ESTA
ESTA
Establishment Labs Holdings Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $64.62M ▲ | $49.46M ▲ | $-2.62M ▲ | -4.05% ▲ | $-0.09 ▲ | $-4.67M ▼ |
| Q3-2025 | $53.78M ▲ | $41.72M ▼ | $-11.15M ▲ | -20.72% ▲ | $-0.38 ▲ | $-2.13M ▲ |
| Q2-2025 | $51.3M ▲ | $49.38M ▲ | $-16.59M ▲ | -32.35% ▲ | $-0.56 ▲ | $-7.04M ▲ |
| Q1-2025 | $41.38M ▼ | $44.75M ▼ | $-20.71M ▲ | -50.05% ▲ | $-0.7 ▲ | $-11.38M ▲ |
| Q4-2024 | $44.51M | $49.16M | $-34.53M | -77.57% | $-1.19 | $-27.6M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $75.57M ▲ | $357.17M ▲ | $333.62M ▲ | $23.55M ▲ |
| Q3-2025 | $70.62M ▲ | $338.89M ▲ | $322.53M ▲ | $16.36M ▼ |
| Q2-2025 | $54.64M ▼ | $329.67M ▼ | $306.9M ▲ | $22.76M ▼ |
| Q1-2025 | $69.18M ▼ | $333.36M ▼ | $294.81M ▲ | $38.55M ▼ |
| Q4-2024 | $90.35M | $346.83M | $293.74M | $53.09M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-2.62M ▲ | $0 ▲ | $-3.75M ▼ | $0 ▼ | $0 ▼ | $0 ▲ |
| Q3-2025 | $-11.15M ▲ | $-11.25M ▲ | $-1.96M ▲ | $29.45M ▲ | $15.98M ▲ | $-13.21M ▲ |
| Q2-2025 | $-16.59M ▲ | $-18.7M ▲ | $-2.07M ▼ | $5.12M ▲ | $-14.54M ▲ | $-20.32M ▲ |
| Q1-2025 | $-20.71M ▲ | $-20.73M ▲ | $-1.34M ▲ | $-203K ▼ | $-21.17M ▼ | $-21.48M ▲ |
| Q4-2024 | $-34.53M | $-20.75M | $-1.82M | $74.49M | $50.65M | $-22.52M |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Asia Pacific | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
E M E A | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $30.00M ▲ |
Latin America | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
North America | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Establishment Labs Holdings Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong revenue momentum and a sizable, growing presence in a high‑value global niche; very attractive gross margins that suggest the products are economically compelling; and a clear, defensible competitive position built on differentiated technology, strong clinical data, and a rising consumer brand. The balance sheet currently provides a helpful cushion through solid liquidity and net cash, while the innovation pipeline offers multiple avenues for future expansion across products, procedures, and geographies.
The main risks center on financial sustainability and execution. The company is still generating significant operating and net losses, with heavy overhead relative to its scale and no clear evidence yet of consistent positive cash flow. Total liabilities are large compared with a thin equity base, which could become more problematic if losses persist and markets become less receptive to funding. On the business side, it faces powerful, well‑resourced competitors, heightened regulatory and safety scrutiny in the implant category, and the usual uncertainties of entering and scaling in major markets like the U.S. and China. Any clinical setback, regulatory delay, or misstep in execution could slow growth or pressure margins.
Looking ahead, Establishment Labs appears positioned as a high‑growth, innovation‑driven med‑tech company with meaningful upside potential if it can translate its competitive advantages into sustainable profitability and cash generation. The combination of strong product differentiation, growing brand recognition, and a robust pipeline suggests continued top‑line expansion is plausible. However, the financial profile is still transitionary: the company needs to demonstrate that it can scale revenue faster than costs, move EBITDA into positive territory, and eventually generate reliable free cash flow. The balance between these opportunities and the associated financial, regulatory, and competitive risks will shape how the story evolves over the next several years.
