SI-BONE, Inc.
HealthcareNASDAQ:SIBN · NASDAQ Global Market
+$0.28 today
Vol 0.22M · Avg 0.69M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$18.9M +38.8% | -$30.9M +28.7% | -$43.3M +29.3% | -$61.3M -8.3% | -$56.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.7M -37.9% | $4.4M -19.3% | $5.4M +57.2% | $3.5M +65.5% | $2.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 -100.0% | $3.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $25.5M -1.3% | $25.9M +7.5% | $24.1M +4.3% | $23.1M +36.7% | $16.9M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$14.3M -41.6% | -$10.1M -109.4% | -$4.8M +36.8% | -$7.6M -32.8% | -$5.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$3.0M +48.2% | -$5.8M -175.2% | -$2.1M +67.2% | -$6.5M -1038.7% | -$569.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$8.7M -7.9% | -$8.0M -70.5% | -$4.7M +17.3% | -$5.7M +1.3% | -$5.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.8M -194.7% | $1.9M +266.5% | -$1.1M -144.2% | $2.5M +575.4% | -$532.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$851.0K -144.6% | $1.9M -39.0% | $3.1M +55.0% | $2.0M +78.7% | $1.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $4.3M +362.9% | -$1.6M -5555.2% | -$29.0K -104.0% | $730.0K +153.5% | $288.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$675.0K +94.6% | -$12.4M +33.6% | -$18.7M +55.1% | -$41.7M -5.4% | -$39.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$8.4M +19.8% | -$10.5M -34.6% | -$7.8M +18.0% | -$9.5M -48.8% | -$6.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 +100.0% | -$58.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$192.5M +6.3% | -$205.4M -8.4% | -$189.5M -58.6% | -$119.5M -17.1% | -$102.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $205.1M -10.2% | $228.5M +66.2% | $137.5M +9.0% | $126.2M -21.1% | $160.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 -100.0% | $58.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $4.2M -67.0% | $12.6M +121.1% | -$59.8M -2024.3% | -$2.8M -105.5% | $51.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 -100.0% | $725.0K | $0 +100.0% | -$6.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $3.4M | $0 -100.0% | $83.7M +3708.4% | $2.2M -55.2% | $4.9M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $2.0M -70.0% | $6.5M | $0 | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $3.4M +72.4% | $2.0M -97.8% | $90.9M +4039.0% | $2.2M +228.4% | -$1.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $431.0K +190.0% | -$479.0K -462.9% | $132.0K +130.8% | -$429.0K +13.9% | -$498.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $7.3M +334.8% | $1.7M -86.6% | $12.6M +129.4% | -$42.7M -534.1% | $9.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$9.1M +60.3% | -$22.9M +13.5% | -$26.5M +48.2% | -$51.2M -11.4% | -$45.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Butterfly Network, Inc.
NYSE:BFLY
$1.45B
InnovAge Holding Corp.
NASDAQ:INNV
$1.24B
Avanos Medical, Inc.
NYSE:AVNS
$1.17B
Varex Imaging Corporation
NASDAQ:VREX
$464.78M
Aquestive Therapeutics, Inc.
NASDAQ:AQST
$414.11M
Pacific Biosciences of California, Inc.
NASDAQ:PACB
$406.89M
ClearPoint Neuro, Inc.
NASDAQ:CLPT
$403.06M
AirSculpt Technologies, Inc.
NASDAQ:AIRS
$377.42M
Orthofix Medical Inc.
NASDAQ:OFIX
$376.33M
Anavex Life Sciences Corp.
NASDAQ:AVXL
$231.68M
SEC Filings
Recent regulatory filings
No filings found.
Does SIBN generate free cash flow?
SI-BONE, Inc. (SIBN) generated -$9,089,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does SIBN produce?
Operating cash flow was -$675,000.00, before capital expenditures of $8.41M.
Explore More
Continue the stock analysis
Jump to another research area for this company.