STRATA Skin Sciences, Inc. (SSKN) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 | Q1'21 |
|---|
| Total Current Assets | 15.6M | 14.27M | 13.77M | 15.88M | 16.59M | 15.88M | 13.82M | 13.24M | 15.54M | 19.72M | 21.25M | 14.51M | 17.5M | 18.75M | 18.63M | 19.05M | 19.97M | 20.05M | 23.46M | 24.1M |
| Cash & Short-Term Investments | 7.91M | 7.08M | 5.97M | 6.51M | 7.26M | 7.06M | 5.48M | 5.24M | 6.78M | 7.13M | 9.03M | 2.83M | 5.43M | 7.45M | 10.04M | 10.92M | 12.59M | 13.05M | 9.58M | 10.04M |
| Cash Only | 7.91M | 7.08M | 5.97M | 6.51M | 7.26M | 7.06M | 5.48M | 5.24M | 6.78M | 7.13M | 9.03M | 2.83M | 5.43M | 7.45M | 10.04M | 10.92M | 12.59M | 13.05M | 9.58M | 10.04M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 4.12M | 3.5M | 4.02M | 5.01M | 5.25M | 4.44M | 3.98M | 3.63M | 4.44M | 4.8M | 4.4M | 3.94M | 4.47M | 3.65M | 2.99M | 2.97M | 3.43M | 3.15M | 2.85M | 2.85M |
| Days Sales Outstanding | 37.75 | 49.96 | 53.61 | 67.78 | 46.58 | 44.04 | 41.04 | 54.37 | 48.93 | 47.82 | 46 | 50.02 | 35.26 | 32.47 | 29.79 | 40.94 | 33.44 | 35.82 | 35.18 | 44.77 |
| Inventory | 2.81M | 3.06M | 3.24M | 2.66M | 2.25M | 2.74M | 2.69M | 2.69M | 2.67M | 6.13M | 5.92M | 5.7M | 5.55M | 5.66M | 4.91M | 4.76M | 3.49M | 3.23M | 3.05M | 3.31M |
| Days Inventory Outstanding | 73.44 | 105.47 | 79.9 | 69.74 | 60.1 | 71.65 | 70.07 | 66.48 | 104.09 | 142.15 | 134.42 | 159.13 | 137.35 | 134.53 | 106.94 | 127.4 | 101.03 | 123.6 | 110.43 | 143.81 |
| Other Current Assets | 753K | 634K | 550K | 1.7M | 1.83M | 1.33M | 1.33M | 1.68M | 1.65M | 1.66M | 1.89M | 2.05M | 2.05M | 1.36M | 0 | 0 | 462K | 0 | 7.46M | 7.48M |
| Total Non-Current Assets | 14.92M | 16.45M | 16.95M | 18.39M | 19.56M | 24.32M | 25.76M | 26.81M | 26.47M | 27.47M | 33.96M | 34.61M | 34.77M | 34.48M | 34.96M | 36.04M | 26.62M | 26.71M | 21.44M | 21.75M |
| Property, Plant & Equipment | 9.88M | 10.56M | 9.7M | 10.64M | 11.32M | 11.73M | 12.58M | 13.23M | 12.4M | 8.97M | 9.13M | 9.05M | 8.47M | 7.4M | 7.14M | 7.47M | 7.52M | 7.13M | 6.75M | 6.69M |
| Fixed Asset Turnover | 0.91x | 0.68x | 0.75x | 0.62x | 0.83x | 0.72x | 0.65x | 0.53x | 0.81x | 0.98x | 0.91x | 0.86x | 1.34x | 1.29x | 1.25x | 0.94x | 1.24x | 1.11x | 1.10x | 0.88x |
| Goodwill | 1.43M | 1.43M | 2.66M | 2.66M | 2.66M | 6.52M | 6.52M | 6.52M | 6.52M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M | 8.8M |
| Intangible Assets | 3.38M | 4.22M | 4.36M | 4.86M | 5.35M | 5.84M | 6.33M | 6.83M | 7.32M | 9.62M | 15.96M | 16.67M | 17.39M | 18.11M | 18.83M | 19.57M | 10.08M | 10.55M | 5.64M | 5.99M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 231K | 231K | 231K | 231K | 231K | 231K | 325K | 231K | 231K | 71K | 71K | 82K | 98K | 167K | 185K | 200K | 216K | 233K | 249K | 265K |
