | $-39.9M | $-27.5M | $-16.3M | ||
| Pre-Tax Income | $-17.5M | $-38.4M | $-43.7M | $-56.6M | $-61.3M | $-43.3M | $-30.9M | $-18.9M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $-4.6M | $-9.9M | $13.1M | $15.3M | -- | -- | -- | -- | ||
| NET INCOME | ||||||||||
| Net Income | $-17.5M | $-38.4M | $-43.7M | $-56.6M | $-61.3M | $-43.3M | $-30.9M | $-18.9M | ||
| Net Income (Continuing Operations) | $-17.5M | $-38.4M | $-43.7M | $-56.6M | $-61.3M | $-43.3M | $-30.9M | $-18.9M | ||
| Net Income (Discontinued Operations) | $-17.5M | $-38.4M | $-43.7M | $-56.6M | $-61.3M | $-43.3M | $-30.9M | $-18.9M | ||
| Net Income (Common Stockholders) | $-17.5M | $-38.4M | $-43.7M | $-56.6M | $-61.3M | $-43.3M | $-30.9M | $-18.9M | ||
| Normalized Income | -- | -- | -- | $-44.7M | -- | -- | -- | $-18.7M | ||
| TOTALS | ||||||||||
| Total Expenses | $67.3M | $103.3M | $112.0M | $141.8M | $166.0M | $185.8M | $202.4M | $223.3M | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $8.0M | $24.7M | $29.1M | $33.1M | $34.2M | $38.4M | $41.5M | $43.0M | ||
| Average Shares Outstanding (Diluted) | $7.9M | $24.8M | $29.1M | $33.1M | $34.2M | $38.4M | $41.5M | $43.0M | ||
| Shares Outstanding | $24.5M | $28.4M | $32.7M | $33.8M | $35.0M | $44.3M | $42.5M | $44.2M | ||
| Basic EPS | -- | -- | $-1.5 | $-1.71 | $-1.79 | $-1.13 | $-0.75 | $-0.44 | ||
| Basic EPS (Continuing Operations) | -- | -- | $-1.5 | $-1.71 | $-1.79 | $-1.13 | $-0.75 | $-0.44 | ||
| Diluted EPS | $-2.2 | $-1.55 | $-1.5 | $-1.71 | $-1.79 | $-1.13 | $-0.75 | $-0.44 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $-1.71 | $-1.79 | $-1.13 | $-0.75 | $-0.44 | ||
| OTHER METRICS | ||||||||||
| Other Gand A | $12.6M | $21.0M | $19.8M | $25.1M | $29.0M | $31.1M | $33.8M | $40.5M | ||
| Other Write Off | -- | -- | $209.0K | $13.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $12.6M | $21.0M | $1.2M | -- | -- | -- | -- | -- | ||
| Selling Expense | $44.5M | $68.3M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SIBN | $15.84 | +4.1% | 469.49K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |