Establishment Labs Holdings Inc. (ESTA) Financial Statements
$63.80NASDAQ: ESTAMarket Cap $1.90B
Establishment Labs Holdings Inc. most recently reported annual revenue of $211.0M, a net loss of $51.0M. Revenue grew at an average annual rate of 19.9% over the last 5 fiscal years. See the full income statement, balance sheet, and cash flow statement below, plus valuation and return ratios.
Establishment Labs Holdings Inc.: Revenue rose from $20.0M in 2016 to $211.0M in 2025, a change of +955.0% over 9 years; net profit was positive in 0 of 10 reported years; operating margin moved from -80.0% to -18.5%, a shift of +61.5 percentage points; the most recent year shows a net loss of $51.0M.
Income Statement — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Revenue
$20.0M
$35.0M
$61.0M
$90.0M
$85.0M
$127.0M
$162.0M
$165.0M
$166.0M
$211.0M
Operating Expenses
$36.0M
$55.0M
$85.0M
$121.0M
$113.0M
$152.0M
$201.0M
$230.0M
$216.0M
$250.0M
Operating Profit
$-16.0M
$-20.0M
$-24.0M
$-31.0M
$-28.0M
$-25.0M
$-40.0M
$-65.0M
$-50.0M
$-39.0M
Operating Margin
-80.0%
-57.6%
-39.0%
-34.5%
-33.0%
-19.8%
-24.5%
-39.4%
-30.1%
-18.5%
Other Income
$-6.0M
$-15.0M
$3.0M
$-7.0M
$-10.0M
$-15.0M
$-33.0M
$-14.0M
$-35.0M
$-19.0M
Interest
$3.0M
$10.0M
$9.0M
$9.0M
$9.0M
$9.0M
$12.0M
$15.0M
$21.0M
$25.0M
Depreciation
$1.0M
$2.0M
$3.0M
$3.0M
$4.0M
$4.0M
$4.0M
$5.0M
$8.0M
$10.0M
Profit Before Tax
$-22.0M
$-35.0M
$-21.0M
$-38.0M
$-38.0M
$-40.0M
$-73.0M
$-79.0M
$-85.0M
$-58.0M
Tax
$-610,000
$-300,000
$-1.0M
$-1.7M
$-270,000
$-3.6M
$-3.3M
$100,000
$40,000
$12.0M
Net Profit
$-22.0M
$-35.0M
$-21.0M
$-38.0M
$-38.0M
$-41.0M
$-75.0M
$-79.0M
$-85.0M
$-51.0M
EPS
$-1.20
$-1.89
$-1.22
$-1.86
$-1.63
$-1.72
$-3.08
$-3.07
$-3.00
$-1.72
Dividend Payout
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Quarterly Results — Last 12 Quarters (USD millions)
8 duplicate period labels in the source data were collapsed.
Metric
Sep '23
Dec '23
Mar '24
Jun '24
Sep '24
Dec '24
Mar '25
Jun '25
Sep '25
Dec '25
Mar '26
Jun '26
Revenue
$39.0M
$32.0M
$37.0M
$44.0M
$40.0M
$45.0M
$41.0M
$51.0M
$54.0M
$65.0M
$60.0M
$68.0M
Operating Expenses
$60.0M
$54.0M
$46.0M
$53.0M
$53.0M
$63.0M
$58.0M
$65.0M
$58.0M
$69.0M
$66.0M
$72.0M
Operating Profit
$-21.0M
$-22.0M
$-9.0M
$-9.0M
$-13.0M
$-19.0M
$-17.0M
$-14.0M
$-4.0M
$-4.0M
$-7.0M
$-4.0M
Operating Margin
-54.6%
-70.1%
-23.8%
-21.2%
-32.7%
-41.9%
-41.0%
-27.5%
-7.5%
-6.1%
-10.9%
-6.3%
Interest
$4.0M
$4.0M
$4.0M
$5.0M
$5.0M
$6.0M
$6.0M
$6.0M
$6.0M
$7.0M
$7.0M
$7.0M
Profit Before Tax
$-29.0M
$-23.0M
$-16.0M
$-17.0M
$-16.0M
$-36.0M
$-20.0M
$-16.0M
$-11.0M
$-12.0M
$-13.0M
$-12.0M
Tax
$-2.3M
$10.9M
$-2.8M
$-2.5M
$-3.1M
$3.9M
$-4.6M
$-6.4M
$-4.0M
$78.0M
$-2.2M
$-50,000
Net Profit
$-29.0M
$-21.0M
$-16.0M
$-17.0M
$-17.0M
$-35.0M
$-21.0M
$-17.0M
$-11.0M
$-3.0M
$-13.0M
$-12.0M
EPS
$-1.12
$-0.79
$-0.58
$-0.62
$-0.60
$-1.19
$-0.70
$-0.56
$-0.38
$-0.09
$-0.45
$-0.39
Over the 10 years reported for Establishment Labs Holdings Inc., borrowings increased from $38.0M in 2016 to $264.0M in 2025, cash stood at $76.0M in the latest year, shareholders' equity was $433.0M, current assets covered current liabilities 3.05 times.
Balance Sheet — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Total Assets
$30.0M
$57.0M
$117.0M
$117.0M
$156.0M
$140.0M
$211.0M
$269.0M
$347.0M
$357.0M
Current Assets
$13.0M
$39.0M
$99.0M
$96.0M
$132.0M
$113.0M
$150.0M
$175.0M
$243.0M
$250.0M
Cash
$0
$11.0M
$53.0M
$38.0M
$85.0M
$53.0M
$66.0M
$40.0M
$90.0M
$76.0M
Inventory
$5.0M
$13.0M
$25.0M
$29.0M
$23.0M
$28.0M
$37.0M
$79.0M
$79.0M
$86.0M
Receivables
$7.0M
$13.0M
$18.0M
$23.0M
$19.0M
$24.0M
$35.0M
$47.0M
$65.0M
$77.0M
Fixed Assets
$13.0M
$14.0M
$13.0M
$16.0M
$19.0M
$21.0M
$55.0M
$81.0M
$84.0M
$80.0M
Capital Work in Progress
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Investments
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Other Assets
$0
$0
$0
$0
$0
$0
$0
$0
$1.0M
$1.0M
Total Liabilities
$56.0M
$62.0M
$47.0M
$77.0M
$81.0M
$89.0M
$219.0M
$250.0M
$294.0M
$334.0M
Current Liabilities
$55.0M
$57.0M
$16.0M
$23.0M
$26.0M
$32.0M
$39.0M
$57.0M
$68.0M
$82.0M
Borrowings
$38.0M
$24.0M
$22.0M
$48.0M
$53.0M
$54.0M
$179.0M
$192.0M
$225.0M
$264.0M
Other Liabilities
$18.0M
$38.0M
$25.0M
$29.0M
$29.0M
$35.0M
$40.0M
$58.0M
$68.0M
$69.0M
Equity
$7.0M
$41.0M
$146.0M
$148.0M
$213.0M
$220.0M
$224.0M
$316.0M
$420.0M
$433.0M
Reserves
$-26.0M
$-5.0M
$69.0M
$40.0M
$75.0M
$51.0M
$-8.0M
$18.0M
$53.0M
$24.0M
For Establishment Labs Holdings Inc., operating cash flow was positive in 0 of 10 reported years; free cash flow in the latest year was negative at $58.0M; free cash flow was positive in 0 of 10 years; financing activities used $1.0M in the latest year, which covers debt repayment, dividends and buybacks.
Cash Flow Statement — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating Cash Flow
$-14.0M
$-32.0M
$-34.0M
$-30.0M
$-13.0M
$-28.0M
$-52.0M
$-89.0M
$-59.0M
$-51.0M
Investing Cash Flow
$-21.0M
$-2.0M
$-8.0M
$-15.0M
$-9.0M
$-14.0M
$-69.0M
$-49.0M
$-31.0M
$-14.0M
Financing Cash Flow
$6.0M
$20.0M
$82.0M
$-2.0M
$1.0M
$0
$0
$2.0M
$2.0M
$-1.0M
Net Cash Flow
$-5.0M
$10.0M
$42.0M
$-15.0M
$47.0M
$-31.0M
$13.0M
$-26.0M
$50.0M
$-15.0M
Free Cash Flow
$-25.0M
$-33.0M
$-36.0M
$-37.0M
$-16.0M
$-34.0M
$-86.0M
$-113.0M
$-74.0M
$-58.0M
Valuation & Return Ratios
Metric
Value
PEG Ratio
-0.54
EV / EBITDA
-310.40
FCF Yield
-2.23%
Quick Ratio
2.52
Interest Coverage
-0.68
Return 1Y
115.94%
Return 3Y
33.36%
Return 5Y
23.12%
Establishment Labs Holdings Inc. (ESTA) financials — frequently asked questions
What is Establishment Labs Holdings Inc.'s annual revenue?
Establishment Labs Holdings Inc. (ESTA) reported annual revenue of $211.0M in its most recent fiscal year.
What is Establishment Labs Holdings Inc.'s net profit?
Establishment Labs Holdings Inc. (ESTA) reported a net loss of $51.0M in its most recent fiscal year.
What is ESTA EV/EBITDA?
Establishment Labs Holdings Inc.'s enterprise value to EBITDA (EV/EBITDA) ratio is -310.40. A negative value means EBITDA was negative over the period, so the ratio is not a meaningful valuation measure.