This page shows Shoulder Innovations, Inc. (SI) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 2 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
Financial Health Signals
Based on FY2025 annual data. Scores normalized against common benchmarks. How we calculate these scores
Shoulder Innovations, Inc. has an operating margin of -55.6%, meaning the company retains $-56 of operating profit per $100 of revenue. This below-average margin results in a low score of 0/100, suggesting thin profitability after operating expenses. This is down from -46.3% the prior year.
Shoulder Innovations, Inc.'s revenue surged 49.6% year-over-year to $47.3M, reflecting rapid business expansion. This strong growth earns a score of 100/100.
Shoulder Innovations, Inc. carries a low D/E ratio of 0.11, meaning only $0.11 of long-term debt for every $1 of shareholders' equity. This conservative leverage earns a score of 100/100, indicating a strong balance sheet with room for future borrowing.
With a current ratio of 11.07, Shoulder Innovations, Inc. holds $11.07 in current assets for every $1 of short-term obligations. This comfortable liquidity earns a score of 100/100.
While Shoulder Innovations, Inc. generated -$28.6M in operating cash flow, capex of $7.4M consumed most of it, leaving -$36.0M in free cash flow. This results in a low score of 0/100, reflecting heavy capital investment rather than weak cash generation.
Shoulder Innovations, Inc. generates a -28.7% ROE, indicating limited profit relative to shareholders' investment. This results in a returns score of 0/100.
Shoulder Innovations, Inc. passes 4 of 9 financial strength tests. 2 of 4 profitability signals pass, 2 of 3 leverage/liquidity signals pass, neither operating efficiency signal passes.
For every $1 of reported earnings, Shoulder Innovations, Inc. generates $0.71 in operating cash flow (-$28.6M OCF vs -$40.4M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
Shoulder Innovations, Inc. earns $-375.7 in operating income for every $1 of interest expense (-$26.3M vs $70K). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
Shoulder Innovations, Inc. generated $47.3M in revenue in fiscal year 2025. This represents an increase of 49.6% from the prior year.
Shoulder Innovations, Inc.'s EBITDA was -$23.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 83.3% from the prior year.
Shoulder Innovations, Inc. reported -$40.4M in net income in fiscal year 2025. This represents a decrease of 158.4% from the prior year.
Shoulder Innovations, Inc. earned $-4.65 per diluted share (EPS) in fiscal year 2025. This represents an increase of 98.1% from the prior year.
Cash & Balance Sheet
Shoulder Innovations, Inc. generated -$36.0M in free cash flow in fiscal year 2025, representing cash available after capex. This represents a decrease of 98.4% from the prior year.
Shoulder Innovations, Inc. held $26.9M in cash against $14.9M in long-term debt as of fiscal year 2025.
Shoulder Innovations, Inc. had 21M shares outstanding in fiscal year 2025. This represents an increase of 24486.3% from the prior year.
Margins & Returns
Shoulder Innovations, Inc.'s gross margin was 76.5% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is down 0.5 percentage points from the prior year.
Shoulder Innovations, Inc.'s operating margin was -55.6% in fiscal year 2025, reflecting core business profitability. This is down 9.2 percentage points from the prior year.
Shoulder Innovations, Inc.'s net profit margin was -85.3% in fiscal year 2025, showing the share of revenue converted to profit. This is down 35.9 percentage points from the prior year.
Shoulder Innovations, Inc.'s ROE was -28.7% in fiscal year 2025, measuring profit generated per dollar of shareholder equity.
Capital Allocation
Shoulder Innovations, Inc. invested $7.7M in research and development in fiscal year 2025. This represents an increase of 72.2% from the prior year.
Shoulder Innovations, Inc. invested $7.4M in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents an increase of 84.5% from the prior year.
