| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Gross profit | 25,145 | 16,184 |
| General and administrative | 18,736 | 11,033 |
| Sales and marketing | 16,430 | 10,182 |
| Medical education | 3,262 | 2,136 |
| Research and development | 4,514 | 2,989 |
| Interest/other expense | -14,790 | -13,702 |
| Net loss | -32,587 | -23,858 |
| Depreciation and amortization | 2,228 | 1,385 |
| Amortization of debt discounts | 190 | 126 |
| Stock-based compensation expense | 615 | 317 |
| Realized (loss) on marketable securities | 402 | 207 |
| Change in fair value of warrant liabilities and series e purchase option | 11,975 | 13,134 |
| Change in fair value of convertible notes, net | 2,216 | - |
| Other | -166 | -99 |
| Trade accounts receivable | 2,060 | 1,820 |
| Inventory | 5,403 | 3,126 |
| Prepaid expenses | 1,279 | 260 |
| Accounts payable | 1,789 | 982 |
| Other current assets and liabilities | -2,723 | -1,954 |
| Net cash used in operating activities | -19,829 | -11,274 |
| Fixed asset purchases | 5,126 | 2,311 |
| Purchases of marketable securities | 95,582 | 20,477 |
| Sales of marketable securities | 22,393 | 16,909 |
| Net cash (used in) provided by investing activities | -78,315 | -5,879 |
| Proceeds from exercise of common stock options | 688 | 151 |
| Proceeds from exercise of preferred stock warrants | 455 | 362 |
| Proceeds from series e convertible preferred stock, net of issuance cost | 39,508 | 39,553 |
| Proceeds from the issuance of convertible notes, net of issuance costs | 39,863 | - |
| Payment of deferred ipo offering costs | - | 1,982 |
| Proceeds from ipo, net of commissions and issuance costs | 66,441 | - |
| Net cash provided by financing activities | 146,955 | 38,084 |
| Net change in cash for period | 48,811 | 20,931 |
| Cash and cash equivalents at beginning of period | 6,123 | - |
| Cash and cash equivalents at end of period | 54,934 | - |
SHOULDER INNOVATIONS, INC. (SI)
SHOULDER INNOVATIONS, INC. (SI)