Executive Summary / Key Takeaways
-
Defense Transformation Complete: nLIGHT has fundamentally restructured its business, with Aerospace & Defense revenue exceeding 60% of total sales and growing over 40% annually, turning a once-struggling industrial laser company into a pure-play defense technology supplier with record 41% product gross margins in Q3 2025.
-
Margin Leverage Is Real and Structural: The shift from commoditized industrial lasers to high-value directed energy systems has driven product gross margins from 21% in 2024 to 41% in Q3 2025, demonstrating powerful operating leverage as fixed manufacturing costs are absorbed across rapidly growing defense volumes.
-
Execution Risk Is the Critical Variable: While the $171 million HELSI-2 program and $50 million missile sensing contract provide revenue visibility through 2026, the highly technical nature of defense work and the company's limited track record at scale create execution risk that could derail the growth narrative.
-
Valuation Demands Perfection: Trading at 8.1x sales versus peers at 3-4x, the market has priced in flawless execution of the defense pivot, leaving no margin for error on program timing, commercial market stabilization, or margin compression from competitive pressures.
-
Commercial Business Remains a Drag: Despite management's efforts to rationalize operations and exit China manufacturing, the commercial segment continues to decline (down 25% in 2024, expected to fall further in 2026), creating a persistent headwind that offsets some defense gains.
Setting the Scene: From Industrial Commodity to Defense Necessity
nLIGHT, Inc., incorporated in 2000 and headquartered in Camas, Washington, spent two decades building a vertically integrated laser business before executing one of the most dramatic strategic pivots in the industrial technology sector. The company designs, develops, and manufactures semiconductor and fiber lasers that span the entire technology stack—from proprietary high-brightness laser chips to complete high-energy laser systems. This vertical integration isn't merely a manufacturing choice; it's the foundation of nLIGHT's competitive moat in defense applications where performance, reliability, and supply chain security are non-negotiable.
The laser industry structure reveals why this matters. The broader fiber laser market, projected to grow at 10% annually, is dominated by giants like IPG Photonics (IPGP) in industrial materials processing. nLIGHT's estimated 5.5% market share in fiber lasers reflects its historical focus on niche applications rather than commodity cutting and welding. However, the directed energy and laser sensing subsegments—critical to modern defense systems—operate under entirely different economics. These markets prize technical performance over cost, reward vertical integration with higher margins, and benefit from decade-long program cycles that create deep competitive moats. nLIGHT's pivot to A&D represents a deliberate exit from commoditized markets where Chinese competition and cyclical demand erode profitability, toward specialized applications where its technology advantages translate into pricing power.
The strategic shift accelerated in 2024 when A&D revenue crossed the 60% threshold, fundamentally altering nLIGHT's identity. This wasn't a gradual evolution but a decisive reallocation of resources. The company closed its Shanghai operations, moved commercial production to an automated Pacific Northwest facility and a Thai contract manufacturer, and took $1.7 million in restructuring charges to rightsize its commercial footprint. These actions signal management's conviction that defense, not industrial manufacturing, represents the company's future. The question for investors is whether this transformation can sustain its momentum while navigating the execution complexities of defense contracting.
Technology, Products, and Strategic Differentiation
nLIGHT's core technological advantage resides in its proprietary high-brightness semiconductor lasers, which enable superior beam quality and power density in compact form factors. Why does this matter for investors? Because beam quality directly translates to lethality in directed energy applications and precision in laser sensing. The company's ability to manufacture these critical components in the United States provides a supply chain security advantage that foreign competitors cannot match when bidding for sensitive defense programs. This isn't just a technical specification; it's a strategic asset that underpins the entire defense growth thesis.
The product portfolio divides into two distinct economic engines. The Laser Products segment, which generated $47.6 million in Q3 2025 revenue (up 15.7% year-over-year), includes fiber amplifiers and beam combination systems for high-energy lasers like the HELSI-2 " data-chart-data="{"annual": {"symbol": ["LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR"], "date": ["2016-12-31", "2017-12-31", "2018-12-31", "2019-12-31", "2020-12-31", "2021-12-31", "2022-12-31", "2023-12-31", "2024-12-31"], "year": [2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024], "quarter": [0, 0, 0, 0, 0, 0, 0, 0, 0], "period": ["annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual"], "opex": [32504000.0, 34476000.0, 49898000.0, 62248000.0, 80412000.0, 107524000.0, 105923000.0, 92879000.0, 98655000.0], "ebitda": [-1992000.0, 15886000.0, 25098000.0, 190000.0, -4069000.0, -11569000.0, -36065000.0, -26691000.0, -43181000.0], "shareswaDil": [2500000.0, 2735000.0, 29959000.0, 37119000.0, 38367000.0, 42142000.0, 44436000.0, 46078000.0, 47900000.0], "costRev": [78159000.0, 94306000.0, 124398000.0, 124280000.0, 163425000.0, 192839000.0, 191237000.0, 163808000.0, 165529000.0], "nonControllingInterests": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "shareswa": [2500000.0, 2735000.0, 24862000.0, 37119000.0, 38367000.0, 42142000.0, 44436000.0, 46078000.0, 47900000.0], "ebit": [-10091000.0, 7964000.0, 16810000.0, -9374000.0, -20670000.0, -29881000.0, -54764000.0, -43990000.0, -62536000.0], "taxExp": [1882000.0, 4858000.0, 3600000.0, 6119000.0, 340000.0, -375000.0, 344000.0, -978000.0, -76000.0], "netinc": [-14202000.0, 1837000.0, 13938000.0, -12884000.0, -20932000.0, -29669000.0, -54579000.0, -41670000.0, -60792000.0], "opinc": [-9338000.0, 9798000.0, 17063000.0, -9909000.0, -21048000.0, -30217000.0, -55102000.0, -46766000.0, -65636000.0], "netIncComStock": [-14202000.0, 0.0, 9523000.0, -12884000.0, -20932000.0, -29669000.0, -54579000.0, -41670000.0, -60792000.0], "ebt": [-12320000.0, 6695000.0, 17538000.0, -6765000.0, -20592000.0, -30044000.0, -54235000.0, -42648000.0, -60868000.0], "prefDVDs": [0.0, 1837000.0, 4415000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "rnd": [15239000.0, 15123000.0, 21054000.0, 28137000.0, 41164000.0, 54814000.0, 53773000.0, 46163000.0, 45107000.0], "epsDil": [-5.68, 0.0, 0.32, -0.35, -0.55, -0.7, -1.23, -0.9, -1.27], "grossProfit": [23166000.0, 44274000.0, 66961000.0, 52339000.0, 59364000.0, 77307000.0, 50821000.0, 46113000.0, 33019000.0], "intexp": [2229000.0, 1269000.0, -728000.0, -2609000.0, -78000.0, 163000.0, -529000.0, -1342000.0, -1668000.0], "sga": [17265000.0, 19353000.0, 28844000.0, 34111000.0, 39248000.0, 52710000.0, 48258000.0, 45899000.0, 49257000.0], "consolidatedIncome": [-14202000.0, 1837000.0, 13938000.0, -12884000.0, -20932000.0, -29669000.0, -54579000.0, -41670000.0, -60792000.0], "revenue": [101325000.0, 138580000.0, 191359000.0, 176619000.0, 222789000.0, 270146000.0, 242058000.0, 209921000.0, 198548000.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "eps": [-5.68, 0.0, 0.38, -0.35, -0.55, -0.7, -1.23, -0.9, -1.27], "cashAndEq": [13500000.0, 36687000.0, 149478000.0, 117293000.0, 102573000.0, 146784000.0, 58078000.0, 53466000.0, 66088000.0], "debtCurrent": [1287000.0, 2363000.0, 91000.0, 51000.0, 2457000.0, 3066000.0, 2758000.0, 3181000.0, 2314000.0], "totalLiabilities": [41368000.0, 48865000.0, 32347000.0, 33358000.0, 63730000.0, 71485000.0, 58388000.0, 52384000.0, 53811000.0], "retainedEarnings": [-120506000.0, -118669000.0, -104731000.0, -117454000.0, -138386000.0, -168055000.0, -222634000.0, -264304000.0, -325096000.0], "assetsNonCurrent": [24940000.0, 25565000.0, 31509000.0, 51373000.0, 83069000.0, 96414000.0, 98477000.0, 86249000.0, 76152000.0], "acctPay": [9380000.0, 12920000.0, 12068000.0, 12700000.0, 21057000.0, 26347000.0, 17507000.0, 12166000.0, 15076000.0], "assetsCurrent": [46119000.0, 84583000.0, 218621000.0, 198593000.0, 200575000.0, 277204000.0, 230756000.0, 220554000.0, 194089000.0], "acctRec": [9697000.0, 13353000.0, 26528000.0, 27126000.0, 31820000.0, 41574000.0, 37913000.0, 39585000.0, 34895000.0], "equity": [29691000.0, 61283000.0, 217783000.0, 216608000.0, 219914000.0, 302133000.0, 270845000.0, 254419000.0, 216430000.0], "debtNonCurrent": [18380000.0, 15108000.0, 18000.0, 0.0, 10590000.0, 14612000.0, 12852000.0, 10978000.0, 9819000.0], "sharesBasic": [null, 33021147.0, 36571861.0, 37759112.0, 39365991.0, 43920633.0, 45307101.0, 46686107.0, 48429356.0], "debt": [19667000.0, 17471000.0, 109000.0, 51000.0, 13047000.0, 17678000.0, 15610000.0, 14159000.0, 12133000.0], "liabilitiesCurrent": [19230000.0, 28894000.0, 23587000.0, 25035000.0, 41363000.0, 45772000.0, 34492000.0, 32752000.0, 34235000.0], "investmentsCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50391000.0, 59672000.0, 34868000.0], "investments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50391000.0, 59672000.0, 34868000.0], "deferredRev": [13000.0, 386000.0, 720000.0, 679000.0, 2528000.0, 1629000.0, 1407000.0, 4849000.0, 3577000.0], "liabilitiesNonCurrent": [22138000.0, 19971000.0, 8760000.0, 8323000.0, 22367000.0, 25713000.0, 23896000.0, 19632000.0, 19576000.0], "totalAssets": [71059000.0, 110148000.0, 250130000.0, 249966000.0, 283644000.0, 373618000.0, 329233000.0, 306803000.0, 270241000.0], "intangibles": [2872000.0, 3223000.0, 4073000.0, 19878000.0, 20829000.0, 19118000.0, 16417000.0, 14051000.0, 13187000.0], "investmentsNonCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "taxLiabilities": [2572000.0, 3930000.0, 6472000.0, 6429000.0, 7556000.0, 7149000.0, 6699000.0, 5391000.0, 5541000.0], "deposits": [203000.0, 575000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "inventory": [18805000.0, 29570000.0, 35329000.0, 46131000.0, 54706000.0, 73746000.0, 67600000.0, 52160000.0, 40800000.0], "accoci": [-3009000.0, -719000.0, -2157000.0, -2685000.0, -259000.0, -587000.0, -2748000.0, -2477000.0, -3332000.0], "ppeq": [17323000.0, 17968000.0, 21462000.0, 27747000.0, 56782000.0, 73149000.0, 74586000.0, 64916000.0, 57759000.0], "taxAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "investmentsAcqDisposals": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -49997000.0, -8761000.0, 24622000.0], "ncf": [6645000.0, 23187000.0, 112832000.0, -32226000.0, -14720000.0, 44211000.0, -88706000.0, -4612000.0, 12622000.0], "depamor": [8099000.0, 7922000.0, 8288000.0, 