Owner Scorecard


← All companies ← ST Manual STAG → ← SSII Medical Devices & Equipment STE →

STAA, STAAR Surgical Company

Medical Devices & Equipment asset-light Cyclical

STAAR Surgical Company designs, develops, manufactures, and sells implantable lenses for the eye and accessory delivery systems used to deliver the lenses into the eye.

We market and sell our ICLs for refractive surgery to treat myopia (nearsightedness) as our "EVO" family of lenses.

We make our ICL product offerings available in multiple models, powers and lengths, including some with toric ICL (TICL) versions to correct for astigmatism (blurred vision).

Latest annual: FY2025 10-K
STAA · STAAR Surgical Company
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$239M
−23.7% YoY · 8% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $340M 5-yr avg $269M
Gross margin 77% 5-yr avg 77%
Operating margin 4.0% 5-yr avg −0.2%
ROIC 3% 5-yr avg 17%
Owner-earnings margin −2% 5-yr avg 4%
Free cash flow margin −2% 5-yr avg 0%

Next report By 11/11 · the 10-Q for the quarter ended early October · due within 40 days of period end · has filed ~40 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Gross margin has run about 75% and operating margin about 4.7% through the cycle, a wide spread between price and the cost of what it sells — whether that advantage is durable pricing power or a margin that can erode is the question the record is for. The operating margin has swung widely — from −38% to 18% — on a steadier 75% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Stock-based pay runs about 7.3% of sales, a real and recurring claim on owners that the GAAP margin understates. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has sat near the cost of capital (median 9%). The steadier read is owner earnings: roughly 6% of revenue reaches owners as cash, though it swings. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

Most recent quarterly filing 10-Q filed Aug 12, 2026 Source at SEC EDGAR →

Revenue up 111.0% year over year

“Net sales for the three months ended July 3, 2026 increased 111.0% from the same period of 2025, primarily due to increased sales in China.”