SI Income Statement
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|
| Revenue | N/A | $11.8M+6.7% | $11.0M | N/A | N/A | $7.5M-9.8% | $8.3M | N/A |
| Cost of Revenue | N/A | $2.8M+6.7% | $2.6M | N/A | N/A | $1.8M-8.0% | $1.9M | N/A |
| Gross Profit | N/A | $9.0M+6.8% | $8.4M | N/A | N/A | $5.7M-10.3% | $6.4M | N/A |
| R&D Expenses | N/A | $1.5M+8.5% | $1.4M | N/A | N/A | $1.1M-6.2% | $1.2M | N/A |
| SG&A Expenses | N/A | $15.1M+17.3% | $12.8M | N/A | N/A | $8.5M-7.4% | $9.2M | N/A |
| Operating Income | N/A | -$7.6M-30.3% | -$5.9M | N/A | N/A | -$3.9M+2.5% | -$4.0M | N/A |
| Interest Expense | N/A | $78K-63.9% | $216K | N/A | N/A | $316K+8.2% | $292K | N/A |
| Income Tax | N/A | $0 | $0 | N/A | N/A | $0 | $0 | N/A |
| Net Income | N/A | -$8.7M+54.5% | -$19.2M-311.8% | -$4.7M | N/A | -$4.1M+2.8% | -$4.2M-15.9% | -$3.6M |
| EPS (Diluted) | N/A | $-0.64 | $-165.53 | N/A | N/A | $-68.31+6.1% | $-72.74 | N/A |
SI Balance Sheet
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $169.9M-4.4% | $177.8M+128.4% | $77.8M | N/A | $43.1M | N/A | N/A | N/A |
| Current Assets | $157.2M-5.7% | $166.6M+141.8% | $68.9M | N/A | $35.1M | N/A | N/A | N/A |
| Cash & Equivalents | $26.9M-51.1% | $54.9M+103.1% | $27.1M | N/A | $6.1M+6.6% | $5.7M+1.4% | $5.7M | N/A |
| Inventory | $21.6M+11.5% | $19.4M+13.3% | $17.1M | N/A | $14.0M | N/A | N/A | N/A |
| Accounts Receivable | $8.3M+16.8% | $7.1M+2.8% | $6.9M | N/A | $5.1M | N/A | N/A | N/A |
| Goodwill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Liabilities | $29.2M-2.6% | $29.9M-80.8% | $156.0M | N/A | $97.8M | N/A | N/A | N/A |
| Current Liabilities | $14.2M-5.5% | $15.0M+20.2% | $12.5M | N/A | $7.6M | N/A | N/A | N/A |
| Long-Term Debt | $14.9M+0.4% | $14.8M+0.4% | $14.8M | N/A | $14.7M | N/A | N/A | N/A |
| Total Equity | $140.8M-4.8% | $147.8M+289.0% | -$78.2M-31.8% | -$59.3M-8.4% | -$54.7M-7.5% | -$50.9M-7.8% | -$47.2M-9.4% | -$43.1M |
| Retained Earnings | -$97.4M-8.7% | -$89.6M-10.8% | -$80.9M | N/A | -$57.0M | N/A | N/A | N/A |
SI Cash Flow Statement
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$8.8M-2.7% | -$8.6M | N/A | N/A | -$3.3M+33.1% | -$4.9M | N/A | N/A |
| Capital Expenditures | $2.3M-18.9% | $2.8M | N/A | N/A | $1.0M+17.6% | $887K | N/A | N/A |
| Free Cash Flow | -$11.1M+2.7% | -$11.4M | N/A | N/A | -$4.3M+25.3% | -$5.8M | N/A | N/A |
| Investing Cash Flow | -$17.3M+76.1% | -$72.4M | N/A | N/A | $3.6M-25.6% | $4.9M | N/A | N/A |
| Financing Cash Flow | -$2.0M-101.8% | $108.9M | N/A | N/A | $0-100.0% | $66K | N/A | N/A |
| Dividends Paid | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Share Buybacks | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
SI Financial Ratios
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | N/A | 76.2%0.0pp | 76.2% | N/A | N/A | 76.5%-0.4pp | 76.9% | N/A |
| Operating Margin | N/A | -65.0%-11.8pp | -53.2% | N/A | N/A | -52.1%-3.9pp | -48.2% | N/A |
| Net Margin | N/A | -74.3%+100.1pp | -174.3% | N/A | N/A | -54.4%-3.9pp | -50.5% | N/A |
| Return on Equity | N/A | -5.9% | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Assets | N/A | -4.9%+19.8pp | -24.7% | N/A | N/A | N/A | N/A | N/A |
| Current Ratio | 11.07-0.0 | 11.09+5.6 | 5.52 | N/A | 4.59 | N/A | N/A | N/A |
| Debt-to-Equity | 0.110.0 | 0.10+0.3 | -0.19 | N/A | -0.27 | N/A | N/A | N/A |
| FCF Margin | N/A | -96.7% | N/A | N/A | N/A | -77.5% | N/A | N/A |
Frequently Asked Questions
What is Shoulder Innovations, Inc.'s annual revenue?
