Establishment Labs Financials

ESTA Stock  USD 46.07  0.50  1.10%   
Based on the key indicators related to Establishment Labs' liquidity, profitability, solvency, and operating efficiency, Establishment Labs Holdings is not in a good financial situation at this time. It has a very high probability of going through financial hardship in December. At present, Establishment Labs' Short and Long Term Debt Total is projected to increase significantly based on the last few years of reporting. The current year's Other Current Liabilities is expected to grow to about 14.5 M, whereas Common Stock Shares Outstanding is forecasted to decline to about 21.8 M. Key indicators impacting Establishment Labs' financial strength include:
Current ValueLast YearChange From Last Year 10 Year Trend
Current Ratio2.663.0604
Fairly Down
Slightly volatile
Investors should never underestimate Establishment Labs' ability to pay suppliers on time, ensure interest payments are not accumulating, and correctly time where and how to reinvest extra cash. Individual investors need to monitor Establishment Labs' cash flow, debt, and profitability to make informed and accurate decisions about investing in Establishment Labs Holdings.

Net Income

(74.58 Million)

  
Understanding current and past Establishment Labs Financials, including the trends in assets, liabilities, equity and income are directly related to making proper and timely investing decisions. All of Establishment Labs' financial statements are interrelated, with each one affecting the others. For example, an increase in Establishment Labs' assets may result in an increase in income on the income statement.

Establishment Labs Earnings Geography

Please note, the presentation of Establishment Labs' financial position, as portrayed in its financial statements, is often influenced by management's estimates, judgments, and sometimes even manipulations. In the best case, Establishment Labs' management is honest, while the outside auditors are strict and uncompromising. Please utilize our Beneish M Score to check the likelihood of Establishment Labs' management manipulating its earnings.

Establishment Labs Stock Summary

Establishment Labs competes with Orthopediatrics Corp, Integer Holdings, Treace Medical, CONMED, and Neuropace. Establishment Labs Holdings Inc., a medical technology company, manufactures and markets medical devices for aesthetic and reconstructive plastic surgery. Establishment Labs Holdings Inc. was incorporated in 2004 and is headquartered in Alajuela, Costa Rica. Establishment Labs is traded on NASDAQ Exchange in the United States.
Foreign Associate
  Indonesia
Specialization
Health Care, Health Care Equipment & Services
InstrumentUSA Stock View All
ExchangeNASDAQ Exchange
ISINVGG312491084
CUSIPG31249108
LocationBritish Virgin Islands
Business AddressBuilding B15 and
SectorHealth Care Equipment & Supplies
IndustryHealth Care
BenchmarkDow Jones Industrial
Websitewww.establishmentlabs.com
Phone506 2434 2400
CurrencyUSD - US Dollar

Establishment Labs Key Financial Ratios

Establishment Labs Key Balance Sheet Accounts

201920202021202220232024 (projected)
Total Assets116.5M156.4M139.5M211.1M268.6M150.6M
Other Current Liab11.8M14.2M16.2M16.5M12.8M14.5M
Other Liab5.5M3.8M3.1M1.6M1.5M1.4M
Net Tangible Assets35.7M70.3M45.9M(13.3M)(15.2M)(14.5M)
Net Debt10.5M(32.8M)391K112.3M152.2M159.8M
Retained Earnings(127.1M)(165.2M)(206.4M)(281.6M)(360.1M)(342.1M)
Accounts Payable10.4M9.7M14.5M20.0M41.6M43.7M
Cash37.7M84.5M53.4M66.4M40.0M47.6M
Other Assets368K664K558K1.3M1.5M785.7K
Net Receivables22.8M19.1M24.4M35.4M46.9M25.6M
Capital Surpluse21.2M26.7M36.6M49.9M57.4M60.3M
Inventory28.7M23.2M28.4M36.6M79.9M83.9M
Other Current Assets1.3M5.4M7.0M11.5M8.0M5.6M
Total Liab76.9M81.4M88.8M219.2M250.2M262.8M
Total Current Assets95.8M132.3M113.3M149.9M174.9M112.4M
Short Term Debt258K948K402K688K773K734.4K
Intangible Assets3.4M4.1M4.4M4.6M8.0M4.6M
Common Stock147.7M213.5M219.7M223.6M315.6M180.7M
Long Term Debt48.1M49.8M51.9M175.5M188.7M198.2M
Net Invested Capital87.8M124.8M102.6M175.5M207.1M127.1M
Net Working Capital72.6M106.4M81.4M110.9M117.8M87.1M