9564000.0, 16601000.0, 18312000.0, 18699000.0, 17299000.0, 19355000.0], "issrepayEquity": [52000.0, 336000.0, 138665000.0, 3031000.0, 2768000.0, 85102000.0, 3555000.0, 3109000.0, 3221000.0], "ncfi": [-4027000.0, -5477000.0, -11679000.0, -30404000.0, -24539000.0, -21853000.0, -72381000.0, -14100000.0, 16690000.0], "freeCashFlow": [1932000.0, -2066000.0, -7171000.0, -17245000.0, -11308000.0, -29005000.0, -36262000.0, 4752000.0, -10291000.0], "ncfx": [1072000.0, 834000.0, -166000.0, -33000.0, 545000.0, -235000.0, -477000.0, 256000.0, -406000.0], "issrepayDebt": [-8331000.0, -3207000.0, -17364000.0, -55000.0, -115000.0, -428000.0, 0.0, 0.0, 0.0], "capex": [-4027000.0, -5477000.0, -10547000.0, -13004000.0, -24349000.0, -21562000.0, -21720000.0, -5339000.0, -7932000.0], "ncfo": [5959000.0, 3411000.0, 3376000.0, -4241000.0, 13041000.0, -7443000.0, -14542000.0, 10091000.0, -2359000.0], "businessAcqDisposals": [0.0, 0.0, 0.0, -17400000.0, -190000.0, -291000.0, -664000.0, 0.0, 0.0], "ncff": [3641000.0, 24419000.0, 121301000.0, 2452000.0, -3767000.0, 73742000.0, -1306000.0, -859000.0, -1303000.0], "sbcomp": [308000.0, 369000.0, 4805000.0, 9730000.0, 25464000.0, 37720000.0, 26757000.0, 25832000.0, 24961000.0], "payDiv": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "costOfRevenue": [78159000.0, 94306000.0, 124398000.0, 124280000.0, 163425000.0, 192839000.0, 191237000.0, 163808000.0, 165529000.0], "operatingExpenses": [32504000.0, 34476000.0, 49898000.0, 62248000.0, 80412000.0, 107524000.0, 105923000.0, 92879000.0, 98655000.0], "operatingIncome": [-9338000.0, 9798000.0, 17063000.0, -9909000.0, -21048000.0, -30217000.0, -55102000.0, -46766000.0, -65636000.0], "netIncome": [-14202000.0, 1837000.0, 13938000.0, -12884000.0, -20932000.0, -29669000.0, -54579000.0, -41670000.0, -60792000.0], "epsdiluted": [-5.68, 0.0, 0.32, -0.35, -0.55, -0.7, -1.23, -0.9, -1.27], "interestExpense": [2229000.0, 1269000.0, -728000.0, -2609000.0, -78000.0, 163000.0, -529000.0, -1342000.0, -1668000.0], "taxExpense": [1882000.0, 4858000.0, 3600000.0, 6119000.0, 340000.0, -375000.0, 344000.0, -978000.0, -76000.0], "researchAndDevelopmentExpenses": [15239000.0, 15123000.0, 21054000.0, 28137000.0, 41164000.0, 54814000.0, 53773000.0, 46163000.0, 45107000.0], "sellingGeneralAndAdministrativeExpenses": [17265000.0, 19353000.0, 28844000.0, 34111000.0, 39248000.0, 52710000.0, 48258000.0, 45899000.0, 49257000.0], "totalCurrentAssets": [46119000.0, 84583000.0, 218621000.0, 198593000.0, 200575000.0, 277204000.0, 230756000.0, 220554000.0, 194089000.0], "cashAndCashEquivalents": [13500000.0, 36687000.0, 149478000.0, 117293000.0, 102573000.0, 146784000.0, 58078000.0, 53466000.0, 66088000.0], "netReceivables": [9697000.0, 13353000.0, 26528000.0, 27126000.0, 31820000.0, 41574000.0, 37913000.0, 39585000.0, 34895000.0], "totalCurrentLiabilities": [19230000.0, 28894000.0, 23587000.0, 25035000.0, 41363000.0, 45772000.0, 34492000.0, 32752000.0, 34235000.0], "totalDebt": [19667000.0, 17471000.0, 109000.0, 51000.0, 13047000.0, 17678000.0, 15610000.0, 14159000.0, 12133000.0], "shortTermDebt": [1287000.0, 2363000.0, 91000.0, 51000.0, 2457000.0, 3066000.0, 2758000.0, 3181000.0, 2314000.0], "longTermDebt": [18380000.0, 15108000.0, 18000.0, 0.0, 10590000.0, 14612000.0, 12852000.0, 10978000.0, 9819000.0], "totalStockholdersEquity": [29691000.0, 61283000.0, 217783000.0, 216608000.0, 219914000.0, 302133000.0, 270845000.0, 254419000.0, 216430000.0], "accountPayable": [9380000.0, 12920000.0, 12068000.0, 12700000.0, 21057000.0, 26347000.0, 17507000.0, 12166000.0, 15076000.0], "shortTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50391000.0, 59672000.0, 34868000.0], "longTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "propertyPlantEquipmentNet": [17323000.0, 17968000.0, 21462000.0, 27747000.0, 56782000.0, 73149000.0, 74586000.0, 64916000.0, 57759000.0], "intangibleAssets": [2872000.0, 3223000.0, 4073000.0, 19878000.0, 20829000.0, 19118000.0, 16417000.0, 14051000.0, 13187000.0], "deferredRevenue": [13000.0, 386000.0, 720000.0, 679000.0, 2528000.0, 1629000.0, 1407000.0, 4849000.0, 3577000.0], "operatingCashFlow": [5959000.0, 3411000.0, 3376000.0, -4241000.0, 13041000.0, -7443000.0, -14542000.0, 10091000.0, -2359000.0], "netCashUsedForInvestingActivites": [-4027000.0, -5477000.0, -11679000.0, -30404000.0, -24539000.0, -21853000.0, -72381000.0, -14100000.0, 16690000.0], "netCashUsedProvidedByFinancingActivities": [3641000.0, 24419000.0, 121301000.0, 2452000.0, -3767000.0, 73742000.0, -1306000.0, -859000.0, -1303000.0], "capitalExpenditure": [-4027000.0, -5477000.0, -10547000.0, -13004000.0, -24349000.0, -21562000.0, -21720000.0, -5339000.0, -7932000.0], "netChangeInCash": [6645000.0, 23187000.0, 112832000.0, -32226000.0, -14720000.0, 44211000.0, -88706000.0, -4612000.0, 12622000.0], "dividendsPaid": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "acquisitionsNet": [0.0, 0.0, 0.0, -17400000.0, -190000.0, -291000.0, -664000.0, 0.0, 0.0], "investmentsInPropertyPlantAndEquipment": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -49997000.0, -8761000.0, 24622000.0], "debtRepayment": [-8331000.0, -3207000.0, -17364000.0, -55000.0, -115000.0, -428000.0, 0.0, 0.0, 0.0], "commonStockRepurchased": [52000.0, 336000.0, 138665000.0, 3031000.0, 2768000.0, 85102000.0, 3555000.0, 3109000.0, 3221000.0], "depreciationAndAmortization": [8099000.0, 7922000.0, 8288000.0, 9564000.0, 16601000.0, 18312000.0, 18699000.0, 17299000.0, 19355000.0], "stockBasedCompensation": [308000.0, 369000.0, 