SI (Shoulder Innovations) Net-Net Working Capital: $4.83 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SI Shoulder Innovations Inc SI
12 GF Score
Price $20.41
! 3 Warning Signs
View Full Analysis

What is Shoulder Innovations Net-Net Working Capital?

Shoulder Innovations SI +0.54% 12 Net-Net Working Capital is $4.83 as of Mar. 2026. GuruFocus rates SI with a GF Score™ of 12/100. The stock has 3 warning signs investors should review. Among 421 Medical Devices & Instruments companies, Shoulder Innovations ranks better than 65.8% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Shoulder Innovations's Net-Net Working Capital for the quarter that ended in Mar. 2026 was $4.83.

The industry rank for Shoulder Innovations's Net-Net Working Capital or its related term are showing as below:

SI's Price-to-Net-Net-Working-Capital is ranked better than
65.8% of 421 companies
in the Medical Devices & Instruments industry
Industry Median: 6.52 vs SI: 4.23

Shoulder Innovations  (NYSE:SI) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Shoulder Innovations Net-Net Working Capital Related Terms


Shoulder Innovations Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Shoulder Innovations's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Shoulder Innovations Net-Net Working Capital Chart

Shoulder Innovations Annual Data
Trend Dec23 Dec24 Dec25
Net-Net Working Capital
-2.61 -3.55 5.44

Shoulder Innovations Quarterly Data
Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.85 -5.08 5.94 5.44 4.83

SI vs MOBI, DCTH, VMD: Net-Net Working Capital Comparison

For the Medical Devices subindustry, Shoulder Innovations's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shoulder Innovations Price-to-Net-Net-Working-Capital vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Shoulder Innovations's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Shoulder Innovations's Price-to-Net-Net-Working-Capital falls into.


SI
12GF Score
Shoulder Innovations Inc SI
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shoulder Innovations Net-Net Working Capital Calculation

Shoulder Innovations's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(124.305+0.75 * 8.268+0.5 * 21.591-29.157
-0-0)/20.623
=5.44

Shoulder Innovations's Net-Net Working Capital (NNWC) per share for the quarter that ended in Mar. 2026 is calculated as

Net-Net Working Capital(Q: Mar. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(108.538+0.75 * 10.546+0.5 * 21.829-27.344
-0-0)/20.703
=4.83

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of $4.83 mean?
Shoulder Innovations (SI) has a Net-Net Working Capital of $4.83 as of Mar. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Shoulder Innovations According to the industry distribution chart, Shoulder Innovations ranks #144 out of 421 companies in the Medical Devices & Instruments industry, placing it in the top 34.2%.
Is Shoulder Innovations' Net-Net Working Capital too high?
Shoulder Innovations' current Net-Net Working Capital is $4.83. The Medical Devices & Instruments industry median Net-Net Working Capital is 6.52. Shoulder Innovations' value of $4.83 is 25.9% below this industry median. Based on the distribution chart, Shoulder Innovations ranks #144 out of 421 companies in the Medical Devices & Instruments industry, which is above the industry midpoint. Overall, Shoulder Innovations has a GF Score™ of 12/100, reflecting its overall financial health beyond just this single metric.
How does Shoulder Innovations' Net-Net Working Capital compare to MOBI and DCTH?
According to the Medical Devices & Instruments industry distribution chart, Shoulder Innovations ranks #144 out of 421 companies for Net-Net Working Capital. This puts Shoulder Innovations in the upper half of its industry. The industry median Net-Net Working Capital is 6.52. Shoulder Innovations' value of $4.83 is 25.9% below this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Medical Devices & Instruments company?
The median Net-Net Working Capital among Medical Devices & Instruments companies is 6.52, based on 421 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Shoulder Innovations's current Net-Net Working Capital of $4.83 is 25.9% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Shoulder Innovations For the Medical Devices & Instruments industry, the median Net-Net Working Capital is 6.52 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shoulder Innovations's current Net-Net Working Capital is $4.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shoulder Innovations stock overvalued right now?
Shoulder Innovations (SI) has a current Net-Net Working Capital of $4.83. The current Net-Net Working Capital is $4.83 and 25.9% below the Medical Devices & Instruments industry median of 6.52. Shoulder Innovations' overall GF Score™ is 12/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Shoulder Innovations (SI), the current Net-Net Working Capital is $4.83 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Shoulder Innovations Business Description

Other Exchanges VB3:Germany
Address 1535 Steele Avenue SW, Suite B, Grand Rapids, MI, USA, 49507
Shoulder Innovations Inc is a commercial-stage medical technology company exclusively focused on transforming the shoulder surgical care market. It currently offers advanced implant systems for shoulder arthroplasty. Its products include: InSet Total Shoulder Arthroplasty; InSet Reverse Shoulder Arthroplasty; ProVoyance Shoulder Planning Software; and InSet Tray System. Geographically, the company operates in United States and are planning to expand.
12GF Score

Get the complete analysis for SI

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$20.41
Price