Establishment Labs Holdings Inc. (ESTA) Balance Sheet
ESTA balance sheet, 2025
December 31, 2025 · U.S. dollars$357.2M assets = $333.6M liabilities + $23.5M equity
Both columns are drawn to the same scale: what ESTA owns equals what it owes plus shareholders’ equity. Hover a block for its value.
ESTA financial health
Descriptive bands, not a rating. Fiscal 2025.
ESTA balance sheet trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Total assets | $29.6M2016 | $357.2M2025 | +31.9%/yr | |
| Total liabilities | $56.0M2016 | $333.6M2025 | +21.9%/yr | |
| Shareholders’ equity | −$26.4M2016 | $23.5M2025 | — | |
| Cash & short-term investments | $479,0002016 | $75.6M2025 | +75.5%/yr | |
| Total debt | $38.1M2016 | $264.5M2025 | +24.0%/yr | |
| Net cash (debt) | −$37.7M2016 | −$188.9M2025 | −$151.2M | |
| Working capital | −$42.1M2016 | $167.8M2025 | +$209.8M | |
| Book value per share | −$1.432016 | $0.792025 | — | |
| Current ratio | 0.232016 | 3.042025 | +2.81 | |
| Debt / equity | 0.402018 | 11.232025 | +10.84 | |
| Shares outstanding | 18.5M2016 | 29.6M2025 | +5.4%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
ESTA assets
ESTA liabilities and equity
ESTA debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease obligations.
ESTA balance sheet
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & short-term investments | $75.6M | $90.3M | $40.0M | $66.4M | $53.4M | $84.5M | $37.7M | $52.6M | $10.9M | $479,000 |
| Cash & equivalents | $75.6M | $90.3M | $40.0M | $66.4M | $53.4M | $84.5M | $37.7M | $52.6M | $10.9M | $479,000 |
| Receivables | $77.5M | $65.0M | $46.9M | $35.4M | $24.4M | $19.1M | $22.8M | $17.6M | $13.1M | $6.6M |
| Inventory | $85.6M | $78.8M | $79.5M | $36.6M | $28.4M | $23.2M | $28.7M | $24.8M | $13.2M | $4.8M |
| Other current assets | $11.3M | $8.9M | $8.5M | $11.5M | $7.0M | $5.4M | $6.8M | $4.3M | $2.2M | $593,000 |
| Total current assets | $249.9M | $243.0M | $174.9M | $149.9M | $113.3M | $132.3M | $95.8M | $99.4M | $39.4M | $12.5M |
| Property, plant & equipment (net) | $80.0M | $83.6M | $80.6M | $54.8M | $20.9M | $18.8M | $16.4M | $12.9M | $13.5M | $13.2M |
| Goodwill & intangible assets | $11.2M | $12.9M | $8.5M | $5.1M | $4.8M | $4.6M | $3.9M | $3.9M | $3.9M | $2.4M |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $16.1M | $7.3M | $4.7M | $1.3M | $558,000 | $664,000 | $368,000 | $315,000 | $347,000 | $1.5M |
| Total assets | $357.2M | $346.8M | $268.6M | $211.1M | $139.5M | $156.4M | $116.5M | $116.6M | $57.1M | $29.6M |
| Liabilities | ||||||||||
| Accounts payable | $43.1M | $44.8M | $41.6M | $20.0M | $14.5M | $9.7M | $10.4M | $6.2M | $9.1M | $7.3M |
| Short-term debt | $14.1M | $1.5M | $773,000 | $688,000 | $402,000 | $788,000 | $258,000 | $5.2M | $24.1M | $39.8M |
| Deferred revenue | $1.2M | $1.7M | $1.8M | $1.7M | $769,000 | $1.2M | $785,000 | $908,000 | $2.3M | $1.2M |
