Income statement, balance sheet and cash flow statement for the last 5 fiscal years, taken from the XBRL data Tenon Medical, Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2022
FY2022
FY2023
FY2024
FY2025
Revenue
0.16
0.69
2.93
3.28
3.94
Cost of revenue
0.06
1.33
1.69
1.57
1.59
Gross profit
0.11
-0.64
1.24
1.71
2.36
Research and development
1.72
2.83
3.16
2.6
2.15
Selling and marketing
2.14
7.83
6.78
5.11
6.03
General and administrative
2.71
7.42
7.03
7.77
6.98
Operating expenses
6.57
18.1
17
15.5
15.2
Operating income
-6.46
-18.7
-15.7
-13.8
-12.8
Interest expense
0.62
0.35
0.02
0.03
Other non-operating income
-0.62
-0.19
0.15
0.09
0.24
Pre-tax income
-7.08
-18.9
-15.6
-13.7
-12.6
Net income to minority interests
-0.03
0
Net income
-7.05
-18.9
-15.6
-13.7
-12.6
EBITDA
-6.46
-18.6
-15.5
-13.4
-12.5
EPS, basic
-624.60
-188.74
-68.64
-11.26
-1.70
EPS, diluted
-624.60
-188.74
-68.64
-11.26
-1.70
Shares, basic (weighted)
0
0
0
0
0.01
Shares, diluted (weighted)
0
0
0
0
0.01
Balance sheet
FY2022
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
2.92
2.13
2.43
6.54
3.76
Short-term investments
4.4
6.44
Receivables
0.08
0.23
0.52
0.86
1.7
Inventory
0.19
0.42
0.55
0.61
1.05
Other current assets
0.09
0.13
0.39
0.21
0.26
Total current assets
7.67
9.35
3.89
8.21
6.77
Property, plant and equipment
0.1
0.79
0.96
0.75
0.92
Lease right-of-use assets
1.08
0.87
0.65
0.4
0.13
Goodwill
2.41
Intangible assets
0.49
Total assets
9.27
11.1
6.35
9.84
10.8
Accounts payable
0.48
0.55
0.43
0.37
0.85
Accrued liabilities
1.07
0.72
0.81
0.91
1.64
Total current liabilities
15.3
2.53
3.14
1.87
3.21
Lease liabilities
0.91
0.68
0.43
0.14
Total liabilities
16.2
4.84
5.57
3.87
5.72
Paid-in capital
0.11
45.8
55.9
71
83.3
Retained earnings
-20.6
-39.5
-55.1
-68.7
-81.3
Other comprehensive income
-0.09
-0.1
-0.05
Shareholders' equity
-20.6
6.25
0.78
5.97
5.04
Total equity
-20.6
6.25
0.78
5.97
5.04
Total liabilities and equity
9.27
11.1
6.35
9.84
10.8
Shares outstanding
0.01
0.14
0.33
3.14
0.31
Cash flow statement
FY2022
FY2022
FY2023
FY2024
FY2025
Net income
-7.08
-18.9
-15.6
-13.7
-12.6
Depreciation and amortization
0
0.08
0.2
0.41
0.26
Stock-based compensation
0.38
2.9
4.15
3.85
1.69
Change in receivables
-0.06
-0.15
-0.29
-0.39
-0.85
Change in inventory
-0.15
-0.23
-0.14
-0.05
-0.39
Change in payables
0.44
0.07
-0.12
-0.06
0.49
Cash from operations
-4.29
-12
-12.2
-9.88
-10.7
Capital expenditures
-0.1
-0.85
-0.36
-0.19
-0.27
Purchases of investments
-4.4
-10.1
-0.49
Sales and maturities of investments
0
8.08
Cash from investing
-4.5
-2.88
6.14
-0.19
-1.02
Debt issued
0.5
Stock issued
0
14.1
0.5
2.11
Cash from financing
11.5
14.1
6.3
14.1
8.99
Exchange rate effect
-0
0.01
0.04
0.05
Net change in cash
2.67
-0.79
0.3
4.11
-2.78
Free cash flow
-4.39
-12.9
-12.5
-10.1
-11
Interest paid
0
0
Income taxes paid
0
0
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $3.13 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
66.8%
Gross profit / revenue.
Operating margin
-242.7%
Operating income / revenue.
EBITDA margin
-237.1%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-257.9%
Net income / revenue.
FCF margin
-227.3%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-221.5%
Cash from operations / revenue.
Return on assets (ROA)
-138.0%
Net income / average total assets.
R&D / revenue
44.9%
Research and development expense / revenue.
Stock-based pay / revenue
21.6%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
5.8%
Capital expenditures / revenue.
D&A / revenue
5.6%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
20.4%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
78.7%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
37.8%
Gross profit vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-15.6%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-6.9%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
9.3%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-1.0%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
508.2%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
319.5%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
0.58x
Current assets / current liabilities.
Quick ratio
0.44x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.20x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$41,759.00
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$16,195.00
Revenue / diluted weighted shares.
FCF per share
-$36,814.00
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$35,872.00
Cash from operations / diluted weighted shares.
Book value per share
-$5.27
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.39x
Market cap / revenue.
EV/Sales
0.08x
Enterprise value / revenue.
FCF yield
-578.3%
Free cash flow / market cap.
Earnings yield
-656.0%
Net income / market cap (the inverse of P/E).
What was Tenon Medical, Inc.'s revenue in fiscal 2025?
Tenon Medical, Inc. reported revenue of $3.9M for fiscal 2025, 20.4% higher than the year before.
Was Tenon Medical, Inc. profitable in fiscal 2025?
No. It reported a net loss of $12.6M.
How much free cash flow did Tenon Medical, Inc. generate in fiscal 2025?
Cash from operations of $10.7M minus capital expenditures of $273.0K left free cash flow of -$11.0M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.