4805000.0, 9730000.0, 25464000.0, 37720000.0, 26757000.0, 25832000.0, 24961000.0]}, "quarterly": {"symbol": ["LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR", "LASR"], "date": ["2020-12-31", "2021-03-31", "2021-06-30", "2021-09-30", "2021-12-31", "2022-03-31", "2022-06-30", "2022-09-30", "2022-12-31", "2023-03-31", "2023-06-30", "2023-09-30", "2023-12-31", "2024-03-31", "2024-06-30", "2024-09-30", "2024-12-31", "2025-03-31", "2025-06-30", "2025-09-30"], "year": [2020, 2021, 2021, 2021, 2021, 2022, 2022, 2022, 2022, 2023, 2023, 2023, 2023, 2024, 2024, 2024, 2024, 2025, 2025, 2025], "quarter": [4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3], "period": ["quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter"], "costRev": [46057000.0, 43700000.0, 48788000.0, 50840000.0, 49511000.0, 48282000.0, 45442000.0, 46617000.0, 50896000.0, 39828000.0, 41196000.0, 40696000.0, 42088000.0, 37039000.0, 38661000.0, 43579000.0, 46250000.0, 37869000.0, 43278000.0, 45989000.0], "prefDVDs": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "nonControllingInterests": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "grossProfit": [19647000.0, 17645000.0, 20325000.0, 21395000.0, 17942000.0, 16177000.0, 15385000.0, 13476000.0, 5783000.0, 14263000.0, 12108000.0, 9938000.0, 9804000.0, 7488000.0, 11850000.0, 12550000.0, 1131000.0, 13799000.0, 18457000.0, 20753000.0], "sga": [11905000.0, 11714000.0, 15057000.0, 13316000.0, 12623000.0, 10775000.0, 11914000.0, 13741000.0, 11828000.0, 11169000.0, 11790000.0, 11725000.0, 11215000.0, 11547000.0, 12804000.0, 13021000.0, 11885000.0, 12035000.0, 11681000.0, 14785000.0], "consolidatedIncome": [-4517000.0, -6149000.0, -7890000.0, -6880000.0, -8750000.0, -8623000.0, -10342000.0, -12955000.0, -22659000.0, -7730000.0, -8823000.0, -11879000.0, -13238000.0, -13766000.0, -11729000.0, -10335000.0, -24962000.0, -8093000.0, -3591000.0, -6874000.0], "shareswaDil": [38883000.0, 40048000.0, 42313000.0, 42884000.0, 43291000.0, 43655000.0, 44178000.0, 44786000.0, 44877000.0, 45706000.0, 45717000.0, 46403000.0, 46741000.0, 47242000.0, 47658000.0, 48133000.0, 48563000.0, 49093000.0, 49581000.0, 50288000.0], "opinc": [-4286000.0, -5779000.0, -9014000.0, -6759000.0, -8665000.0, -8309000.0, -10317000.0, -12981000.0, -23495000.0, -8207000.0, -11686000.0, -12531000.0, -14342000.0, -14718000.0, -12690000.0, -11799000.0, -26429000.0, -9610000.0, -4236000.0, -7299000.0], "shareswa": [38883000.0, 40048000.0, 42313000.0, 42884000.0, 43291000.0, 43655000.0, 44178000.0, 44786000.0, 44877000.0, 45706000.0, 45717000.0, 46403000.0, 46741000.0, 47242000.0, 47658000.0, 48133000.0, 48563000.0, 49093000.0, 49581000.0, 50288000.0], "rnd": [12028000.0, 11710000.0, 14282000.0, 14838000.0, 13984000.0, 13711000.0, 13788000.0, 12716000.0, 13558000.0, 11301000.0, 12004000.0, 10744000.0, 12114000.0, 10659000.0, 11736000.0, 11328000.0, 11384000.0, 11374000.0, 11012000.0, 11534000.0], "eps": [-0.12, -0.15, -0.19, -0.16, -0.2, -0.2, -0.23, -0.29, -0.51, -0.17, -0.19, -0.26, -0.28, -0.29, -0.25, -0.21, -0.52, -0.16, -0.07, -0.14], "epsDil": [-0.12, -0.15, -0.19, -0.16, -0.2, -0.2, -0.23, -0.29, -0.51, -0.17, -0.19, -0.26, -0.28, -0.29, -0.25, -0.21, -0.52, -0.16, -0.07, -0.14], "revenue": [65704000.0, 61345000.0, 69113000.0, 72235000.0, 67453000.0, 64459000.0, 60827000.0, 60093000.0, 56679000.0, 54091000.0, 53304000.0, 50634000.0, 51892000.0, 44527000.0, 50511000.0, 56129000.0, 47381000.0, 51668000.0, 61735000.0, 66742000.0], "netIncComStock": [-4517000.0, -6149000.0, -7890000.0, -6880000.0, -8750000.0, -8623000.0, -10342000.0, -12955000.0, -22659000.0, -7730000.0, -8823000.0, -11879000.0, -13238000.0, -13766000.0, -11729000.0, -10335000.0, -24962000.0, -8093000.0, -3591000.0, -6874000.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "taxExp": [502000.0, 322000.0, -1038000.0, 203000.0, 138000.0, 343000.0, -10000.0, 110000.0, -99000.0, 264000.0, -1456000.0, 187000.0, 27000.0, 144000.0, 120000.0, 261000.0, -601000.0, 137000.0, 17000.0, 273000.0], "ebitda": [535000.0, -1228000.0, -4377000.0, -1955000.0, -4009000.0, -3675000.0, -5914000.0, -8130000.0, -18346000.0, -3826000.0, -6316000.0, -7349000.0, -9200000.0, -9754000.0, -6762000.0, -5071000.0, -20694000.0, -6399000.0, 871000.0, -2356000.0], "ebt": [-4015000.0, -5827000.0, -8928000.0, -6677000.0, -8612000.0, -8280000.0, -10352000.0, -12845000.0, -22758000.0, -7466000.0, -10279000.0, -11692000.0, -13211000.0, -13622000.0, -11609000.0, -10074000.0, -25563000.0, -7956000.0, -3574000.0, -6601000.0], "ebit": [-3971000.0, -5753000.0, -8896000.0, -6657000.0, -8575000.0, -8280000.0, -10423000.0, -13012000.0, -23049000.0, -7803000.0, -10629000.0, -11995000.0, -13563000.0, -14077000.0, -11589000.0, -10047000.0, -25923000.0, -9596000.0, -3186000.0, -6284000.0], "opex": [23933000.0, 23424000.0, 29339000.0, 28154000.0, 26607000.0, 24486000.0, 25702000.0, 26457000.0, 29278000.0, 22470000.0, 23794000.0, 22469000.0, 24146000.0, 22206000.0, 24540000.0, 24349000.0, 27560000.0, 23409000.0, 22693000.0, 28052000.0], "intexp": [44000.0, 74000.0, 32000.0, 20000.0, 37000.0, 0.0, -71000.0, -167000.0, -291000.0, -337000.0, -350000.0, -303000.0, -352000.0, -455000.0, 20000.0, 27000.0, -360000.0, -1640000.0, 388000.0, 317000.0], "netinc": [-4517000.0, -6149000.0, -7890000.0, -6880000.0, -8750000.0, -8623000.0, -10342000.0, -12955000.0, -22659000.0, -7730000.0, -8823000.0, -11879000.0, -13238000.0, -13766000.0, -11729000.0, -10335000.0, -24962000.0, -8093000.0, -3591000.0, -6874000.0], "liabilitiesCurrent": [41363000.0, 