For the twelve months ended Sep 30, 2026, Establishment Labs Holdings Inc. reported $264.03M of revenue and -$38.45M of net income.
ESTA revenue was $71.99M in fiscal Q3 2026 (ended Sep 30, 2026), up 33.9% from a year earlier and up 6.6% from the prior quarter. For the full fiscal 2025 it was $211.08M, up 27.1% from fiscal 2024. Compound annual growth was +20.0% over 5 years. It rose in 7 of the last 8 fiscal years. Fiscal 2025 is the highest of the 9 fiscal years on file.
ESTA net income was -$10.71M in fiscal Q3 2026 (ended Sep 30, 2026), compared with -$11.15M a year earlier. For the full fiscal 2025 it was -$51.06M, compared with -$84.60M in fiscal 2024.
ESTA diluted EPS was -$0.35 in fiscal Q3 2026 (ended Sep 30, 2026), compared with -$0.38 a year earlier. For the full fiscal 2025 it was -$1.72, compared with -$3.00 in fiscal 2024.
ESTA free cash flow was $6.81M in fiscal Q3 2026 (ended Sep 30, 2026), compared with -$13.10M a year earlier. For the full fiscal 2025 it was -$56.94M, compared with -$64.63M in fiscal 2024.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $211.08M | $166.03M | $165.15M | $161.70M | $126.68M | $84.68M | $89.56M | $61.21M | $34.68M |
| Cost of revenue | $64.77M | $56.50M | $58.17M | $55.10M | $41.28M | $32.17M | $34.70M | $25.09M | $16.98M |
| Gross profit | $146.31M | $109.53M | $106.98M | $106.59M | $85.40M | $52.50M | $54.86M | $36.12M | $17.70M |
| Research and development | $20.25M | $19.71M | $26.43M | $20.27M | $18.32M | $13.79M | $14.99M | $12.69M | $6.86M |
| Selling, general and admin | $165.07M | $139.81M | $145.57M | $125.98M | $92.23M | $66.63M | $70.81M | $47.30M | $30.82M |
| Operating income | -$39.01M | -$49.99M | -$65.03M | -$39.66M | -$25.14M | -$27.92M | -$30.94M | -$23.86M | -$19.98M |
| Interest expense | $25.26M | $20.83M | $15.39M | $11.76M | $9.06M | $9.37M | $8.70M | $8.81M | $10.42M |
| Pre-tax income | -$58.02M | -$84.63M | -$78.58M | -$72.82M | -$39.71M | -$38.02M | -$37.51M | -$20.88M | -$34.79M |
| Income tax | -$6.96M | -$32.0K | -$81.0K | $2.38M | $1.43M | $104.0K | $640.0K | $215.0K | $105.0K |
| Net income | -$51.06M | -$84.60M | -$78.50M | -$75.21M | -$41.14M | -$38.12M | -$38.15M | -$21.10M | -$34.90M |
| EPS, basic | -$1.72 | -$3.00 | -$3.07 | -$3.08 | -$1.72 | -$1.63 | -$1.86 | -$1.22 | -$3.41 |
| EPS, diluted | -$1.72 | -$3.00 | -$3.07 | -$3.08 | -$1.72 | -$1.63 | -$1.86 | -$1.22 | -$3.41 |
| Diluted shares | 29.6M | 28.2M | 25.6M | 24.5M | 24.0M | 23.3M | 20.5M | 17.4M | 10.2M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $75.57M | $90.35M | $40.03M | $66.36M | $53.41M | $84.52M | $37.66M | $52.64M | $10.86M |
| Receivables | $77.50M | $65.00M | $46.92M | $35.42M | $24.44M | $19.13M | $22.77M | $17.65M | $13.11M |
| Inventory | $85.61M | $78.77M | $79.47M | $36.58M | $28.41M | $23.21M | $28.66M | $24.84M | $13.17M |