figures computed from the filing's XBRL; the words are the company's

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJul 2026
Income statement
$82M$91M$124M$150M$163M$230M$239M$322M$314M$239M$340MRevenueRevenue
$58M$64M$92M$112M$118M$179M$253M$240M$182M$260MGross profitGross prof.
71%71%74%75%72%78%78%76%76%77%Gross marginGross mgn
86%75%69%67%68%63%75%70%80%114%73%SG&A / revenueSG&A/rev
25%22%18%17%20%15%15%13%14%17%11%R&D / revenueR&D/rev
($13M)($4M)$7M$12M$7M$33M$44M$28M($13M)($92M)$14MOperating incomeOp. inc.
−15.4%−4.0%5.3%7.9%4.1%14.5%18.3%8.7%−4.0%−38.3%4.0%Operating marginOp. mgn
($12M)($2M)$7M$13M$8M$31M$46M$34M($9M)($82M)Pretax incomePretax
($12M)($2M)$5M$14M$6M$28M$40M$21M($20M)($80M)$4MNet incomeNet inc.
25%-8%28%12%13%37%Effective tax rateTax rate
Cash flow & returns
$1M$3M$13M$26M$21M$44M$36M$15M$16M($34M)($3M)Operating cash flowOp. cash
$3M$3M$2M$4M$3M$4M$4M$5M$7M$8M$9MDepreciationDeprec.
$2M($1M)($1M)($2M)($168K)($2M)($29M)($35M)$2M$7M($44M)Working capital & otherWC & other
$3M$1M$2M$10M$8M$14M$18M$18M$23M$6M$3MCapexCapex
3.9%1.2%1.8%6.7%5.1%5.9%7.6%5.6%7.5%2.4%1.0%Capex / revenueCapex/rev
($2M)$2M$11M$22M$18M$40M$31M$9M$9M($40M)($7M)Owner earningsOwner earn.
−2.6%2.0%8.5%14.7%10.9%17.5%13.0%2.9%2.8%−16.7%−2.0%Owner earnings marginOE mgn
($2M)$2M$11M$16M$13M$30M$18M($4M)($8M)($40M)($7M)Free cash flowFCF
−2.6%2.0%8.5%10.5%7.7%13.2%7.4%−1.1%−2.4%−16.7%−2.0%Free cash flow marginFCF mgn
($3M)($1M)($2M)($10M)($8M)($14M)($156M)$74M($59M)$46MInvesting cash flowInv. cash
$3M$2M$75M$149K$20M$18M$8M$7M$6M($5M)Financing cash flowFin. cash
($200K)$279K$197K$203K$367K($857K)($862K)$202K($1M)$1MExchange-rate effectFX
$597K$5M$85M$16M$32M$47M($113M)$97M($39M)$9MChange in cashΔ cash
-42%-12%17%47%15%9%-4%3%ROICROIC
-32%-5%4%11%12%6%-5%1%Return on equityROE
−32%−5%4%11%12%6%−5%1%Retained to equityRetained/eq
Balance sheet
$14M$19M$104M$120M$152M$200M$212M$221M$230M$188M$181MCash & investmentsCash+inv
$16M$18M$26M$31M$35M$44M$62M$95M$78M$50M$98MReceivablesReceiv.
$8M$6M$7M$8M$7M$9M$12M$14M$17M$12M$13MAccounts payablePayables
$8M$12M$19M$23M$28M$35M$51M$81M$61M$38M$85MOperating working capitalOper. WC
$50M$54M$152M$175M$216M$271M$312M$365M$368M$312M$342MCurrent assetsCur. assets
$21M$19M$28M$34M$41M$49M$52M$65M$70M$69M$73MCurrent liabilitiesCur. liab.
2.4×2.8×5.5×5.1×5.2×5.6×6.0×5.6×5.2×4.5×4.7×Current ratioCurr. ratio
$12M$10M$11M$17M$24M$36M$51M$67M$85M$73MNet PP&ENet PP&E
$2M$2M$2M$2M$2M$2M$2M$2M$2M$2M$2MGoodwillGoodwill
$65M$68M$167M$208M$257M$346M$419M$489M$510M$452M$475MTotal assetsAssets
-113.0×-32.4×122.6×Interest coverageInt. cov.
$28M$25M$35M$48M$60M$87M$83M$103M$112M$107MTotal liabilitiesTotal liab.
$38M$43M$132M$262M$336M$386M$397M$365MShareholders’ equityEquity
10.4%3.5%5.5%7.0%7.4%6.3%8.5%7.3%8.7%12.8%8.3%Stock comp / revenueSBC/rev
Per share
40.3M41.0M45.3M46.9M48.0M49.5M49.4M49.4M49.1M49.6M51.3MShares out (diluted)Shares
$2.04$2.21$2.74$3.20$3.41$4.66$4.85$6.52$6.39$4.83$6.62Revenue / shareRev/sh
$-0.30$-0.05$0.11$0.30$0.12$0.56$0.80$0.43$-0.41$-1.62$0.07EPS (diluted)EPS
$-0.05$0.04$0.23$0.47$0.37$0.82$0.63$0.19$0.18$-0.81$-0.13Owner earnings / shareOE/sh
$-0.05$0.04$0.23$0.33$0.26$0.61$0.36$-0.07$-0.16$-0.81$-0.13Free cash flow / shareFCF/sh
$0.08$0.03$0.05$0.22$0.18$0.28$0.37$0.37$0.48$0.12$0.07Cap. spending / shareCapex/sh
$0.94$1.05$2.93$5.29$6.81$7.81$8.09$7.12Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+10.0%/yr+7.2%/yr
Capital spending / share+4.4%/yr−7.7%/yr
Book value / share+30.9%/yr (8-yr)+15.2%/yr (3-yr)

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2024

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned a $80M loss into ($40M) of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

FY2025FY2024FY2023FY2022FY2021
Reported net income($80M)($20M)$21M$40M$28M
Depreciationnon-cash charge added back+$8M+$7M+$5M+$4M+$4M
Amortization of intangible assetsnon-cash charge added back; the purchase price of past acquisitions, expensed over time+$13K+$28K+$34K
Stock-based compensationreal costnon-cash, but a real cost+$31M+$27M+$24M+$20M+$15M
Working capital & othertiming of cash in and out, other non-cash items+$7M+$2M−$35M−$29M−$2M
Cash from operations($34M)$16M$15M$36M$44M
Maintenance capital expenditurethe spending needed just to hold position and volume−$6M−$7M−$5M−$4M−$4M
Owner earnings($40M)$9M$9M$31M$40M
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$17M−$13M−$14M−$10M
Free cash flow($40M)($8M)($4M)$18M$30M
Owner-earnings marginowner earnings ÷ revenue-17%3%3%13%18%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $31M), owner earnings is nearer ($71M).

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

Dashed amortization years: the filer did not tag the intangible-amortization line that year, so that year's charge remains inside "Working capital & other."

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash
    Cash $153M + ST investments $34M − debt $5M
    What this means

    Cash and short-term investments exceed every dollar of debt by $183M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Not enough data
    Industry peers: median -21%
    What this means

    The filing data didn't include the inputs for this check.

  • Solid through the cycle
    10-yr median margin, range -17%–18%; latest ($40M) = operating cash ($34M) − maintenance capex $6M
    Industry peers: median -24%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -17% of revenue this year, a 6% median across 10 years. Treating stock comp as the real expense it is (less $31M of SBC) leaves ($71M).

  • Loss, and burning cash
    Net income ($80M) · cash from operations ($34M)
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did not.

How is the cash used?

  • No surplus to allocate
    What this means

    The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.

  • Investing or harvesting? 0.70×
    Harvesting
    Capex $6M ÷ property depreciation $8M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Heavy selling cost
    Selling and marketing $103M ÷ revenue $239M
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 12.8%
    The buyback only stands still
    Stock compensation $31M (fiscal 2025), 12.8% of revenue · repurchases $6M · diluted shares +0.4% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 4 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $239M
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 4.55×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Pass
    Debt ≤ working capital · $5M vs $243M WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Miss
    A profit every year (10-yr record) · 4 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.53/share (latest year $-1.60), the averaged base the calculator's gate runs on. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 6 of 10
    What this means

    Lost money in 4 year(s), look at what happened there before trusting the average.

  • Operating margin −5% → −11% (3-yr avg ends)
    What this means

    Through the cycle the operating margin slipped — about −5% early to −11% lately, median 4% — competition or costs are biting in.

  • Worst year 2025 · −38.3% op. margin
    What this means

    Operations went underwater in 2025, understand why before trusting the good years.

  • Share count +2.3%/yr
    What this means

    The share count is rising, dilution works against you on a per-share basis.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jul 3, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$342M
  • Cash & short-term investments$181M
  • Receivables$98M
  • Other current assets$62M
Current liabilities$73M
  • Accounts payable$13M
  • Other current liabilities$60M
Current ratio4.66×all current assets ÷ what's due · Graham looked for 2×
Quick ratioinventory untagged this quarter, so withheld rather than shown equal to the current ratio
Cash ratio2.47×strictest: cash alone against what's due
Working capital$269Mthe cushion left after near-term bills
Cash runway26.9 yrsthe business is consuming cash; this is how long the cash on hand lasts at that rate
Revenue, latest quarter vs. a year ago+111.0%the freshest read on whether the business is still growing
Current ratio, recent quarters6.0× → 4.7×
Deeper floors
Tangible book value$364Mequity stripped of goodwill & intangibles
Net current asset value$233MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$36M$36M of it operating leases

From the company's latest filing.

How the cash was used, 2016–2025

Over the record, the business generated $139M of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested$104M · 75%
  • Buybacks$6M · 5%
  • Retained (debt / cash)$29M · 21%
  • Returned to owners$6M

    6% of the owner earnings the business produced over the span, $0 as dividends and $6M as buybacks.

  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span cash and short-term investments rose $167M.

  • Average price paid for buybacks$17.20

    Across the years where the filing reports a share count, 0M shares were bought for $6M, about $17.20 each.

  • Net change in share count27.2%

    The diluted count rose from 40M to 51M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Caren Mason$5.5M$11.6M$40M
2022Caren Mason$6.5M$1.0M$31M
2023Thomas G. Frinzi$10.2M$6.4M$9M
2024Thomas G. Frinzi$7.8M$2.7M$9M
2026Stephen C. Farrell$7.5M$5.4M
2026Thomas G. Frinzi$1.3M$1.2M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership39.9%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$31M

    The slice of the business handed to employees in shares in fiscal 2025, 12.8% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2026

read the 10-K →
  • How much of the revenue rides on one buyer?
    ≈$109M · 32% of revenue on the largest customers (TTM)
    “Two customers, our China distributors who sell into China and Hong Kong, accounted for approximately 32% of our consolidated net sales during fiscal 2025.”verify →
  • Which reported numbers are a judgment call?
    Management names Pension & retirement, Income taxes, Stock compensation as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Medical Devices & Equipment

The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
WRBYWarby Parker Inc.$872M57%-10.7%-67%3%
LMATLeMaitre Vascular Inc.$250M68%21.6%12%16%
STAASTAAR Surgical Company$239M75%4.7%9%6%
KIDSOrthoPediatrics Corp.$236M74%-16.9%-7%-24%
CERSCerus Corporation$234M58%-40.9%-43%-31%
AXGNAxogen Inc.$225M81%-19.9%-17%-13%
ESTAEstablishment Labs Holdings Inc.$211M65%-33.0%-36%-35%
SIBNSI-BONE Inc.$201M88%-36.2%-21%-38%
Group median71%-18.4%-19%-18%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what STAAR Surgical Company has delivered.

STAAR Surgical Company’s latest year shows negative owner earnings, a cyclical trough. So the tool opens on the through-cycle base, the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, STAAR Surgical Company earns about $14M on its 5.7% median owner-earnings margin. This year’s −16.7% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth, delivered
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings ($7M) on 50M shares outstanding, per the 10-Q cover, as of 2026-08-07; net cash $181M. The base opens on the through-cycle figure (the latest year sits off the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "STAAR Surgical Company (STAA), the owner's record," https://ownerscorecard.com/c/STAA, data as of 2026-08-17.

Manual order: ← ST its page in the Manual STAG →

Industry order: ← SSII the Medical Devices & Equipment chapter STE →