42906000.0, 46828000.0, 52075000.0, 45772000.0, 40632000.0, 41522000.0, 38736000.0, 34492000.0, 36739000.0, 36111000.0, 33573000.0, 32752000.0, 38264000.0, 34835000.0, 36145000.0, 34235000.0, 37163000.0, 39559000.0, 40537000.0], "debt": [13047000.0, 18626000.0, 18456000.0, 17779000.0, 17678000.0, 18331000.0, 17149000.0, 16212000.0, 15610000.0, 15577000.0, 15202000.0, 14500000.0, 14159000.0, 14164000.0, 13382000.0, 12633000.0, 12133000.0, 32622000.0, 31997000.0, 31309000.0], "ppeq": [56782000.0, 64280000.0, 67265000.0, 69490000.0, 73149000.0, 75955000.0, 77605000.0, 77704000.0, 74586000.0, 72878000.0, 70685000.0, 67034000.0, 64916000.0, 62965000.0, 61362000.0, 59159000.0, 57759000.0, 56787000.0, 55712000.0, 54376000.0], "totalAssets": [283644000.0, 375072000.0, 378574000.0, 381971000.0, 373618000.0, 367913000.0, 360474000.0, 348553000.0, 329233000.0, 329764000.0, 321900000.0, 312828000.0, 306803000.0, 302831000.0, 294299000.0, 291294000.0, 270241000.0, 289996000.0, 295254000.0, 298693000.0], "equity": [219914000.0, 304055000.0, 304646000.0, 303998000.0, 302133000.0, 300578000.0, 293854000.0, 285838000.0, 270845000.0, 269162000.0, 265363000.0, 259519000.0, 254419000.0, 244357000.0, 239532000.0, 235270000.0, 216430000.0, 212759000.0, 216001000.0, 218493000.0], "cashAndEq": [102573000.0, 185888000.0, 175614000.0, 165834000.0, 146784000.0, 135199000.0, 70883000.0, 62435000.0, 58078000.0, 48655000.0, 42072000.0, 52342000.0, 53466000.0, 61563000.0, 49643000.0, 41714000.0, 66088000.0, 82456000.0, 79073000.0, 81428000.0], "investmentsCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50000000.0, 50190000.0, 50391000.0, 59966000.0, 59893000.0, 59506000.0, 59672000.0, 59775000.0, 65173000.0, 65241000.0, 34868000.0, 34522000.0, 34888000.0, 34684000.0], "acctPay": [21057000.0, 23644000.0, 25677000.0, 31868000.0, 26347000.0, 23124000.0, 23318000.0, 19755000.0, 17507000.0, 17759000.0, 17574000.0, 14328000.0, 12166000.0, 13911000.0, 13360000.0, 16467000.0, 15076000.0, 16922000.0, 18375000.0, 16899000.0], "accoci": [-259000.0, -921000.0, -424000.0, -802000.0, -587000.0, -683000.0, -2551000.0, -4070000.0, -2748000.0, -2165000.0, -3115000.0, -3225000.0, -2477000.0, -2589000.0, -2507000.0, -2388000.0, -3332000.0, -3731000.0, -2990000.0, -3019000.0], "inventory": [54706000.0, 58804000.0, 63296000.0, 70683000.0, 73746000.0, 77240000.0, 80189000.0, 80660000.0, 67600000.0, 67157000.0, 64937000.0, 61590000.0, 52160000.0, 53013000.0, 52321000.0, 48828000.0, 40800000.0, 43793000.0, 48295000.0, 51457000.0], "deposits": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "debtNonCurrent": [10590000.0, 15875000.0, 15535000.0, 14921000.0, 14612000.0, 15190000.0, 14117000.0, 13515000.0, 12852000.0, 12576000.0, 12113000.0, 11451000.0, 10978000.0, 10993000.0, 10452000.0, 10017000.0, 9819000.0, 30089000.0, 29584000.0, 29003000.0], "totalLiabilities": [63730000.0, 71017000.0, 73928000.0, 77973000.0, 71485000.0, 67335000.0, 66620000.0, 62715000.0, 58388000.0, 60602000.0, 56537000.0, 53309000.0, 52384000.0, 58474000.0, 54767000.0, 56024000.0, 53811000.0, 77237000.0, 79253000.0, 80200000.0], "acctRec": [31820000.0, 31658000.0, 36829000.0, 36490000.0, 41574000.0, 36912000.0, 45944000.0, 43803000.0, 37913000.0, 36140000.0, 46252000.0, 35516000.0, 39585000.0, 27545000.0, 32192000.0, 40282000.0, 34895000.0, 36582000.0, 44425000.0, 49317000.0], "liabilitiesNonCurrent": [22367000.0, 28111000.0, 27100000.0, 25898000.0, 25713000.0, 26703000.0, 25098000.0, 23979000.0, 23896000.0, 23863000.0, 20426000.0, 19736000.0, 19632000.0, 20210000.0, 19932000.0, 19879000.0, 19576000.0, 40074000.0, 39694000.0, 39663000.0], "retainedEarnings": [-138386000.0, -144535000.0, -152425000.0, -159305000.0, -168055000.0, -176678000.0, -187020000.0, -199975000.0, -222634000.0, -230364000.0, -239187000.0, -251066000.0, -264304000.0, -278070000.0, -289799000.0, -300134000.0, -325096000.0, -333189000.0, -336780000.0, -343654000.0], "taxLiabilities": [7556000.0, 7730000.0, 6882000.0, 6988000.0, 7149000.0, 7320000.0, 6991000.0, 6527000.0, 6699000.0, 6920000.0, 5191000.0, 5273000.0, 5391000.0, 5485000.0, 5505000.0, 5638000.0, 5541000.0, 5612000.0, 5540000.0, 5708000.0], "intangibles": [20829000.0, 19856000.0, 18976000.0, 18017000.0, 19118000.0, 18401000.0, 17656000.0, 16989000.0, 16417000.0, 15796000.0, 15188000.0, 14533000.0, 14051000.0, 13660000.0, 13507000.0, 13389000.0, 13187000.0, 13068000.0, 12984000.0, 12884000.0], "deferredRev": [2528000.0, 2589000.0, 2666000.0, 1607000.0, 1629000.0, 983000.0, 2034000.0, 1736000.0, 1407000.0, 1271000.0, 1365000.0, 2017000.0, 4849000.0, 7583000.0, 5651000.0, 2921000.0, 3577000.0, 2853000.0, 2459000.0, 2345000.0], "investments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50000000.0, 50190000.0, 50391000.0, 59966000.0, 59893000.0, 59506000.0, 59672000.0, 59775000.0, 65173000.0, 65241000.0, 34868000.0, 34522000.0, 34888000.0, 34684000.0], "sharesBasic": [39365991.0, 40134273.0, 42807788.0, 43198143.0, 43920633.0, 44336617.0, 44551190.0, 45095519.0, 45307101.0, 45695130.0, 45850661.0, 46510468.0, 46686107.0, 47289419.0, 47565204.0, 48125661.0, 48429356.0, 49030981.0, 49439471.0, 49899461.0], "debtCurrent": [2457000.0, 2751000.0, 2921000.0, 2858000.0, 3066000.0, 3141000.0, 3032000.0, 2697000.0, 2758000.0, 3001000.0, 3089000.0, 3049000.0, 3181000.0, 3171000.0, 2930000.0, 2616000.0, 2314000.0, 2533000.0, 2413000.0, 2306000.0], "investmentsNonCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "assetsNonCurrent": [83069000.0, 