| Current assets | $249.94M | $243.04M | $174.90M | $149.90M | $113.27M | $132.30M | $95.84M | $99.44M | $39.38M |
| Goodwill | $1.21M | $1.21M | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K |
| Total assets | $357.17M | $346.83M | $268.64M | $211.06M | $139.53M | $156.39M | $116.53M | $116.57M | $57.09M |
| Current liabilities | $82.14M | $68.28M | $57.15M | $38.96M | $31.89M | $25.90M | $23.24M | $16.45M | $57.44M |
| Short-term debt | - | $0 | - | - | - | - | - | - | - |
| Long-term debt | $247.52M | $219.58M | $188.74M | $175.46M | $51.91M | $49.83M | $48.14M | - | - |
| Total debt | $247.52M | $219.58M | $188.74M | $175.46M | $51.91M | $49.83M | $48.14M | - | - |
| Total liabilities | $333.62M | $293.74M | $250.25M | $219.25M | $88.79M | $81.43M | $76.92M | $47.09M | $62.11M |
| Shareholders' equity | $23.55M | $53.09M | $18.39M | -$8.19M | $50.74M | $74.96M | $39.61M | $69.48M | -$5.01M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$50.89M | -$58.52M | -$88.51M | -$52.17M | -$27.53M | -$12.51M | -$29.98M | -$33.88M | -$31.97M |
| Capital expenditures | $6.05M | $6.11M | $7.91M | $2.85M | $2.42M | $2.11M | $6.29M | $1.73M | $901.0K |
| Free cash flow | -$56.94M | -$64.63M | -$96.42M | -$55.02M | -$29.96M | -$14.62M | -$36.27M | -$35.62M | -$32.87M |
| Investing cash flow | -$7.03M | -$15.61M | -$24.55M | -$34.79M | -$7.16M | -$5.56M | -$7.77M | -$5.73M | -$845.0K |
| Financing cash flow | $40.43M | $125.89M | $86.23M | $100.25M | $4.05M | $64.67M | $22.79M | $81.53M | $42.99M |
| Share repurchases | - | - | - | - | - | - | - | $0 | $4.51M |
| Stock-based compensation | $11.41M | $14.40M | $14.36M | $13.36M | $10.41M | - | - | - | - |
| Depreciation and amortization | $6.20M | $4.70M | $2.80M | $2.50M | $2.50M | - | - | - | - |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 27.1% | 0.5% | 2.1% | 27.6% | 49.6% | -5.5% | 46.3% | 76.5% | - |
| Gross margin | 69.3% | 66.0% | 64.8% | 65.9% | 67.4% | 62.0% | 61.3% | 59.0% | 51.0% |
| Operating margin | -18.5% | -30.1% | -39.4% | -24.5% | -19.8% | -33.0% | -34.5% | -39.0% | -57.6% |
| Net margin | -24.2% | -51.0% | -47.5% | -46.5% | -32.5% | -45.0% | -42.6% | -34.5% | -100.6% |
| Free cash flow margin | -27.0% | -38.9% | -58.4% | -34.0% | -23.6% | -17.3% | -40.5% | -58.2% | -94.8% |
| Return on equity | -216.9% | -159.3% | -426.8% | - | -81.1% | -50.9% | -96.3% | -30.4% | - |
| Return on assets | -14.3% | -24.4% | -29.2% | -35.6% | -29.5% | -24.4% | -32.7% | -18.1% | -61.1% |
| Current ratio | 3.04 | 3.56 | 3.06 | 3.85 | 3.55 | 5.11 | 4.12 | 6.05 | 0.69 |
| Debt to equity | 10.51 | 4.14 | 10.26 | - | 1.02 | 0.66 | 1.22 | - | - |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $71.99M | $67.54M | $59.88M | $64.62M | $53.78M | $51.30M | $41.38M | $44.51M | $40.23M | $44.12M | $37.17M | $31.56M |
| Cost of revenue | $22.28M | $19.83M | $17.54M | $19.09M | $16.09M | $16.03M | $13.57M | $14.02M | $14.51M | $15.18M | $12.79M | $10.97M |
