Shoulder Innovations reported cash from operations of -$7.39M and free cash flow of -$9.55M for the quarter ended Jun 2026, down 54.1% year over year. This cash flow statement covers 9 quarters of results from Jun 2024 through Jun 2026, standardized by Business Quant from the company’s SEC filings.
| Cash Flow StatementCash Flow | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 | Mar2026 | Jun2026 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Net Income | -4.17M | -4.06M | -3.79M | -4.66M | -19.20M | -8.73M | -7.77M | -8.38M | -10.15M |
| Depreciation and DepletionDep. & Depletion | 0.44M | 0.49M | 0.54M | 0.59M | 0.64M | 0.77M | 0.91M | 1.06M | 1.11M |
| Depreciation, Depletion & Amortization | |||||||||
| Amortization of Deferred ChargesAmort. Deferred Charges | 0.06M | 0.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | |
| Depreciation & Amortization (CF)Dep. & Amort. | 0.44M | 0.56M | 0.62M | 0.67M | 0.72M | 0.84M | 0.98M | 1.13M | 1.13M |
| Share-based CompensationStock Comp. | 0.24M | 0.18M | 0.13M | 0.19M | 0.30M | 0.38M | 0.73M | 1.08M | |
| Gains from Investment SecuritiesGains Investment | 0.13M | 0.30M | 0.16M | 0.05M | 0.20M | 0.00M | 0.16M | -0.20M | |
| Other non-cash itemsOther Non-Cash | 0.01M | -0.57M | 0.07M | -0.01M | 0.12M | 0.59M | |||
| Change in Working Capital | |||||||||
| Change in ReceivablesChange Receivables | 0.06M | 0.66M | 1.46M | 0.36M | 0.24M | 1.24M | 2.39M | 0.47M | |
| Change in InventoryChange Inventory | 1.39M | 1.63M | -0.85M | 3.98M | 2.28M | 2.23M | 0.24M | 1.09M | |
| Change in Account PayablesChange Payables | 0.16M | 2.18M | -2.12M | 3.10M | 0.81M | 1.58M | -3.22M | 1.00M | |
| Change in Other Operating AssetsOther Assets Change | 0.18M | -0.11M | 0.55M | -0.29M | 1.02M | -0.19M | 0.19M | 0.62M | |
| Other Working Capital ChangesOther WC Changes | -0.14M | 0.42M | 0.77M | 1.19M | 0.77M | -0.82M | 0.19M | 0.72M | |
| Cash from OperationsCash from Ops. | -4.89M | -3.27M | -6.48M | -4.80M | -8.56M | -8.78M | -12.36M | -7.39M | |
| Investing Activities | |||||||||
| Capital ExpendituresCapex | 0.89M | 1.04M | 0.84M | 1.47M | 2.82M | 2.28M | 2.74M | 2.16M | |
| Change in Property, Plant and EquipmentChange in PP&E | -0.89M | -1.04M | -0.84M | -1.47M | -2.82M | -2.28M | -2.74M | -2.16M | |
| Purchase of InvestmentsInvestments Purchased | 0.33M | 0.91M | 20.06M | 0.42M | 75.11M | 23.91M | 18.17M | ||
| Sale and Maturity of InvestmentsInvestments Sold | 6.12M | 5.60M | 7.83M | 9.08M | 5.48M | 8.91M | 17.78M | 22.60M | |
| Cash from Investing ActivitiesCash from Investing | 4.90M | 3.65M | -13.07M | 7.19M | -72.44M | -17.28M | -3.12M | 20.44M | |
| Financing Activities | |||||||||
| Debt Issuance and Repayment | |||||||||
| Long-Term Debt IssuancesLT Debt Issuance | 39.86M | ||||||||
| Non-Current Debt | 39.86M | ||||||||
| Net Debt Issuances and RepaymentsNet Debt Issuance | 39.86M | ||||||||
| Change in Capital Stock | |||||||||
| Common Stock IssuedStock Issued | 0.07M | 0.16M | 0.35M | 67.07M | -2.00M | 0.10M | 0.42M | ||
| Net Shares Issued and RepurchasedNet Shares Issued | 0.07M | 0.16M | 0.35M | 67.07M | -2.00M | 0.10M | 0.42M | ||
| Net Preferred Shares Issued and RepurchasedNet Pref. Shares Issued | 19.63M | 19.92M | -0.05M | ||||||
| Net Equity Issued and RepurchasedNet Equity Issued | 0.07M | 19.79M | 20.27M | 67.03M | -2.00M | 0.10M | 0.42M | ||
| Cash from Financing ActivitiesCash from Financing | 0.07M | 19.79M | 18.29M | 108.87M | -2.00M | 0.10M | -0.08M | ||
| Additional items | |||||||||
| Change in Cash | 0.08M | 0.38M | 0.25M | 20.68M | 27.88M | -28.06M | -15.38M | 12.97M | |
| Ending Cash Balance | 5.67M | 5.75M | 6.12M | 6.37M | 27.05M | 54.93M | 26.87M | 11.49M | 24.46M |
| Free Cash FlowFCF | -5.78M | -4.32M | -7.32M | -6.27M | -11.37M | -11.07M | -15.09M | -9.55M | |
| Net Cash FlowNCF | 0.08M | 0.38M | 0.25M | 20.68M | 27.88M | -28.06M | -15.38M | 12.97M | |
| Interest Paid | 0.45M | 0.44M | 0.43M | 0.43M | 0.42M | 0.41M | 0.41M | 0.84M |
Pull Shoulder Innovations's standardized financial statements into your own models, spreadsheets and apps with the Business Quant Financial Statements API. The request below follows the statement, frequency and period selected above. Swap YOUR_API_KEY for your own key.
https://data.businessquant.com/statements?ticker=SI&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEYimport requests
url = "https://data.businessquant.com/statements"
params = {"ticker": "SI", "statement": "CF", "frequency": "Quarter", "period": "all", "api_key": "YOUR_API_KEY"}
data = requests.get(url, params=params).json()const res = await fetch("https://data.businessquant.com/statements?ticker=SI&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEY");
const data = await res.json();