2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $85M | $127M | $162M | $165M | $166M |
Cost of Revenue | $32M | $41M | $55M | $58M | $57M |
Gross Profit | $53M | $85M | $107M | $107M | $110M |
Gross Profit % | 62% | 67% | 66% | 65% | 66% |
R&D Expenses | $14M | $18M | $20M | $26M | $20M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$38M | -$41M | -$75M | -$79M | -$85M |
Dep. & Amort. | $3.7M | $4.1M | $4.3M | $4.9M | $7.6M |
Def. Tax | $2.5M | $7K | $86K | -$3.7M | -$2.2M |
Stock Comp. | $5.7M | $10M | $13M | $14M | $14M |
Chg. in WC | $12M | -$6.4M | -$22M | -$34M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $85M | $53M | $66M | $40M | $90M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $85M | $53M | $66M | $40M | $90M |
Receivables | $19M | $24M | $35M | $47M | $65M |
Inventory | $23M | $28M | $37M | $80M | $79M |
Establishment Labs reported Q4 2024 revenue of $44.5M, in line with expectations, and full-year 2024 sales of $166M. The company provided 2025 revenue guidance of $205M to $210M, representing 23%-26% growth.
The U.S. launch of Motiva Implants has exceeded expectations, with $3.3M in Q4 sales and a projected $5.5M in Q1 2025. The company expects at least $35M in U.S. revenue for 2025, with strong account onboarding and reordering trends.
Operating expenses were reduced by $12.5M in 2024 compared to 2023, and the company aims to achieve positive EBITDA in the second half of 2025 and cash flow breakeven in 2026.
Outside the U.S., mid-single-digit growth is expected in 2025, with $170M-$175M in revenue projected. The company anticipates $8M-$10M in revenue from its Mia minimally invasive platform in EMEA.
Establishment Labs is advancing its innovation pipeline, including the Presurve platform and Ergonomics II, with potential U.S. launches starting in 2026. The company remains focused on profitability while expanding its market presence globally.