| Gross profit | $49.71M | $47.71M | $42.34M | $45.53M | $37.70M | $35.27M | $27.81M | $30.49M | $25.72M | $28.94M | $24.38M | $20.59M |
| Research and development | $4.31M | $5.10M | $5.24M | $5.43M | $4.55M | $5.20M | $5.05M | $5.14M | $4.80M | $5.49M | $4.27M | $5.82M |
| Selling, general and admin | $48.02M | $46.91M | $43.60M | $44.03M | $37.17M | $44.18M | $39.70M | $44.02M | $34.05M | $32.79M | $28.94M | $36.88M |
| Operating income | -$2.62M | -$4.29M | -$6.51M | -$3.93M | -$4.03M | -$14.11M | -$16.95M | -$18.67M | -$13.14M | -$9.34M | -$8.83M | -$22.11M |
| Interest expense | $6.81M | $7.03M | $7.09M | $7.24M | $6.20M | $5.96M | $5.85M | $5.95M | $5.31M | $5.19M | $4.38M | $4.34M |
| Pre-tax income | -$10.10M | -$11.74M | -$13.09M | -$11.91M | -$10.72M | -$15.59M | -$19.80M | -$35.94M | -$16.17M | -$16.75M | -$15.76M | -$23.05M |
| Income tax | $612.0K | $6.0K | $288.0K | -$9.30M | $424.0K | $1.00M | $914.0K | -$1.41M | $510.0K | $428.0K | $438.0K | -$2.50M |
| Net income | -$10.71M | -$11.75M | -$13.38M | -$2.62M | -$11.15M | -$16.59M | -$20.71M | -$34.53M | -$16.68M | -$17.18M | -$16.20M | -$20.54M |
| EPS, basic | -$0.35 | -$0.39 | -$0.45 | -$0.07 | -$0.38 | -$0.57 | -$0.70 | -$1.21 | -$0.59 | -$0.62 | -$0.58 | -$0.82 |
| EPS, diluted | -$0.35 | -$0.39 | -$0.45 | -$0.07 | -$0.38 | -$0.57 | -$0.70 | -$1.21 | -$0.59 | -$0.62 | -$0.58 | -$0.82 |
| Diluted shares | 30.4M | 30.1M | 29.9M | - | 29.6M | 28.9M | 29.5M | - | 28.2M | 27.9M | 27.8M | - |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $75.81M | $71.16M | $68.10M | $75.57M | $70.62M | $54.64M | $69.18M | $90.35M | $39.70M | $54.60M | $72.98M | $40.03M |
| Receivables | $77.92M | $75.65M | $77.08M | $77.50M | $71.44M | $70.09M | $63.24M | $65.00M | $67.25M | $59.98M | $50.84M | $46.92M |
| Inventory | $85.01M | $84.98M | $86.66M | $85.61M | $88.16M | $94.68M | $90.42M | $78.77M | $67.12M | $64.21M | $72.49M | $79.47M |
| Current assets | $255.72M | $247.73M | $245.83M | $249.94M | $239.60M | $229.17M | $231.70M | $243.04M | $182.95M | $186.13M | $203.69M | $174.90M |
| Goodwill | $1.21M | $1.21M | $1.21M | $1.21M | $1.21M | $1.21M | $1.21M | $1.21M | $465.0K | $465.0K | $465.0K | $465.0K |
| Total assets | $358.88M | $351.93M | $351.04M | $357.17M | $338.89M | $329.67M | $333.36M | $346.83M | $282.69M | $285.09M | $301.84M | $268.64M |
| Current liabilities | $71.61M | $64.56M | $83.15M | $82.14M | $71.98M | $80.74M | $69.04M | $68.28M | $50.50M | $41.89M | $48.02M | $57.15M |
| Short-term debt | - | - | - | - | $10.00M | $5.00M | - | $0 | - | - | - | - |
| Long-term debt | $267.82M | $261.70M | $248.59M | $247.52M | $246.46M | $221.13M | $220.34M | $219.58M | $194.36M | $193.73M | $192.19M | $188.74M |
| Total debt | $267.82M | $261.70M | $248.59M | $247.52M | $256.46M | $226.13M | $220.34M | $219.58M | $194.36M | $193.73M | $192.19M | $188.74M |
