LENSAR, Inc. (LNSR)

LENSAR Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-51.52	-31.4	-14.38	-19.91	-19.6	-19.77
Depreciation & Amortization	4.43	3.93	3.52	3.41	2.76	2.57
Loss (Gain) From Sale of Assets	0.06	-	0.01	0.01	0.13	0.03
Asset Writedown & Restructuring Costs	-	3.73	-	-	-	-
Loss (Gain) From Sale of Investments	-0.23	-0.25	-0.01	-	-	-
Stock-Based Compensation	2.93	2.67	5.54	6.61	6.87	9.05
Provision & Write-off of Bad Debts	0.01	0.07	0	0.04	0.07	0.02
Other Operating Activities	31.66	22.03	3.45	0.57	0.84	0.51
Change in Accounts Receivable	-1.54	-2.19	2.06	-1.44	-2.65	1.33
Change in Inventory	-12.75	-4.9	-7.46	-6.89	2.33	-8.7
Change in Accounts Payable	10.89	1.96	-1.42	2.73	0.21	0.91
Change in Unearned Revenue	1.61	0.68	0.92	-0.17	-	-
Change in Other Net Operating Assets	2.65	1.41	-1.87	0.2	0.07	0.27
Operating Cash Flow	-11.79	-2.28	-9.66	-14.86	-8.97	-13.79
Capital Expenditures	-0.09	-0.16	-0.24	-0.12	-0.35	-0.37
Sale of Property, Plant & Equipment	-	-	-	-	-	0.04
Investment in Securities	-0.88	-2.01	-3.92	-	-	-
Investing Cash Flow	-0.97	-2.16	-4.16	-0.12	-0.35	-0.33
Long-Term Debt Issued	-	-	-	-	-	12.4
Net Debt Issued (Repaid)	-	-	-	-	-	12.4
Issuance of Common Stock	0.38	0.36	0.33	0.41	0.36	39.46
Common Dividends Paid	-	-	-	-	-	-1.86
Other Financing Activities	9.57	-0.29	5.55	-2.4	-	-
Financing Cash Flow	9.96	0.08	19.76	-1.99	0.36	50
Net Cash Flow	-2.81	-4.36	5.95	-16.96	-8.96	35.88
Free Cash Flow	-11.88	-2.43	-9.9	-14.97	-9.32	-14.16
Free Cash Flow Margin	-20.08%	-4.54%	-23.47%	-42.34%	-27.05%	-53.66%
Free Cash Flow Per Share	-1.00	-0.21	-0.90	-1.47	-0.99	-3.06
Cash Interest Paid	-	-	-	-	-	0.48
Cash Income Tax Paid	0.04	0.02	0.02	0	0.02	-
Levered Free Cash Flow	19.57	7.51	-1.98	-5.89	1.83	-5.68
Unlevered Free Cash Flow	19.57	7.51	-1.98	-5.89	1.83	-4.84
Change in Working Capital	0.87	-3.04	-7.78	-5.58	-0.04	-6.19

Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q