
SI-BONE Inc
NASDAQ:SIBN

Balance Sheet
Balance Sheet Decomposition
SI-BONE Inc
Current Assets | 207.8m |
Cash & Short-Term Investments | 150m |
Receivables | 27.5m |
Other Current Assets | 30.3m |
Non-Current Assets | 22.7m |
PP&E | 22.4m |
Other Non-Current Assets | 300k |
Balance Sheet
SI-BONE Inc
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
20
|
28
|
22
|
25
|
10
|
54
|
63
|
21
|
33
|
35
|
|
Cash Equivalents |
20
|
28
|
22
|
25
|
10
|
54
|
63
|
21
|
33
|
35
|
|
Short-Term Investments |
0
|
0
|
0
|
97
|
81
|
143
|
84
|
77
|
133
|
115
|
|
Total Receivables |
6
|
6
|
7
|
9
|
12
|
14
|
14
|
21
|
22
|
27
|
|
Accounts Receivables |
6
|
6
|
7
|
9
|
12
|
14
|
14
|
21
|
22
|
27
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
3
|
2
|
3
|
3
|
6
|
6
|
12
|
17
|
20
|
27
|
|
Other Current Assets |
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
|
Total Current Assets |
30
|
36
|
34
|
136
|
112
|
218
|
176
|
138
|
211
|
208
|
|
PP&E Net |
4
|
3
|
2
|
2
|
4
|
5
|
14
|
20
|
19
|
22
|
|
PP&E Gross |
4
|
3
|
2
|
2
|
4
|
5
|
14
|
20
|
19
|
22
|
|
Accumulated Depreciation |
1
|
2
|
3
|
3
|
4
|
5
|
7
|
10
|
15
|
20
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
35
N/A
|
39
+11%
|
36
-9%
|
139
+287%
|
117
-16%
|
223
+91%
|
191
-15%
|
158
-17%
|
230
+46%
|
230
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
3
|
1
|
2
|
2
|
3
|
3
|
3
|
6
|
5
|
6
|
|
Accrued Liabilities |
3
|
3
|
5
|
6
|
8
|
10
|
12
|
13
|
17
|
20
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
8
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
1
|
1
|
1
|
1
|
4
|
1
|
1
|
2
|
2
|
1
|
|
Total Current Liabilities |
7
|
13
|
8
|
9
|
19
|
14
|
17
|
21
|
23
|
27
|
|
Long-Term Debt |
26
|
22
|
39
|
39
|
35
|
40
|
35
|
35
|
36
|
35
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
2
|
1
|
|
Total Liabilities |
33
N/A
|
35
+7%
|
47
+33%
|
48
+3%
|
54
+12%
|
54
0%
|
56
+4%
|
59
+6%
|
61
+3%
|
63
+4%
|
|
Equity | |||||||||||
Common Stock |
93
|
113
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
96
|
117
|
140
|
157
|
196
|
239
|
296
|
357
|
400
|
431
|
|
Additional Paid In Capital |
6
|
8
|
10
|
247
|
258
|
408
|
430
|
455
|
569
|
598
|
|
Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Total Equity |
3
N/A
|
4
+69%
|
11
N/A
|
90
N/A
|
63
-30%
|
169
+169%
|
134
-21%
|
98
-27%
|
169
+72%
|
167
-1%
|
|
Total Liabilities & Equity |
35
N/A
|
39
+11%
|
36
-9%
|
139
+287%
|
117
-16%
|
223
+91%
|
191
-15%
|
158
-17%
|
230
+46%
|
230
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
22
|
22
|
22
|
25
|
25
|
33
|
34
|
35
|
41
|
42
|