| Total liabilities | $343.28M | $330.32M | $336.25M | $333.62M | $322.53M | $306.90M | $294.81M | $293.74M | $249.97M | $240.07M | $244.93M | $250.25M |
| Shareholders' equity | $15.59M | $21.61M | $14.78M | $23.55M | $16.36M | $22.76M | $38.55M | $53.09M | $32.71M | $45.02M | $56.91M | $18.39M |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $7.70M | -$16.60M | -$4.31M | -$162.0K | -$11.25M | -$18.75M | -$20.73M | -$20.75M | -$12.46M | -$14.15M | -$11.15M | -$8.15M |
| Capital expenditures | $885.0K | $3.66M | $1.85M | $1.82M | $1.85M | $1.62M | $753.0K | $531.0K | $1.47M | $798.0K | $3.31M | $655.0K |
| Free cash flow | $6.81M | -$20.26M | -$6.16M | -$1.99M | -$13.10M | -$20.38M | -$21.48M | -$21.28M | -$13.93M | -$14.95M | -$14.46M | -$8.80M |
| Investing cash flow | -$2.63M | -$3.65M | -$1.96M | -$1.66M | -$1.96M | -$2.07M | -$1.34M | -$1.82M | -$2.77M | -$4.40M | -$6.63M | -$4.62M |
| Financing cash flow | -$99.0K | $23.46M | -$864.0K | $6.05M | $29.45M | $5.13M | -$203.0K | $74.49M | -$28.0K | $389.0K | $51.04M | $65.0K |
| Stock-based compensation | $2.95M | $3.23M | $3.00M | $2.60M | $2.99M | $3.39M | $2.43M | $3.55M | $3.66M | $3.76M | $3.44M | $3.45M |
| Depreciation and amortization | - | - | $1.60M | $1.50M | $1.50M | $1.60M | $1.60M | $1.50M | $1.30M | $900.0K | $900.0K | $800.0K |
| Line item | Sep 30, 2026 | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 33.9% | 31.7% | 44.7% | 45.2% | 33.7% | 16.3% | 11.3% | 41.0% | 4.5% | -9.2% | -20.1% | -28.0% |
| Gross margin | 69.1% | 70.6% | 70.7% | 70.5% | 70.1% | 68.8% | 67.2% | 68.5% | 63.9% | 65.6% | 65.6% | 65.2% |
| Operating margin | -3.6% | -6.4% | -10.9% | -6.1% | -7.5% | -27.5% | -41.0% | -41.9% | -32.7% | -21.2% | -23.8% | -70.1% |
| Net margin | -14.9% | -17.4% | -22.3% | -4.0% | -20.7% | -32.3% | -50.1% | -77.6% | -41.5% | -38.9% | -43.6% | -65.1% |
| Free cash flow margin | 9.5% | -30.0% | -10.3% | -3.1% | -24.4% | -39.7% | -51.9% | -47.8% | -34.6% | -33.9% | -38.9% | -27.9% |
| Current ratio | 3.57 | 3.84 | 2.96 | 3.04 | 3.33 | 2.84 | 3.36 | 3.56 | 3.62 | 4.44 | 4.24 | 3.06 |
| Debt to equity | 17.17 | 12.11 | 16.82 | 10.51 | 15.67 | 9.93 | 5.72 | 4.14 | 5.94 | 4.30 | 3.38 | 10.26 |
Source: XBRL data Establishment Labs Holdings Inc. files with the SEC, latest filing dated Nov 6, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| ESTA | $264.03M | +38.3% | -$38.45M | -14.6% | $2.00B |
| ISRG | $11.58B | +20.5% | $2.96B | 25.5% | $156.96B |
| EW | $6.67B | +13.4% | $1.02B | 15.3% | $58.73B |
| STE | $6.17B | +8.1% | $826.90M | 13.4% | $24.60B |
| ZBH | $8.57B | +7.0% | $767.30M | 9.0% | $19.98B |
| MAS | $7.67B | +0.9% | $926.00M | 12.1% | $15.85B |
| SNN | $6.16B | +6.1% | $625.00M | 10.1% | $13.04B |
| ALGN | $4.16B | +4.4% | $491.87M | 11.8% | $11.70B |
| AIT | $5.06B | +8.5% | $424.12M | 8.4% | $10.35B |