| Total current liabilities | $82.1M | $68.3M | $57.1M | $39.0M | $31.9M | $25.9M | $23.2M | $16.4M | $57.4M | $54.6M |
| Long-term debt | $247.5M | $219.6M | $188.7M | $175.5M | $51.9M | $49.8M | $48.1M | $22.3M | $599,000 | $0 |
| Lease obligations | $4.5M | $5.7M | $3.5M | $3.2M | $2.3M | $1.9M | $258,000 | — | — | — |
| Other long-term liabilities | $4.0M | $5.9M | $4.4M | $4.8M | $5.0M | $5.7M | $5.5M | $8.3M | $4.1M | $1.4M |
| Total liabilities | $333.6M | $293.7M | $250.2M | $219.2M | $88.8M | $81.4M | $76.9M | $47.1M | $62.1M | $56.0M |
| Shareholders' equity | ||||||||||
| Common stock & paid-in capital | $433.4M | $420.4M | $315.6M | $223.6M | $219.7M | $213.5M | $147.7M | $145.7M | $41.3M | $7.1M |
| Retained earnings (deficit) | −$495.8M | −$444.7M | −$360.1M | −$281.6M | −$206.4M | −$165.2M | −$127.1M | −$89.0M | −$67.9M | −$33.0M |
| Treasury stock | — | — | — | — | −$2.9M | −$2.9M | −$2.9M | −$2.9M | −$6.5M | −$3.6M |
| Accumulated other comprehensive income | $1.2M | $3.3M | $2.0M | $2.7M | $3.7M | $2.9M | $691,000 | $449,000 | $76,000 | $0 |
| Total shareholders' equity | $23.5M | $53.1M | $18.4M | −$8.2M | $50.7M | $75.0M | $39.6M | $69.5M | −$5.0M | −$26.4M |
| Key figures | ||||||||||
| Total debt | $264.5M | $225.3M | $192.2M | $179.3M | $54.2M | $52.5M | $48.4M | $27.5M | $24.1M | $38.1M |
| Net cash (debt) | −$188.9M | −$134.9M | −$152.2M | −$113.0M | −$793,000 | $32.0M | −$10.7M | $25.1M | −$13.2M | −$37.7M |
| Working capital | $167.8M | $174.8M | $117.8M | $110.9M | $81.4M | $106.4M | $72.6M | $83.0M | −$18.1M | −$42.1M |
| Tangible book value | $12.4M | $40.2M | $9.9M | −$13.3M | $45.9M | $70.3M | $35.7M | $65.6M | −$8.9M | −$28.8M |
| Book value per share | $0.79 | $1.89 | $0.72 | −$0.33 | $2.12 | $3.21 | $1.93 | $4.00 | −$0.27 | −$1.43 |
| Shares outstanding | 29.6M | 28.2M | 25.6M | 24.5M | 24.0M | 23.3M | 20.5M | 17.4M | 18.5M | 18.5M |
| Current ratio | 3.04 | 3.56 | 3.06 | 3.85 | 3.55 | 5.11 | 4.12 | 6.05 | 0.69 | 0.23 |
| Quick ratio | 1.86 | 2.28 | 1.52 | 2.61 | 2.44 | 4.00 | 2.60 | 4.27 | 0.42 | 0.13 |
| Debt / equity | 11.23 | 4.24 | 10.45 | — | 1.07 | 0.70 | 1.22 | 0.40 | — | — |
| Equity / assets | 6.6% | 15.3% | 6.8% | −3.9% | 36.4% | 47.9% | 34.0% | 59.6% | −8.8% | −89.4% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | $71.2M | $68.1M | $75.6M | $70.6M | $54.6M | $69.2M | $90.3M | $39.7M | $54.6M | $73.0M | $40.0M | $52.2M |
| Cash & equivalents | $71.2M | $68.1M | $75.6M | $70.6M | $54.6M | $69.2M | $90.3M | $39.7M | $54.6M | $73.0M | $40.0M | $52.2M |
| Receivables | $75.7M | $77.1M | $77.5M | $71.4M | $70.1M | $63.2M | $65.0M | $67.3M | $60.0M | $50.8M | $46.9M | $56.4M |
| Inventory | $85.0M | $87.1M | $85.6M | $88.2M | $94.7M | $90.4M | $78.8M | $67.1M | $64.2M | $72.5M | $79.5M | $69.6M |