89424000.0, 91517000.0, 91947000.0, 96414000.0, 98414000.0, 99091000.0, 97578000.0, 98477000.0, 96513000.0, 92924000.0, 88473000.0, 86249000.0, 83628000.0, 81795000.0, 80512000.0, 76152000.0, 74224000.0, 72391000.0, 70301000.0], "assetsCurrent": [200575000.0, 285648000.0, 287057000.0, 290024000.0, 277204000.0, 269499000.0, 261383000.0, 250975000.0, 230756000.0, 233251000.0, 228976000.0, 224355000.0, 220554000.0, 219203000.0, 212504000.0, 210782000.0, 194089000.0, 215772000.0, 222863000.0, 228392000.0], "taxAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "ncf": [-7869000.0, 83315000.0, -10274000.0, -9780000.0, -19050000.0, -11585000.0, -64316000.0, -8448000.0, -4357000.0, -9423000.0, -6583000.0, 10270000.0, 1124000.0, 8097000.0, -11920000.0, -7929000.0, 24374000.0, 16368000.0, -3383000.0, 2355000.0], "ncfx": [172000.0, -227000.0, 101000.0, -130000.0, 21000.0, -59000.0, -373000.0, -280000.0, 235000.0, 17000.0, -156000.0, -59000.0, 454000.0, -115000.0, -114000.0, 241000.0, -418000.0, 56000.0, 231000.0, -9000.0], "investmentsAcqDisposals": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -50000000.0, 0.0, 3000.0, -9361000.0, 177000.0, 407000.0, 16000.0, 8000.0, -5249000.0, -369000.0, 30232000.0, -152000.0, 0.0, -120000.0], "payDiv": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "depamor": [4506000.0, 4525000.0, 4519000.0, 4702000.0, 4566000.0, 4605000.0, 4509000.0, 4882000.0, 4703000.0, 3977000.0, 4313000.0, 4646000.0, 4363000.0, 4323000.0, 4827000.0, 4976000.0, 5229000.0, 3197000.0, 4057000.0, 3928000.0], "sbcomp": [8981000.0, 8054000.0, 11606000.0, 10072000.0, 7988000.0, 6553000.0, 6680000.0, 7495000.0, 6029000.0, 5503000.0, 7515000.0, 6627000.0, 6187000.0, 5431000.0, 7003000.0, 6527000.0, 6000000.0, 6056000.0, 6371000.0, 9362000.0], "ncff": [-2129000.0, 82932000.0, -4381000.0, -3491000.0, -1318000.0, 611000.0, -1194000.0, -1037000.0, 314000.0, -39000.0, -1541000.0, -482000.0, 1203000.0, -1615000.0, -181000.0, -573000.0, 1066000.0, 18765000.0, -279000.0, 33000.0], "issrepayEquity": [966000.0, 83335000.0, 539000.0, 205000.0, 1023000.0, 689000.0, 1274000.0, 384000.0, 1208000.0, 143000.0, 1409000.0, 53000.0, 1504000.0, 10000.0, 1482000.0, 84000.0, 1645000.0, 121000.0, 1426000.0, 34000.0], "issrepayDebt": [11000.0, -372000.0, -27000.0, -29000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 20000000.0, 0.0, 0.0], "ncfi": [-4259000.0, -3505000.0, -4964000.0, -5761000.0, -7623000.0, -5133000.0, -57988000.0, -4344000.0, -4916000.0, -10045000.0, -779000.0, -2339000.0, -937000.0, -1548000.0, -7395000.0, -1980000.0, 27613000.0, -2433000.0, -1950000.0, -2886000.0], "businessAcqDisposals": [-22000.0, -291000.0, 0.0, 0.0, 0.0, 0.0, 0.0, -664000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "ncfo": [-1653000.0, 4115000.0, -1030000.0, -398000.0, -10130000.0, -7004000.0, -4761000.0, -2787000.0, 10000.0, 644000.0, -4107000.0, 13150000.0, 404000.0, 11375000.0, -4230000.0, -5617000.0, -3887000.0, -20000.0, -1385000.0, 5217000.0], "capex": [-4954000.0, -3214000.0, -4964000.0, -5761000.0, -7623000.0, -5133000.0, -7988000.0, -3680000.0, -4919000.0, -684000.0, -956000.0, -2746000.0, -953000.0, -1556000.0, -2146000.0, -1611000.0, -2619000.0, -2281000.0, -1950000.0, -2766000.0], "freeCashFlow": [-6607000.0, 901000.0, -5994000.0, -6159000.0, -17753000.0, -12137000.0, -12749000.0, -6467000.0, -4909000.0, -40000.0, -5063000.0, 10404000.0, -549000.0, 9819000.0, -6376000.0, -7228000.0, -6506000.0, -2301000.0, -3335000.0, 2451000.0], "rps": [1.66905489563314, 1.52849411274997, 1.61449594171976, 1.67217836192634, 1.5357929836758, 1.45385472238443, 1.36532828864953, 1.3325714246686, 1.25099595315092, 1.18373664764713, 1.16255684950758, 1.08865814895692, 1.11150839799086, 0.941584839517694, 1.06193174321296, 1.16630086389878, 0.978352881669539, 1.05378270934453, 1.24869863595426, 1.33752947752281], "epsQoQ": [-0.586206896551724, -0.25, 0.0555555555555556, 2.2, 0.666666666666667, 0.333333333333333, 0.210526315789474, 0.8125, 1.55, -0.15, -0.173913043478261, -0.103448275862069, -0.450980392156863, 0.705882352941176, 0.315789473684211, -0.192307692307692, 0.857142857142857, -0.448275862068965, -0.72, -0.333333333333333], "roa": [-0.0749448395311472, -0.0642567911916479, -0.0627345982857724, -0.0716880122824484, -0.0786332148406312, -0.0855962015237578, -0.0932494865146067, -0.112149945055627, -0.155255434430899, -0.156973854259867, -0.156958140584452, -0.157965564551972, -0.131110403171569, -0.153350873781102, -0.166382716079822, -0.16421315783529, -0.209869116612653, -0.19241597793739, -0.163870298268638, -0.150825171723053], "roe": [-0.0973266781203285, -0.0824313159958208, -0.0791264919254872, -0.0898312133094005, -0.0976892278109237, -0.10613899311102, -0.115262589301853, -0.137584224667901, -0.189656116026635, -0.191787257111063, -0.191226603910529, -0.191911081812283, -0.158975567092019, -0.186413821803767, -0.202888877530875, -0.201598639246162, -0.259908998502548, -0.243891808657387, -0.213438429911637, -0.201555431796157], "bookVal": [219914000.0, 304055000.0, 304646000.0, 303998000.0, 302133000.0, 300578000.0, 293854000.0, 285838000.0, 270845000.0, 269162000.0, 265363000.0, 259519000.0, 254419000.0, 244357000.0, 239532000.0, 235270000.0, 216430000.0, 212759000.0, 216001000.0, 218493000.0], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "bvps": [5.58639562763706, 7.57594388217771, 7.11660224069508, 7.03729324661016, 6.87906752163613, 6.77945274895466, 6.59587319665311, 6.33850117125828, 5.97798124404384, 