Establishment Labs Holdings Inc.
ESTA · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$11 | -$17 | -$21 | -$35 |
| Dep. & Amort. | $3 | $3 | $3 | $2 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $3 | $0 | $3 | $4 |
| Change in WC | -$8 | -$4 | -$5 | -$2 |
| Other Non-Cash | $2 | -$1 | $0 | $10 |
| Operating Cash Flow | -$11 | -$19 | -$21 | -$21 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$2 | -$2 | -$1 | -$1 |
| Net Acquisitions | $0 | $0 | -$0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$0 | $0 | -$0 | -$1 |
| Investing Cash Flow | -$2 | -$2 | -$1 | -$2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $30 | $5 | $0 | $25 |
| Stock Issued | $0 | $0 | $0 | $50 |
| Stock Repurch. | $0 | $0 | $0 | -$0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | -$0 | $0 |
| Financing Cash Flow | $29 | $5 | -$0 | $74 |
| Forex Effect | -$0 | $1 | $1 | -$1 |
| Net Chg. in Cash | $16 | -$15 | -$21 | $51 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $55 | $69 | $90 | $40 |
| End Cash | $71 | $55 | $69 | $90 |
| Free Cash Flow | -$13 | -$20 | -$21 | -$23 |