Establishment Labs Key Income Statement Accounts

201920202021202220232024 (projected)
Interest Income4K15K23K87K541K568.1K
Interest Expense8.7M9.4M9.1M11.8M15.4M9.4M
Total Revenue89.6M84.7M126.7M161.7M165.2M92.0M
Gross Profit54.9M52.5M85.4M106.6M107.0M58.1M
Operating Income(30.9M)(27.9M)(25.1M)(39.7M)(65.0M)(61.8M)
Cost Of Revenue34.7M32.2M41.3M55.1M58.2M34.0M
Income Before Tax(37.5M)(38.0M)(39.7M)(72.8M)(78.6M)(74.7M)
Net Income(38.2M)(38.1M)(41.1M)(75.2M)(78.5M)(74.6M)
Tax Provision640K104K1.4M2.4M3.2M3.4M
Net Interest Income(8.7M)(9.4M)(9.0M)(11.7M)(12.7M)(13.3M)
Ebit(30.9M)(28.6M)(30.7M)(61.1M)(63.2M)(60.0M)
Research Development15.0M13.8M18.3M20.3M26.4M16.0M
Ebitda(32.1M)(24.9M)(26.5M)(56.9M)(58.3M)(55.4M)
Income Tax Expense640K104K1.4M2.4M(81K)(77.0K)

Establishment Labs Key Cash Accounts

201920202021202220232024 (projected)
Change To Inventory(3.4M)4.8M(7.6M)(10.9M)(42.2M)(40.1M)
Investments(7.8M)(5.6M)(7.2M)(34.8M)(24.5M)(23.3M)
Change In Cash(15.0M)46.9M(31.1M)12.9M(26.3M)(25.0M)
Net Borrowings24.5M(277K)(175K)96.4M110.9M116.4M
Free Cash Flow(37.0M)(16.4M)(34.3M)(86.4M)(113.1M)(107.4M)
Depreciation3.3M3.7M4.1M4.3M4.9M3.5M
Other Non Cash Items2.2M1.4M5.5M26.8M8.6M8.2M
Capital Expenditures7.0M3.9M6.7M34.3M24.5M12.3M
Net Income(38.2M)(38.1M)(41.1M)(75.2M)(78.5M)(74.6M)
End Period Cash Flow37.7M84.5M53.4M66.4M40.0M47.6M
Change To Netincome7.1M2.2M13.8M22.1M25.4M26.6M

Establishment Financial Ratios Relationships

Comparative valuation techniques use various fundamental indicators to help in determining Establishment Labs's current stock value. Our valuation model uses many indicators to compare Establishment Labs value to that of its competitors to determine the firm's financial worth. You can analyze the relationship between different fundamental ratios across Establishment Labs competition to find correlations between indicators driving Establishment Labs's intrinsic value. More Info.
Establishment Labs Holdings is rated below average in return on equity category among its peers. It is rated below average in return on asset category among its peers . At present, Establishment Labs' Return On Equity is projected to slightly decrease based on the last few years of reporting. The reason why the comparable model can be used in almost all circumstances is due to the vast number of multiples that can be utilized, such as the price-to-earnings (P/E), price-to-book (P/B), price-to-sales (P/S), price-to-cash flow (P/CF), and many others. The P/E ratio is the most commonly used of these ratios because it focuses on the Establishment Labs' earnings, one of the primary drivers of an investment's value.