Shoulder Innovations, Inc. (SI) reported $47.3M in total revenue for fiscal year 2025. This represents a 49.6% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
How fast is Shoulder Innovations, Inc.'s revenue growing?
Shoulder Innovations, Inc. (SI) revenue grew by 49.6% year-over-year, from $31.6M to $47.3M in fiscal year 2025.
Is Shoulder Innovations, Inc. profitable?
No, Shoulder Innovations, Inc. (SI) reported a net income of -$40.4M in fiscal year 2025, with a net profit margin of -85.3%.
What is Shoulder Innovations, Inc.'s EBITDA?
Shoulder Innovations, Inc. (SI) had EBITDA of -$23.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.
How much debt does Shoulder Innovations, Inc. have?
As of fiscal year 2025, Shoulder Innovations, Inc. (SI) had $26.9M in cash and equivalents against $14.9M in long-term debt.
What is Shoulder Innovations, Inc.'s gross margin?
Shoulder Innovations, Inc. (SI) had a gross margin of 76.5% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.
What is Shoulder Innovations, Inc.'s operating margin?
Shoulder Innovations, Inc. (SI) had an operating margin of -55.6% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.
What is Shoulder Innovations, Inc.'s net profit margin?
Shoulder Innovations, Inc. (SI) had a net profit margin of -85.3% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.
What is Shoulder Innovations, Inc.'s return on equity (ROE)?
Shoulder Innovations, Inc. (SI) has a return on equity of -28.7% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.
What is Shoulder Innovations, Inc.'s free cash flow?
Shoulder Innovations, Inc. (SI) generated -$36.0M in free cash flow during fiscal year 2025. This represents a -98.4% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is Shoulder Innovations, Inc.'s operating cash flow?
Shoulder Innovations, Inc. (SI) generated -$28.6M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
What are Shoulder Innovations, Inc.'s total assets?
Shoulder Innovations, Inc. (SI) had $169.9M in total assets as of fiscal year 2025, including both current and long-term assets.
What are Shoulder Innovations, Inc.'s capital expenditures?
Shoulder Innovations, Inc. (SI) invested $7.4M in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.
How much does Shoulder Innovations, Inc. spend on research and development?
Shoulder Innovations, Inc. (SI) invested $7.7M in research and development during fiscal year 2025.
What is Shoulder Innovations, Inc.'s current ratio?
Shoulder Innovations, Inc. (SI) had a current ratio of 11.07 as of fiscal year 2025, which is generally considered healthy.
What is Shoulder Innovations, Inc.'s debt-to-equity ratio?
Shoulder Innovations, Inc. (SI) had a debt-to-equity ratio of 0.11 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is Shoulder Innovations, Inc.'s return on assets (ROA)?
Shoulder Innovations, Inc. (SI) had a return on assets of -23.8% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.
What is Shoulder Innovations, Inc.'s cash runway?
Based on fiscal year 2025 data, Shoulder Innovations, Inc. (SI) had $26.9M in cash against an annual operating cash burn of $28.6M. This gives an estimated cash runway of approximately 11 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.
What is Shoulder Innovations, Inc.'s Piotroski F-Score?
Shoulder Innovations, Inc. (SI) has a Piotroski F-Score of 4 out of 9, indicating neutral financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7–9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are Shoulder Innovations, Inc.'s earnings high quality?
Shoulder Innovations, Inc. (SI) has an earnings quality ratio of 0.71x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.
Can Shoulder Innovations, Inc. cover its interest payments?
Shoulder Innovations, Inc. (SI) has an interest coverage ratio of -375.7x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.
How financially healthy is Shoulder Innovations, Inc.?
Shoulder Innovations, Inc. (SI) scores 50 out of 100 on our Financial Profile, indicating moderate overall financial health. This composite score evaluates six dimensions: profitability (operating margin), revenue growth, leverage (debt-to-equity), liquidity (current ratio), cash flow quality (free cash flow margin), and shareholder returns (return on equity). Each dimension is normalized against standard financial benchmarks. Learn more in our complete guide to financial health indicators.