nLIGHT, Inc. (LASR)

nLIGHT Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-14.73	-23.47	-60.79	-41.67	-54.58	-29.67
Depreciation & Amortization	13.96	14.26	17.6	16.03	15.7	15.06
Stock-Based Compensation	38.24	33.41	24.96	25.83	26.76	37.72
Other Adjustments	-3.27	-3.93	3.98	1.85	5.82	3.24
Change in Receivables	-11.2	-14.7	2.85	-1.68	2.76	-9.51
Changes in Inventories	0	-4.15	11.05	14.89	4.62	-18.99
Changes in Accounts Payable	2.23	5.89	3.23	-4.5	-5.9	3.46
Changes in Accrued Expenses	1.84	6.06	0.71	-1.34	-0.58	-0.2
Changes in Income Taxes Payable	0.24	0.28	0.2	-1.26	-0.01	-0.51
Changes in Unearned Revenue	1.24	-2.1	-1.22	3.43	-0.21	-0.91
Changes in Other Operating Activities	1.23	9.8	-4.91	-1.5	-8.91	-7.13
Operating Cash Flow	31.03	21.33	-2.36	10.09	-14.54	-7.44
Capital Expenditures	-8.86	-9.03	-7.93	-5.34	-21.39	-19.32
Sale of Property, Plant & Equipment	0.32	0.54	-	-	-	-
Purchases of Intangible Assets	-	-	-	-	-0.33	-2.25
Purchases of Investments	-78.48	-78.6	-88.64	-127.91	-99.99	-
Proceeds from Sale of Investments	79.1	78.32	113.27	119.15	49.99	-
Payments for Business Acquisitions	-	-	-	-	-0.66	-0.29
Investing Cash Flow	-7.71	-8.77	16.69	-14.1	-72.38	-21.85
Short-Term Debt Issued	-	20	-	-	-	-
Net Short-Term Debt Issued (Repaid)	-	20	-	-	-	-
Long-Term Debt Repaid	-	-	-	-	-	-0.43
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	-0.43
Issuance of Common Stock	193.79	3.18	3.22	3.11	3.56	85.1
Repurchase of Common Stock	-1.9	-3.07	-4.52	-3.97	-4.86	-10.61
Net Common Stock Issued (Repurchased)	191.89	0.11	-1.3	-0.86	-1.31	74.5
Other Financing Activities	-	-	-	-	-	-0.33
Financing Cash Flow	192.58	20.11	-1.3	-0.86	-1.31	73.74
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.17	0.26	-0.41	0.26	-0.48	-0.24
Net Cash Flow	216.08	32.93	12.62	-4.61	-88.71	44.21
Free Cash Flow	22.17	12.3	-10.29	4.75	-35.93	-26.76
Free Cash Flow Growth	80.27%	-	-	-	-	-
FCF Margin	7.65%	4.71%	-5.18%	2.26%	-14.84%	-9.91%
Free Cash Flow Per Share	0.42	0.25	-0.21	0.10	-0.81	-0.63
Levered Free Cash Flow	-2.85	17.52	-42.07	-21.25	-71.26	-58.64
Unlevered Free Cash Flow	-6.55	-6.38	-46.84	-25.27	-72.13	-58.38

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q