About Establishment Labs Holdings Inc.
https://www.establishmentlabs.comEstablishment Labs Holdings Inc., a medical technology company, manufactures and markets medical devices for aesthetic and reconstructive plastic surgery. The company primarily offers silicone gel-filled breast implants under Motiva Implants brand name.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $64.62M ▲ | $49.46M ▲ | $-2.62M ▲ | -4.05% ▲ | $-0.09 ▲ | $-4.67M ▼ |
| Q3-2025 | $53.78M ▲ | $41.72M ▼ | $-11.15M ▲ | -20.72% ▲ | $-0.38 ▲ | $-2.13M ▲ |
| Q2-2025 | $51.3M ▲ | $49.38M ▲ | $-16.59M ▲ | -32.35% ▲ | $-0.56 ▲ | $-7.04M ▲ |
| Q1-2025 | $41.38M ▼ | $44.75M ▼ | $-20.71M ▲ | -50.05% ▲ | $-0.7 ▲ | $-11.38M ▲ |
| Q4-2024 | $44.51M | $49.16M | $-34.53M | -77.57% | $-1.19 | $-27.6M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $75.57M ▲ | $357.17M ▲ | $333.62M ▲ | $23.55M ▲ |
| Q3-2025 | $70.62M ▲ | $338.89M ▲ | $322.53M ▲ | $16.36M ▼ |
| Q2-2025 | $54.64M ▼ | $329.67M ▼ | $306.9M ▲ | $22.76M ▼ |
| Q1-2025 | $69.18M ▼ | $333.36M ▼ | $294.81M ▲ | $38.55M ▼ |
| Q4-2024 | $90.35M | $346.83M | $293.74M | $53.09M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-2.62M ▲ | $0 ▲ | $-3.75M ▼ | $0 ▼ | $0 ▼ | $0 ▲ |
| Q3-2025 | $-11.15M ▲ | $-11.25M ▲ | $-1.96M ▲ | $29.45M ▲ | $15.98M ▲ | $-13.21M ▲ |
| Q2-2025 | $-16.59M ▲ | $-18.7M ▲ | $-2.07M ▼ | $5.12M ▲ | $-14.54M ▲ | $-20.32M ▲ |
| Q1-2025 | $-20.71M ▲ | $-20.73M ▲ | $-1.34M ▲ | $-203K ▼ | $-21.17M ▼ | $-21.48M ▲ |
| Q4-2024 | $-34.53M | $-20.75M | $-1.82M | $74.49M | $50.65M | $-22.52M |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Asia Pacific | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
E M E A | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $30.00M ▲ |
Latin America | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
North America | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Establishment Labs Holdings Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong revenue momentum and a sizable, growing presence in a high‑value global niche; very attractive gross margins that suggest the products are economically compelling; and a clear, defensible competitive position built on differentiated technology, strong clinical data, and a rising consumer brand. The balance sheet currently provides a helpful cushion through solid liquidity and net cash, while the innovation pipeline offers multiple avenues for future expansion across products, procedures, and geographies.
The main risks center on financial sustainability and execution. The company is still generating significant operating and net losses, with heavy overhead relative to its scale and no clear evidence yet of consistent positive cash flow. Total liabilities are large compared with a thin equity base, which could become more problematic if losses persist and markets become less receptive to funding. On the business side, it faces powerful, well‑resourced competitors, heightened regulatory and safety scrutiny in the implant category, and the usual uncertainties of entering and scaling in major markets like the U.S. and China. Any clinical setback, regulatory delay, or misstep in execution could slow growth or pressure margins.
Looking ahead, Establishment Labs appears positioned as a high‑growth, innovation‑driven med‑tech company with meaningful upside potential if it can translate its competitive advantages into sustainable profitability and cash generation. The combination of strong product differentiation, growing brand recognition, and a robust pipeline suggests continued top‑line expansion is plausible. However, the financial profile is still transitionary: the company needs to demonstrate that it can scale revenue faster than costs, move EBITDA into positive territory, and eventually generate reliable free cash flow. The balance between these opportunities and the associated financial, regulatory, and competitive risks will shape how the story evolves over the next several years.

CEO
Fillipo Peter Caldini
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 43
Ratings Snapshot
Rating : C-
Most Recent Analyst Grades
Price Target
Institutional Ownership
JW ASSET MANAGEMENT, LLC
Shares:3.08M
Value:$242.62M
RTW INVESTMENTS, LP
Shares:2.59M
Value:$203.74M
BROWN ADVISORY INC
Shares:2.17M
Value:$170.54M
Summary
Showing Top 3 of 202