5.8903870062302, 5.78755015113086, 5.57979764899377, 5.4495655420573, 5.16726585285389, 5.03586613441204, 4.88866012666299, 4.46898364702599, 4.33927683396749, 4.36899901295465, 4.37866453106578], "grossMargin": [0.299022890539389, 0.287635504116065, 0.29408360221666, 0.296186059389493, 0.265992617081523, 0.250965730154051, 0.252930442073421, 0.224252408766412, 0.1020307344872, 0.263685271117191, 0.227149932462855, 0.196271280167476, 0.188930856394049, 0.16816762862982, 0.234602363841539, 0.223592082524185, 0.0238703277685148, 0.267070527212201, 0.298971410059124, 0.310943633693926], "longTermDebtEquity": [0.0481551879371027, 0.0522109486770486, 0.0509936122581619, 0.0490825597536826, 0.0483628071081279, 0.0505359673695347, 0.0480408638303375, 0.0472820268823599, 0.0474514943971644, 0.0467227914787377, 0.0456469063132388, 0.0441239369757128, 0.0431492930952484, 0.044987456876619, 0.0436350884224237, 0.0425766141029456, 0.0453680173728226, 0.141422924529632, 0.136962328878107, 0.132741094680379], "piotroskiFScore": [3.0, 4.0, 3.0, 3.0, 1.0, 2.0, 3.0, 3.0, 4.0, 4.0, 3.0, 4.0, 7.0, 2.0, 3.0, 4.0, 2.0, 5.0, 4.0, 5.0], "currentRatio": [4.84914053622803, 6.65753041532653, 6.13002904245323, 5.56935189630341, 6.05619155815783, 6.6326786769049, 6.29504840807283, 6.47911503510946, 6.69013104487997, 6.34886632733607, 6.34089335659494, 6.68260209096595, 6.7340620420127, 5.72870060631403, 6.10030142098464, 5.83156729838152, 5.66931502847963, 5.80609746252994, 5.63368639247706, 5.63416138342749], "debtEquity": [0.0593277372063625, 0.0612586538619658, 0.0605817900120139, 0.058483937394325, 0.058510655903195, 0.0609858339599039, 0.05835891292955, 0.0567174413478964, 0.057634440362569, 0.0578722107875555, 0.0572875645813471, 0.0558725950701105, 0.0556522901198417, 0.0579643718002758, 0.0558672745186447, 0.053695753814766, 0.0560596959756041, 0.153328413839133, 0.148133573455678, 0.14329520854215], "revenueQoQ": [0.531704587840358, 0.419530255698253, 0.325578273044612, 0.170138663902028, 0.0266193839035676, 0.0507620832993725, -0.119890613922128, -0.168090260953831, -0.159726031458942, -0.160846429513334, -0.123678629555954, -0.157406020667965, -0.0844580885336721, -0.176813148213196, -0.0523975686627646, 0.10852391673579, -0.0869305480613582, 0.160374604172749, 0.222209023776999, 0.18908229257603], "profitMargin": [0.299022890539389, 0.287635504116065, 0.29408360221666, 0.296186059389493, 0.265992617081523, 0.250965730154051, 0.252930442073421, 0.224252408766412, 0.1020307344872, 0.263685271117191, 0.227149932462855, 0.196271280167476, 0.188930856394049, 0.16816762862982, 0.234602363841539, 0.223592082524185, 0.0238703277685148, 0.267070527212201, 0.298971410059124, 0.310943633693926], "costOfRevenue": [46057000.0, 43700000.0, 48788000.0, 50840000.0, 49511000.0, 48282000.0, 45442000.0, 46617000.0, 50896000.0, 39828000.0, 41196000.0, 40696000.0, 42088000.0, 37039000.0, 38661000.0, 43579000.0, 46250000.0, 37869000.0, 43278000.0, 45989000.0], "operatingExpenses": [23933000.0, 23424000.0, 29339000.0, 28154000.0, 26607000.0, 24486000.0, 25702000.0, 26457000.0, 29278000.0, 22470000.0, 23794000.0, 22469000.0, 24146000.0, 22206000.0, 24540000.0, 24349000.0, 27560000.0, 23409000.0, 22693000.0, 28052000.0], "operatingIncome": [-4286000.0, -5779000.0, -9014000.0, -6759000.0, -8665000.0, -8309000.0, -10317000.0, -12981000.0, -23495000.0, -8207000.0, -11686000.0, -12531000.0, -14342000.0, -14718000.0, -12690000.0, -11799000.0, -26429000.0, -9610000.0, -4236000.0, -7299000.0], "netIncome": [-4517000.0, -6149000.0, -7890000.0, -6880000.0, -8750000.0, -8623000.0, -10342000.0, -12955000.0, -22659000.0, -7730000.0, -8823000.0, -11879000.0, -13238000.0, -13766000.0, -11729000.0, -10335000.0, -24962000.0, -8093000.0, -3591000.0, -6874000.0], "epsdiluted": [-0.12, -0.15, -0.19, -0.16, -0.2, -0.2, -0.23, -0.29, -0.51, -0.17, -0.19, -0.26, -0.28, -0.29, -0.25, -0.21, -0.52, -0.16, -0.07, -0.14], "interestExpense": [44000.0, 74000.0, 32000.0, 20000.0, 37000.0, 0.0, -71000.0, -167000.0, -291000.0, -337000.0, -350000.0, -303000.0, -352000.0, -455000.0, 20000.0, 27000.0, -360000.0, -1640000.0, 388000.0, 317000.0], "taxExpense": [502000.0, 322000.0, -1038000.0, 203000.0, 138000.0, 343000.0, -10000.0, 110000.0, -99000.0, 264000.0, -1456000.0, 187000.0, 27000.0, 144000.0, 120000.0, 261000.0, -601000.0, 137000.0, 17000.0, 273000.0], "researchAndDevelopmentExpenses": [12028000.0, 11710000.0, 14282000.0, 14838000.0, 13984000.0, 13711000.0, 13788000.0, 12716000.0, 13558000.0, 11301000.0, 12004000.0, 10744000.0, 12114000.0, 10659000.0, 11736000.0, 11328000.0, 11384000.0, 11374000.0, 11012000.0, 11534000.0], "sellingGeneralAndAdministrativeExpenses": [11905000.0, 11714000.0, 15057000.0, 13316000.0, 12623000.0, 10775000.0, 11914000.0, 13741000.0, 11828000.0, 11169000.0, 11790000.0, 11725000.0, 11215000.0, 11547000.0, 12804000.0, 13021000.0, 11885000.0, 12035000.0, 11681000.0, 14785000.0], "totalCurrentAssets": [200575000.0, 285648000.0, 287057000.0, 290024000.0, 277204000.0, 269499000.0, 261383000.0, 250975000.0, 230756000.0, 233251000.0, 228976000.0, 224355000.0, 220554000.0, 219203000.0, 212504000.0, 210782000.0, 194089000.0, 215772000.0, 222863000.0, 228392000.0], "cashAndCashEquivalents": [102573000.0, 185888000.0, 175614000.0, 165834000.0, 146784000.0, 135199000.0, 70883000.0, 62435000.0, 58078000.0, 48655000.0, 42072000.0, 52342000.0, 53466000.0, 61563000.0, 49643000.0, 41714000.0, 66088000.0, 82456000.0, 79073000.0, 81428000.0], "netReceivables": [31820000.0, 