| Other current assets | $15.9M | $13.6M | $11.3M | $9.4M | $9.8M | $8.9M | $8.9M | $8.9M | $7.3M | $7.4M | $8.5M | $8.6M |
| Total current assets | $247.7M | $245.8M | $249.9M | $239.6M | $229.2M | $231.7M | $243.0M | $183.0M | $186.1M | $203.7M | $174.9M | $186.7M |
| Property, plant & equipment (net) | $74.0M | $78.6M | $80.0M | $80.7M | $81.2M | $81.6M | $83.6M | $84.3M | $83.3M | $83.2M | $80.6M | $76.2M |
| Goodwill & intangible assets | $10.6M | $10.2M | $11.2M | $11.6M | $12.4M | $12.8M | $12.9M | $10.2M | $10.5M | $10.0M | $8.5M | $6.2M |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $19.6M | $16.5M | $16.1M | $6.9M | $6.9M | $7.3M | $7.3M | $5.2M | $5.2M | $5.0M | $4.7M | $1.4M |
| Total assets | $351.9M | $351.0M | $357.2M | $338.9M | $329.7M | $333.4M | $346.8M | $282.7M | $285.1M | $301.8M | $268.6M | $270.5M |
| Liabilities | ||||||||||||
| Accounts payable | $32.8M | $41.8M | $43.1M | $39.7M | $55.8M | $45.2M | $44.8M | $34.4M | $28.4M | $31.1M | $41.6M | $28.9M |
| Short-term debt | — | $13.0M | $14.1M | $11.7M | $6.6M | $1.6M | $1.5M | $1.1M | $842,000 | $837,000 | $773,000 | $751,000 |
| Deferred revenue | — | $966,000 | $1.2M | $1.4M | $1.8M | $1.4M | $1.7M | $1.7M | $1.7M | $1.7M | $1.8M | $2.0M |
| Total current liabilities | $64.6M | $83.2M | $82.1M | $72.0M | $80.7M | $69.0M | $68.3M | $50.5M | $41.9M | $48.0M | $57.1M | $50.3M |
| Long-term debt | $261.7M | $248.6M | $247.5M | $246.5M | $221.1M | $220.3M | $219.6M | $194.4M | $193.7M | $192.2M | $188.7M | $185.3M |
| Lease obligations | $2.0M | $4.1M | $4.5M | $4.7M | $5.0M | $5.4M | $5.7M | $5.0M | $3.8M | $4.0M | $3.5M | $2.9M |
| Other long-term liabilities | $4.1M | $4.5M | $4.0M | $4.1M | $5.0M | $5.4M | $5.9M | $5.1M | $4.4M | $4.7M | $4.4M | $4.4M |
| Total liabilities | $330.3M | $336.3M | $333.6M | $322.5M | $306.9M | $294.8M | $293.7M | $250.0M | $240.1M | $244.9M | $250.2M | $240.0M |
| Shareholders' equity | ||||||||||||
| Common stock & paid-in capital | $450.6M | $434.5M | $433.4M | $426.1M | $425.9M | $424.5M | $420.4M | $368.9M | $368.2M | $367.1M | $315.6M | $310.6M |
| Retained earnings (deficit) | −$520.9M | −$509.1M | −$495.8M | −$493.1M | −$482.0M | −$465.4M | −$444.7M | −$410.2M | −$393.5M | −$376.3M | −$360.1M | −$339.6M |
| Accumulated other comprehensive income | $2.2M | $2.4M | $1.2M | $1.4M | −$373,000 | $3.2M | $3.3M | $3.2M | $3.1M | $2.1M | $2.0M | $2.0M |
| Total shareholders' equity | $21.6M | $14.8M | $23.5M | $16.4M | $22.8M | $38.5M | $53.1M | $32.7M | $45.0M | $56.9M | $18.4M | $30.5M |
| Key figures | ||||||||||||
| Total debt | $263.7M | $264.0M | $264.5M | $261.2M | $231.1M | $225.7M | $225.3M | $199.3M | $197.6M | $196.2M | $192.2M | $189.0M |
| Net cash (debt) | −$192.5M | −$195.9M | −$188.9M | −$190.5M | −$176.5M | −$156.5M | −$134.9M | −$159.6M | −$143.0M | −$123.2M | −$152.2M | −$136.8M |