Establishment Labs' Earnings Breakdown by Geography

Establishment Labs Systematic Risk

Establishment Labs' systematic risk plays a vital role in portfolio allocation when considering its stock to be added to a well-diversified portfolio. Establishment Labs volatility which cannot be eliminated through diversification, requires returns over the risk-free rate. Over the long run, a well-diversified portfolio provides returns that match its exposure to systematic risk. In this case, investors face a trade-off between expected returns and systematic risk and, therefore, can only reduce a portfolio's exposure to systematic risk by sacrificing expected returns on the portfolio.
The output start index for this execution was fourteen with a total number of output elements of fourty-seven. The Beta measures systematic risk based on how returns on Establishment Labs correlated with the market. If Beta is less than 0 Establishment Labs generally moves in the opposite direction as compared to the market. If Establishment Labs Beta is about zero movement of price series is uncorrelated with the movement of the benchmark. if Beta is between zero and one Establishment Labs is generally moves in the same direction as, but less than the movement of the market. For Beta = 1 movement of Establishment Labs is generally in the same direction as the market. If Beta > 1 Establishment Labs moves generally in the same direction as, but more than the movement of the benchmark.

Establishment Labs Thematic Clasifications

Establishment Labs Holdings is part of Medical Equipment investing theme. If you are a theme-oriented, socially responsible, and at the same time, a result-driven investor, you can align your investing habits with your values without jeopardizing your expectations about returns. You can easily create an optimal portfolio of stocks, ETFs, funds, or cryptocurrencies based on a specific theme of your liking. USA Equities from Medical Equipment industry as classified by Fama & French. Fama and French investing themes focus on testing asset pricing under different economic assumptions
Medical EquipmentView
This theme covers USA Equities from Medical Equipment industry as classified by Fama & French. Fama and French investing themes focus on testing asset pricing under different economic assumptions. Get More Thematic Ideas
Today, most investors in Establishment Labs Stock are looking for potential investment opportunities by analyzing not only static indicators but also various Establishment Labs' growth ratios. Consistent increases or decreases in fundamental ratios usually indicate a possible pattern that can be successfully translated into profits. However, when comparing two companies, knowing each company's growth growth rates may not be enough to decide which company is a better investment. That's why investors frequently use static breakdown of Establishment Labs growth as a starting point in their analysis.

Price Earnings To Growth Ratio

27.3

At present, Establishment Labs' Price Earnings To Growth Ratio is projected to increase significantly based on the last few years of reporting.

Establishment Labs November 28, 2024 Opportunity Range

Along with financial statement analysis, the daily predictive indicators of Establishment Labs help investors to analyze its daily demand and supply, volume, patterns, and price swings to determine the real value of Establishment Labs Holdings. We use our internally-developed statistical techniques to arrive at the intrinsic value of Establishment Labs Holdings based on widely used predictive technical indicators. In general, we focus on analyzing Establishment Stock price patterns and their correlations with different microeconomic environment and drivers. We also apply predictive analytics to build Establishment Labs's daily price indicators and compare them against related drivers.

Complementary Tools for Establishment Stock analysis

When running Establishment Labs' price analysis, check to measure Establishment Labs' market volatility, profitability, liquidity, solvency, efficiency, growth potential, financial leverage, and other vital indicators. We have many different tools that can be utilized to determine how healthy Establishment Labs is operating at the current time. Most of Establishment Labs' value examination focuses on studying past and present price action to predict the probability of Establishment Labs' future price movements. You can analyze the entity against its peers and the financial market as a whole to determine factors that move Establishment Labs' price. Additionally, you may evaluate how the addition of Establishment Labs to your portfolios can decrease your overall portfolio volatility.
Stock Tickers
Use high-impact, comprehensive, and customizable stock tickers that can be easily integrated to any websites
Cryptocurrency Center
Build and monitor diversified portfolio of extremely risky digital assets and cryptocurrency
Funds Screener
Find actively-traded funds from around the world traded on over 30 global exchanges
Portfolio Volatility
Check portfolio volatility and analyze historical return density to properly model market risk
Headlines Timeline
Stay connected to all market stories and filter out noise. Drill down to analyze hype elasticity
USA ETFs
Find actively traded Exchange Traded Funds (ETF) in USA
Commodity Channel
Use Commodity Channel Index to analyze current equity momentum
Content Syndication
Quickly integrate customizable finance content to your own investment portal
Idea Optimizer
Use advanced portfolio builder with pre-computed micro ideas to build optimal portfolio