31658000.0, 36829000.0, 36490000.0, 41574000.0, 36912000.0, 45944000.0, 43803000.0, 37913000.0, 36140000.0, 46252000.0, 35516000.0, 39585000.0, 27545000.0, 32192000.0, 40282000.0, 34895000.0, 36582000.0, 44425000.0, 49317000.0], "totalCurrentLiabilities": [41363000.0, 42906000.0, 46828000.0, 52075000.0, 45772000.0, 40632000.0, 41522000.0, 38736000.0, 34492000.0, 36739000.0, 36111000.0, 33573000.0, 32752000.0, 38264000.0, 34835000.0, 36145000.0, 34235000.0, 37163000.0, 39559000.0, 40537000.0], "totalDebt": [13047000.0, 18626000.0, 18456000.0, 17779000.0, 17678000.0, 18331000.0, 17149000.0, 16212000.0, 15610000.0, 15577000.0, 15202000.0, 14500000.0, 14159000.0, 14164000.0, 13382000.0, 12633000.0, 12133000.0, 32622000.0, 31997000.0, 31309000.0], "shortTermDebt": [2457000.0, 2751000.0, 2921000.0, 2858000.0, 3066000.0, 3141000.0, 3032000.0, 2697000.0, 2758000.0, 3001000.0, 3089000.0, 3049000.0, 3181000.0, 3171000.0, 2930000.0, 2616000.0, 2314000.0, 2533000.0, 2413000.0, 2306000.0], "longTermDebt": [10590000.0, 15875000.0, 15535000.0, 14921000.0, 14612000.0, 15190000.0, 14117000.0, 13515000.0, 12852000.0, 12576000.0, 12113000.0, 11451000.0, 10978000.0, 10993000.0, 10452000.0, 10017000.0, 9819000.0, 30089000.0, 29584000.0, 29003000.0], "totalStockholdersEquity": [219914000.0, 304055000.0, 304646000.0, 303998000.0, 302133000.0, 300578000.0, 293854000.0, 285838000.0, 270845000.0, 269162000.0, 265363000.0, 259519000.0, 254419000.0, 244357000.0, 239532000.0, 235270000.0, 216430000.0, 212759000.0, 216001000.0, 218493000.0], "accountPayable": [21057000.0, 23644000.0, 25677000.0, 31868000.0, 26347000.0, 23124000.0, 23318000.0, 19755000.0, 17507000.0, 17759000.0, 17574000.0, 14328000.0, 12166000.0, 13911000.0, 13360000.0, 16467000.0, 15076000.0, 16922000.0, 18375000.0, 16899000.0], "shortTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 50000000.0, 50190000.0, 50391000.0, 59966000.0, 59893000.0, 59506000.0, 59672000.0, 59775000.0, 65173000.0, 65241000.0, 34868000.0, 34522000.0, 34888000.0, 34684000.0], "longTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "propertyPlantEquipmentNet": [56782000.0, 64280000.0, 67265000.0, 69490000.0, 73149000.0, 75955000.0, 77605000.0, 77704000.0, 74586000.0, 72878000.0, 70685000.0, 67034000.0, 64916000.0, 62965000.0, 61362000.0, 59159000.0, 57759000.0, 56787000.0, 55712000.0, 54376000.0], "intangibleAssets": [20829000.0, 19856000.0, 18976000.0, 18017000.0, 19118000.0, 18401000.0, 17656000.0, 16989000.0, 16417000.0, 15796000.0, 15188000.0, 14533000.0, 14051000.0, 13660000.0, 13507000.0, 13389000.0, 13187000.0, 13068000.0, 12984000.0, 12884000.0], "deferredRevenue": [2528000.0, 2589000.0, 2666000.0, 1607000.0, 1629000.0, 983000.0, 2034000.0, 1736000.0, 1407000.0, 1271000.0, 1365000.0, 2017000.0, 4849000.0, 7583000.0, 5651000.0, 2921000.0, 3577000.0, 2853000.0, 2459000.0, 2345000.0], "operatingCashFlow": [-1653000.0, 4115000.0, -1030000.0, -398000.0, -10130000.0, -7004000.0, -4761000.0, -2787000.0, 10000.0, 644000.0, -4107000.0, 13150000.0, 404000.0, 11375000.0, -4230000.0, -5617000.0, -3887000.0, -20000.0, -1385000.0, 5217000.0], "netCashUsedForInvestingActivites": [-4259000.0, -3505000.0, -4964000.0, -5761000.0, -7623000.0, -5133000.0, -57988000.0, -4344000.0, -4916000.0, -10045000.0, -779000.0, -2339000.0, -937000.0, -1548000.0, -7395000.0, -1980000.0, 27613000.0, -2433000.0, -1950000.0, -2886000.0], "netCashUsedProvidedByFinancingActivities": [-2129000.0, 82932000.0, -4381000.0, -3491000.0, -1318000.0, 611000.0, -1194000.0, -1037000.0, 314000.0, -39000.0, -1541000.0, -482000.0, 1203000.0, -1615000.0, -181000.0, -573000.0, 1066000.0, 18765000.0, -279000.0, 33000.0], "capitalExpenditure": [-4954000.0, -3214000.0, -4964000.0, -5761000.0, -7623000.0, -5133000.0, -7988000.0, -3680000.0, -4919000.0, -684000.0, -956000.0, -2746000.0, -953000.0, -1556000.0, -2146000.0, -1611000.0, -2619000.0, -2281000.0, -1950000.0, -2766000.0], "netChangeInCash": [-7869000.0, 83315000.0, -10274000.0, -9780000.0, -19050000.0, -11585000.0, -64316000.0, -8448000.0, -4357000.0, -9423000.0, -6583000.0, 10270000.0, 1124000.0, 8097000.0, -11920000.0, -7929000.0, 24374000.0, 16368000.0, -3383000.0, 2355000.0], "dividendsPaid": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "acquisitionsNet": [-22000.0, -291000.0, 0.0, 0.0, 0.0, 0.0, 0.0, -664000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "investmentsInPropertyPlantAndEquipment": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -50000000.0, 0.0, 3000.0, -9361000.0, 177000.0, 407000.0, 16000.0, 8000.0, -5249000.0, -369000.0, 30232000.0, -152000.0, 0.0, -120000.0], "debtRepayment": [11000.0, -372000.0, -27000.0, -29000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 20000000.0, 0.0, 0.0], "commonStockRepurchased": [966000.0, 83335000.0, 539000.0, 205000.0, 1023000.0, 689000.0, 1274000.0, 384000.0, 1208000.0, 143000.0, 1409000.0, 53000.0, 1504000.0, 10000.0, 1482000.0, 84000.0, 1645000.0, 121000.0, 1426000.0, 34000.0], "depreciationAndAmortization": [4506000.0, 4525000.0, 4519000.0, 4702000.0, 4566000.0, 4605000.0, 4509000.0, 4882000.0, 4703000.0, 3977000.0, 4313000.0, 4646000.0, 4363000.0, 4323000.0, 4827000.0, 4976000.0, 5229000.0, 3197000.0, 4057000.0, 3928000.0], "stockBasedCompensation": [8981000.0, 8054000.0, 11606000.0, 10072000.0, 7988000.0, 6553000.0, 6680000.0, 7495000.0, 6029000.0, 5503000.0, 7515000.0, 6627000.0, 6187000.0, 5431000.0, 7003000.0, 6527000.0, 6000000.0, 6056000.0, 6371000.0, 9362000.0]}}">Loading interactive chart...