IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SNBR

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Accounts Receivable0.010.010.020.010.020.020.020.020.020.020.030.030.020.030.020.03
Inventory0.080.090.100.100.090.100.100.120.120.120.110.120.100.090.090.08
Total Current Assets0.140.170.180.180.170.180.180.200.210.210.200.220.190.200.190.17
Property, Plant & Equipment0.070.100.110.120.140.150.170.190.190.190.200.200.200.180.180.18
Goodwill0.060.060.060.060.060.060.060.060.060.060.060.060.060.060.060.06
Intangible Assets0.000.000.000.000.000.000.000.000.000.000.000.000.000.010.010.01
Total Non-current Assets*0.500.580.630.660.690.710.730.760.760.750.740.730.720.690.670.65
Total Assets0.640.750.800.840.860.880.910.960.970.960.940.950.910.880.850.82
Accounts Payable0.120.110.110.110.130.110.130.170.150.160.200.170.180.160.130.12
Short-term Debt0.610.580.560.560.520.540.520.490.480.470.410.440.410.360.380.31
Total Current Liabilities0.930.900.900.900.890.900.910.920.920.930.920.950.940.890.850.76
Total Non-current Liabilities*0.340.370.380.390.420.430.450.460.460.460.450.450.440.430.410.40
Total Liabilities1.271.271.291.291.311.331.351.381.381.391.381.391.381.321.261.15
Retained Earnings(0.66)(0.55)(0.51)(0.49)(0.47)(0.47)(0.47)(0.43)(0.43)(0.43)(0.44)(0.44)(0.47)(0.44)(0.40)(0.33)
Total Stockholder Equity(0.63)(0.52)(0.48)(0.46)(0.45)(0.45)(0.45)(0.42)(0.42)(0.43)(0.44)(0.44)(0.47)(0.44)(0.40)(0.33)

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue318.99347.39342.88327.93393.26376.82426.62408.41470.45429.52472.65458.79526.53497.53540.57549.07527.13567.90640.39484.32
Cost of Revenue134.37154.10137.49134.18152.73151.24167.09166.92194.28186.61201.54194.54216.26225.56237.48224.13224.83212.00250.04191.47
Gross Profit184.62193.28205.39193.75240.54225.58259.53241.49276.17242.91271.11264.25310.27271.97303.09324.95302.30355.90390.35292.85
Research & Development5.356.297.339.4210.9010.6510.5811.5812.4413.2812.6315.4514.4414.6114.7915.8216.3112.5114.4315.92
Selling, General & Admin33.5930.6531.7929.6038.6238.2333.0739.5739.0835.4831.9539.8039.4037.2236.0038.7341.3247.0847.6841.22
Total Operating Expenses221.47201.33245.70193.82238.69222.80251.10235.37270.63262.51265.72253.02284.33271.05290.45275.03297.88281.31317.62263.13
Operating Income(36.86)(8.05)(40.31)(0.07)1.852.788.436.125.54(19.60)5.3911.2325.930.9112.6449.914.4274.5972.7429.72
Pretax Income(49.96)(21.93)(53.00)(11.81)(9.23)(8.96)(3.62)(6.15)(6.76)(32.29)(5.57)1.2816.83(6.72)7.0446.292.2973.7870.9228.11
Tax Provision0.3436.58(13.21)13.20(0.58)(4.30)(0.49)(1.10)0.73(7.10)(3.25)0.525.37(1.29)2.0011.360.2112.4217.205.86
Net Income(50.30)(58.51)(39.79)(25.01)(8.65)(4.66)(3.14)(5.05)(7.48)(25.19)(2.32)0.7511.47(5.43)5.0334.932.0761.3653.7222.25
Basic EPS(2.19)(2.57)(1.73)(1.09)(0.38)(0.21)(0.14)(0.22)(0.33)(1.12)(0.10)0.030.51(0.25)0.231.560.092.252.290.91
Diluted EPS(2.19)(2.57)(1.73)(1.09)(0.38)(0.21)(0.14)(0.22)(0.33)(1.12)(0.10)0.030.51(0.25)0.221.540.092.202.220.88

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Operating Cash Flow(7.75)1.88(6.35)3.82(2.63)(23.68)27.31(10.23)33.74(40.84)13.100.1418.58(43.98)51.434.1324.56131.2649.82111.60
Capital Expenditures5.442.523.843.454.606.293.144.779.319.0318.1214.3415.5616.6516.2516.9519.6017.3620.4711.55
Free Cash Flow*(13.19)(0.64)(10.19)0.37(7.22)(29.97)24.16(14.99)24.44(49.88)(5.03)(14.20)3.03(60.63)35.18(12.82)4.95113.9129.36100.05
Investing Cash Flow(5.44)(2.52)(3.84)(6.73)(4.60)(6.29)(2.99)(4.77)(12.25)(9.02)(18.99)(14.78)(15.56)(17.85)(16.22)(16.94)(19.59)(17.11)(20.47)(11.53)
Financing Cash Flow12.981.0710.112.576.9730.33(24.75)14.95(21.97)51.505.0114.98(3.36)62.28(36.14)13.53(5.80)(114.49)(29.42)(102.07)

* Derived from reported values