| Working capital | $183.2M | $162.7M | $167.8M | $167.6M | $148.4M | $162.7M | $174.8M | $132.5M | $144.2M | $155.7M | $117.8M | $136.4M |
| Tangible book value | $11.0M | $4.6M | $12.4M | $4.8M | $10.4M | $25.8M | $40.2M | $22.5M | $34.5M | $46.9M | $9.9M | $24.3M |
| Book value per share | $0.72 | $0.50 | $0.79 | $0.55 | $0.77 | $1.31 | $1.83 | $1.17 | $1.61 | $2.05 | $0.71 | $1.17 |
| Shares outstanding | 30.1M | 29.6M | 29.6M | 29.6M | 29.5M | 29.5M | 28.9M | 27.9M | 27.9M | 27.8M | 26.1M | 26.0M |
| Current ratio | 3.84 | 2.96 | 3.04 | 3.33 | 2.84 | 3.36 | 3.56 | 3.62 | 4.44 | 4.24 | 3.06 | 3.71 |
| Quick ratio | 2.27 | 1.75 | 1.86 | 1.97 | 1.54 | 1.92 | 2.28 | 2.12 | 2.74 | 2.58 | 1.52 | 2.16 |
| Debt / equity | 12.20 | 17.86 | 11.23 | 15.96 | 10.15 | 5.85 | 4.24 | 6.09 | 4.39 | 3.45 | 10.45 | 6.20 |
| Equity / assets | 6.1% | 4.2% | 6.6% | 4.8% | 6.9% | 11.6% | 15.3% | 11.6% | 15.8% | 18.9% | 6.8% | 11.3% |
Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported (latest annual report filed February 27, 2026); data from EODHD.
ESTA financial position
At the end of fiscal 2025 (December 31, 2025), Establishment Labs had total assets of $357.2 million (up 3.0% from a year earlier), total liabilities of $333.6 million and shareholders' equity of $23.5 million. It held $75.6 million in cash and short-term investments against $264.5 million of debt, net debt of $188.9 million. Its current ratio was 3.04. In the latest quarter (ended June 30, 2026) total assets were $351.9 million and equity $21.6 million.
Related: ESTA income statement, ESTA cash flow statement, ESTA key metrics. See the ESTA stock overview for the latest quote and news.
ESTA balance sheet FAQ
What are Establishment Labs's total assets?
Establishment Labs reported total assets of $357.2 million at the end of fiscal 2025 (December 31, 2025), compared with $346.8 million a year earlier.
How much debt does Establishment Labs have?
Establishment Labs had $264.5 million of total debt at the end of fiscal 2025, including short-term borrowings and lease obligations. Its debt-to-equity ratio was 11.23.
How much cash does Establishment Labs have?
Establishment Labs held $75.6 million in cash and short-term investments at the end of fiscal 2025; with $264.5 million of debt that is net debt of $188.9 million.
What is Establishment Labs's book value?
Establishment Labs's shareholders' equity (book value) was $23.5 million at the end of fiscal 2025, or $0.79 per share.
What is Establishment Labs's current ratio?
Establishment Labs had current assets of $249.9 million and current liabilities of $82.1 million, a current ratio of 3.04 (it can cover its short-term obligations).
How much goodwill does Establishment Labs have?
Establishment Labs carried $11.2 million of goodwill and intangible assets, 3.1% of total assets, at the end of fiscal 2025.