| Total Assets | 30.52M | 30.72M | 30.72M | 34.26M | 36.16M | 40.2M | 39.58M | 40.05M | 42.02M | 47.19M | 55.2M | 49.12M | 52.27M | 53.23M | 53.59M | 55.09M | 46.59M | 46.76M | 44.9M | 45.85M |
| Asset Turnover | 0.30x | 0.23x | 0.24x | 0.19x | 0.25x | 0.22x | 0.21x | 0.16x | 0.19x | 0.17x | 0.16x | 0.15x | 0.20x | 0.18x | 0.17x | 0.14x | 0.19x | 0.17x | 0.16x | 0.13x |
| Asset Growth % | -15.59% | -23.6% | -22.38% | -14.45% | -13.94% | -14.81% | -28.3% | -18.47% | -19.62% | -11.35% | 3.02% | -10.83% | 12.19% | 13.85% | 19.35% | 20.14% | -0.4% | -0.65% | -2.84% | -0.42% |
| Total Current Liabilities | 26.74M | 15.03M | 14M | 15.14M | 14.63M | 14.05M | 12.13M | 12.59M | 12.17M | 12.03M | 14.12M | 13.06M | 13.43M | 14.16M | 14.36M | 14.42M | 12.8M | 12.15M | 17.78M | 20.11M |
| Accounts Payable | 2.76M | 2.96M | 2.94M | 2.82M | 2.43M | 1.75M | 2.89M | 3.59M | 3.34M | 3.16M | 3.88M | 3.1M | 3.42M | 4.37M | 4.24M | 3.97M | 2.82M | 2.48M | 2.64M | 3.15M |
| Days Payables Outstanding | 71.45 | 98.87 | 78.08 | 74.63 | 50.37 | 61.09 | 84.26 | 85.89 | 76.9 | 83.04 | 80.76 | 92.35 | 95.5 | 109.59 | 90.86 | 104.92 | 79.78 | 100.9 | 100.57 | 125.91 |
| Short-Term Debt | 15.35M | 2.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.28M | 9.09M |
| Deferred Revenue (Current) | 2.25M | 2.55M | 2.37M | 2.2M | 2.24M | 2.42M | 2.26M | 2.37M | 2.12M | 2.38M | 2.44M | 2.55M | 2.78M | 2.97M | 3.25M | 3.12M | 3.29M | 3.77M | 2.38M | 2.21M |
| Other Current Liabilities | 6.39M | 5.42M | 2.78M | 2.99M | 2.81M | 7.77M | 247K | 1.73M | 1.73M | 1.42M | 2.83M | 2.65M | 4.87M | 1.88M | 2.04M | 2.49M | 4.33M | 1.58M | 1.34M | 1.49M |
| Current Ratio | 0.58x | 0.95x | 0.98x | 1.05x | 1.13x | 1.13x | 1.14x | 1.05x | 1.28x | 1.64x | 1.50x | 1.11x | 1.30x | 1.32x | 1.30x | 1.32x | 1.56x | 1.65x | 1.32x | 1.20x |
| Quick Ratio | 0.48x | 0.75x | 0.75x | 0.87x | 0.98x | 0.94x | 0.92x | 0.84x | 1.06x | 1.13x | 1.09x | 0.68x | 0.89x | 0.92x | 0.96x | 0.99x | 1.29x | 1.38x | 1.15x | 1.03x |
| Cash Conversion Cycle | 39.74 | 56.57 | 55.43 | 62.89 | 56.31 | 54.6 | 26.85 | 34.96 | 76.12 | 106.93 | 99.66 | 116.8 | 77.1 | 57.4 | 45.88 | 63.41 | 54.69 | 58.52 | 45.04 | 62.67 |
| Total Non-Current Liabilities | 872K | 14.37M | 16.41M | 16.45M | 16.56M | 16.82M | 17.95M | 18.03M | 17.15M | 18.98M | 24.18M | 16.74M | 17.02M | 17.28M | 16.89M | 16.89M | 8.38M | 8.42M | 1.32M | 1.61M |
| Long-Term Debt | 688K | 13.44M | 15.27M | 15.23M | 15.19M | 15.15M | 15.11M | 15.07M | 15.04M | 15.02M | 14.99M | 7.52M | 7.48M | 7.43M | 7.39M | 7.36M | 7.32M | 7.28M | 497K | 717K |
| Capital Lease Obligations | 688K | 736K | 780K | 835K | 919K | 1M | 1.08M | 1.17M | 237K | 282K | 387K | 489K | 610K | 674K | 289K | 324K | 392K | 445K | 513K | 613K |
