LENSAR, Inc. LNSR
We are a commercial-stage medical device company focused on designing, developing and marketing advanced laser systems for the treatment of cataracts and the management of pre-existing or surgically induced corneal astigmatism. Our current systems, the LENSAR Laser System, or LLS, and ALLY Robotic Cataract Laser System®, or ALLY System, or collectively, the Systems, incorporate a range of proprietary technologies designed to assist the surgeon in obtaining better visual outcomes, efficiency and reproducibility by providing advanced imaging, simplified procedure planning, efficient design and precision. We believe the cumulative effect of these technologies results in laser systems that can be quickly and efficiently integrated into a surgeon's existing practice, is easy to use and provides surgeons the ability to deliver improved visual outcomes with enhanced precision and the ability to do so consistently. The ALLY System combines all of the features from our LLS with a dual-modality laser, integrated in a small, compact cataract treatment system that is designed to allow surgeons to perform sterile cataract surgery in a single operating room. This system is designed to be a significant medical advancement and provide improved efficiency and financial benefit to a surgeon's practice and to ambulatory surgery centers, or ASCs. The ALLY System received clearance from the U.S. Food and Drug Administration, or FDA, in June 2022, and we executed a controlled and targeted initial launch of the ALLY System in August 2022. The ALLY System is available to all U.S. and EU cataract surgeons and has also received regulatory clearance in India, Taiwan, as well as certain other countries.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $51.7M | $46.0M | $35.7M | $29.4M | $29.5M | $22.8M | $26.3M | — |
| Cost of revenue | $31.3M | $27.6M | $21.1M | $15.4M | $16.6M | $12.3M | $17.3M | — |
| Gross profit | $20.3M | $18.3M | $14.7M | $14.0M | $12.9M | $10.5M | $9.0M | — |
| R&D | $5.6M | $5.3M | $6.1M | $11.8M | $12.4M | $7.6M | $7.6M | — |
| SG&A | $45.2M | $26.5M | $26.1M | $27.2M | $23.9M | $23.8M | $17.1M | — |
| Operating income | -$24.6M | -$10.7M | -$12.2M | -$20.2M | -$19.7M | -$18.5M | -$12.7M | — |
| Interest expense | — | — | — | — | — | $1.3M | $2.0M | — |
| Pre-tax income | -$34.3M | -$31.4M | -$14.4M | -$19.9M | -$19.6M | -$19.8M | -$14.7M | — |
| Net income | -$34.3M | -$31.4M | -$14.4M | -$19.9M | -$19.6M | -$19.8M | -$14.7M | — |
| EPS, basic | -2.87 | -2.73 | -1.31 | -1.96 | -2.09 | — | — | — |
| EPS, diluted | -2.87 | -2.73 | -1.31 | -1.96 | -2.09 | -4.28 | -13.70 | — |
| Shares, diluted (wtd. avg.) | $12.0M | $11.5M | $11.0M | $10.2M | $9.4M | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $13.0M | $16.3M | $20.6M | $14.7M | $31.6M | $40.6M | $4.6M | — |
| Short-term investments | $5.0M | $6.2M | $3.4M | — | — | — | — | — |
| Receivables | $6.4M | $6.1M | $4.0M | $6.0M | $4.6M | $2.0M | $3.4M | — |
| Inventory | $21.5M | $11.4M | $15.7M | $11.7M | $6.5M | $13.5M | $8.1M | — |
| Total current assets | $46.8M | $42.0M | $46.4M | $33.7M | $44.8M | $58.4M | $17.2M | — |
| Property, plant and equipment | $505.0K | $664.0K | $679.0K | $563.0K | $756.0K | $832.0K | $720.0K | — |
| Other intangibles | $5.2M | $6.1M | $11.0M | $12.1M | $10.9M | $12.1M | $13.4M | — |
| Total assets | $71.4M | $66.3M | $69.6M | $55.8M | $66.5M | $79.1M | $34.5M | — |
| Accounts payable | $19.0M | $6.0M | $4.0M | $5.4M | $2.7M | $2.5M | $1.6M | — |
| Total current liabilities | $40.6M | $15.0M | $11.6M | $11.4M | $8.7M | $8.5M | $7.8M | — |
| Total liabilities | $83.7M | $47.7M | $22.4M | $13.9M | $11.6M | $11.9M | $65.1M | — |
| Retained earnings | -$177.6M | -$143.3M | -$111.9M | -$97.5M | -$77.6M | -$58.0M | -$38.2M | — |
| Total equity | -$26.0M | $4.9M | $33.4M | $42.0M | $54.9M | $67.2M | -$30.6M | -$20.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$14.8M | -$2.3M | -$9.7M | -$14.9M | -$9.0M | -$13.8M | -$12.6M | — |
| Depreciation and amortisation | $3.6M | $3.0M | $2.4M | $2.3M | $1.5M | $1.3M | $2.6M | — |
| Stock-based compensation | $3.1M | $2.7M | $5.5M | $6.6M | $6.9M | $9.0M | $102.0K | — |
| Capital expenditure | $83.0K | $156.0K | $236.0K | $115.0K | $354.0K | $366.0K | $389.0K | — |
| Investing cash flow | $1.3M | -$2.2M | -$4.2M | -$115.0K | -$354.0K | -$326.0K | -$2.1M | — |
| Financing cash flow | $10.3M | $78.0K | $19.8M | -$2.0M | $361.0K | $50.0M | $15.9M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-279484.
Others in SIC 3841
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| SYK | STRYKER CORP | $116.27B | 36.1x | 11.2% |
| MMM | 3M CO | $86.93B | 28.1x | 1.5% |
| BSX | BOSTON SCIENTIFIC CORP | $69.27B | 24.6x | 19.9% |
| BDX | BECTON DICKINSON & CO | $50.32B | 31.7x | 8.2% |
| DXCM | DEXCOM INC | $33.17B | 42.1x | 15.6% |
| RMD | RESMED INC | $32.94B | 21.9x | 9.9% |
| MDLN | Medline Inc. | $31.35B | — | 11.5% |
| WST | WEST PHARMACEUTICAL SERVICES INC | $23.93B | 50.1x | 6.3% |