| Deferred Tax Liabilities | 242K | 0 | 0 | 0 | 0 | 186K | 186K | 186K | 186K | 306K | 306K | 306K | 306K | 266K | 266K | 266K | 266K | 266K | 262K | 258K |
| Other Non-Current Liabilities | -1.03M | 99K | 360K | 388K | 449K | 177K | 1.1M | 1.6M | 1.69M | 3.37M | 8.49M | 8.13M | 8.31M | 8.62M | 8.62M | 8.94M | 0 | 428K | 49K | 24K |
| Total Liabilities | 27.61M | 29.4M | 30.41M | 31.59M | 31.18M | 30.86M | 30.09M | 30.62M | 29.33M | 31M | 38.3M | 29.8M | 30.44M | 31.43M | 31.25M | 31.31M | 21.18M | 20.57M | 19.1M | 21.72M |
| Total Debt | 16.27M | 16.31M | 16.35M | 16.4M | 16.44M | 16.48M | 16.51M | 16.54M | 15.63M | 15.7M | 15.77M | 8.39M | 8.44M | 8.36M | 7.91M | 7.97M | 8.03M | 8.09M | 8.67M | 10.79M |
| Net Debt | 8.36M | 9.24M | 10.39M | 9.88M | 9.18M | 9.41M | 11.03M | 11.3M | 8.85M | 8.57M | 6.73M | 5.56M | 3.01M | 901K | -2.13M | -2.95M | -4.56M | -4.96M | -905K | 748K |
| Debt / Equity | 5.59x | 12.41x | 53.09x | 6.14x | 3.31x | 1.76x | 1.74x | 1.75x | 1.23x | 0.97x | 0.93x | 0.43x | 0.39x | 0.38x | 0.35x | 0.34x | 0.32x | 0.31x | 0.34x | 0.45x |
| Debt / EBITDA | 17.25x | - | - | - | - | - | 19.58x | - | - | 17.01x | - | - | 5.27x | 14.11x | - | - | 15.62x | 13.37x | 228.18x | - |
| Net Debt / EBITDA | 8.86x | - | - | - | - | - | 13.08x | - | - | 9.29x | - | - | 1.88x | 1.52x | - | - | -8.87x | -8.20x | -23.82x | - |
| Interest Coverage | 0.08x | -2.26x | -4.07x | -4.00x | -8.06x | -2.95x | 0.81x | -5.43x | -2.19x | -0.99x | -9.56x | -8.91x | 0.49x | -3.08x | -8.10x | -11.57x | 6.90x | -8.92x | 58.53x | -108.36x |
| Total Equity | 2.91M | 1.31M | 308K | 2.67M | 4.97M | 9.34M | 9.5M | 9.43M | 12.69M | 16.19M | 16.91M | 19.32M | 21.83M | 21.8M | 22.34M | 23.78M | 25.41M | 26.18M | 25.8M | 24.14M |
| Equity Growth % | -41.51% | -85.94% | -96.76% | -71.7% | -60.81% | -42.3% | -43.84% | -51.18% | -41.88% | -25.72% | -24.31% | -18.75% | -14.1% | -16.74% | -13.41% | -1.47% | -1.85% | 0.99% | -3.66% | -13.95% |
| Book Value per Share | 0.49 | 0.03 | 0.01 | 0.06 | 0.13 | 0.23 | 0.27 | 0.27 | 0.36 | 0.46 | 0.48 | 0.55 | 0.63 | 0.63 | 0.64 | 0.69 | 0.74 | 0.77 | 0.75 | 0.71 |
| Total Shareholders' Equity | 2.91M | 1.31M | 308K | 2.67M | 4.97M | 9.34M | 9.5M | 9.43M | 12.69M | 16.19M | 16.91M | 19.32M | 21.83M | 21.8M | 22.34M | 23.78M | 25.41M | 26.18M | 25.8M | 24.14M |
| Common Stock | 6K | 5K | 4K | 4K | 4K | 4K | 4K | 35K | 4K | 35K | 35K | 35K | 35K | 35K | 35K | 35K | 34K | 34K | 34K | 34K |
| Retained Earnings | -254.41M | -254.46M | -253.06M | -250.58M | -248.14M | -243.65M | -241.53M | -241.43M | -238.06M | -234.26M | -233.21M | -230.06M | -227.23M | -227.07M | -226.07M | -224.18M | -221.68M | -220.83M | -220.31M | -221.39M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |