Cash flow generation remains volatile, as evidenced by the $16.5 million working capital outflow in 2026Q1 despite the company reporting $12.7 million in operating cash flow.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 99.26M | 129.77M | 103.57M | -43.02M | -44.23M | 3.01M | -16.52M | -41K | 55.45M | -42.37M | 42M | 18.55M | 55.84M | 60.1M | 85.63M | 150.61M | 92.79M | 90.16M | 115.81M | 88.88M | 92.14M | 128.98M | 85.82M | 85.35M | 105.18M | 93.22M | -13.34M | 60.04M | 16.74M | 44.99M | 45.46M |
| Operating CF Margin % | - | 11.97% | 11.22% | -3.74% | -4.31% | 0.53% | -3.26% | -0.01% | 10.48% | -6.36% | 6.6% | 3.09% | 8.86% | 9.37% | 13.8% | 21% | 15.32% | 18.62% | 23.13% | 18.64% | 19.49% | 25.13% | 18.88% | 21.52% | 30.42% | 24.08% | -2.88% | 16.35% | 5.84% | 16.95% | 18.18% |
| Operating CF Growth % | 750.43% | 25.29% | 340.78% | 2.74% | -1570.35% | 118.21% | -40187.8% | -100.07% | 230.88% | -200.88% | 126.45% | -66.78% | -7.09% | -29.81% | -43.14% | 62.31% | 2.92% | -22.16% | 30.31% | -3.54% | -28.56% | 50.29% | 0.55% | -18.85% | 12.82% | 798.61% | -122.23% | 258.57% | -62.78% | -1.04% | 388.84% |
| Net Income | -29.63M | -4.2K | -450.07M | -268.85M | -2.04M | -8.63M | 2.38M | -54.02M | -19.34M | 23.83M | 35.23M | 18.65M | 44.62M | 45.79M | 47.26M | 138.58M | 113.99M | 74.22M | 78.58M | 76.33M | 78.33M | 101.15M | 75.14M | 61.52M | 24.78M | 17.33M | 120.8M | 50.95M | 40.31M | 40.21M | 39.82M |
| Depreciation & Amortization | 71.61M | 92.55M | 90.53M | 118.85M | 71.45M | 16.08M | 16.63M | 17.77M | 15.89M | 15.69M | 14.41M | 14.24M | 14.85M | 14.63M | 14.08M | 11.5M | 10.54M | 13.77M | 11.99M | 12.79M | 10.83M | 13.2M | 15.37M | 15.25M | 16.41M | 16.8M | 13.42M | 10.55M | 9M | 7.34M | 4.89M |
| Stock-Based Compensation | 3.25M | 10.06M | 15.99M | 0 | 0 | 7.48M | 6.83M | 6.96M | 7.16M | 7.43M | 6.7M | 6.71M | 8.56M | 9.07M | 9.26M | 9.17M | 7.72M | 5.99M | 7.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 15.65M | -3.85M | 5.58M | 15.72M | -62.39M | -1.78M | -1.36M | 30.07M | -17.26M | 14.07M | -2.69M | -732K | -5.45M | -3.89M | -1.88M | 10.67M | -1.32M | -1.02M | -903K | -2.99M | -4.33M | -1.64M | -769K | 2.81M | 1.21M | -2.53M | -16.41K | -683.24K | 1.19M | -313.87K | 0 |
| Other Non-Cash Items | -306.65M | -41.5M | 307.1M | 100.62M | 42.93M | -10.04M | -5.52M | -9.82M | -7.25M | -4.41M | -8.8M | -7.29M | -2.84M | -2.81M | -4.72M | -14.78M | -6.12M | 2.81M | 2.85M | 8.54M | 7.44M | 6.69M | 1.26M | 23.8M | 12.72M | 690.3K | -80.9M | 412.7K | 1.53M | 1.42M | 6.85M |
| Working Capital Changes | 33.8M | 72.51M | 134.45M | -9.35M | -94.18M | -93K | -35.48M | 9M | 76.26M | -98.99M | -2.84M | -13.03M | -3.91M | -2.69M | 21.62M | -4.54M | -32.02M | -5.62M | 15.95M | -5.8M | -129K | 9.58M | -5.18M | -18.02M | 50.07M | 60.93M | -66.65M | -1.19M | -35.29M | -3.67M | -6.1M |
| Change in Receivables | -33.29M | -10.5M | 57.47M | 84.73M | -19.3M | -51.11M | -7.27M | 8.28M | 40.68M | -48.77M | -21.3M | 14.92M | -2.77M | -4.02M | -4.37M | -7.98M | -5.46M | -16.34M | 17.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 58.82M | 64.49M | 79.98M | 22.41M | -73.24M | -10.64M | -18.84M | 1.57M | 24.19M | -15.52M | -10.89M | -11.32M | 1.95M | 11.48M | 7.16M | -12.73M | -28.6M | 1.73M | 1.14M | 4.57M | -2.19M | -7.95M | -2.34M | -49K | 16.92M | 32.4M | -30.68M | 7.13M | -26.33M | 1.42M | 342.15K |
| Change in Payables | 22.57M | 17.98M | 10.24M | -91.91M | 28.11M | 53.27M | -2.2M | -13.81M | -3.8M | -17.88M | 26.72M | -5.83M | 9.97M | 5.54M | 7.26M | 6.18M | -3M | 5.44M | -1.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -93.9M | -115.74M | -64.25M | -36.08M | 55.83M | 10.27M | 41.4M | -9.79M | 285K | 66.04M | -6.48M | 79.94M | 76.07M | 73.43M | -5.01M | -122.96M | -74.92M | -85.98M | -3.6M | 29.49M | 26.79M | -40.21M | -21.82M | -44.83M | -39.86M | -69.04M | -2.9M | -34.26M | -31.12M | -73.43M | -37.97M |
| Capital Expenditures | -49.33M | -31.74M | -34.5M | -45.77M | -17.07M | -5.67M | -6.41M | -9.49M | -8.11M | -14.72M | -21.44M | -11.75M | -11.26M | -8.51M | -12.07M | -11.91M | -9.87M | -8.74M | -9.49M | -6.54M | -6.06M | -8.88M | -7.17M | -6.78M | -2.65M | -13.22M | -32.54M | -36.24M | -23.1M | -18.22M | -29.66M |
| CapEx % of Revenue | 4.4% | 2.93% | 3.74% | 3.98% | 1.66% | 1.01% | 1.27% | 1.79% | 1.53% | 2.21% | 3.37% | 1.96% | 1.79% | 1.33% | 1.95% | 1.66% | 1.63% | 1.81% | 1.9% | 1.37% | 1.28% | 1.73% | 1.58% | 1.71% | 0.77% | 3.41% | 7.03% | 9.87% | 8.06% | 6.87% | 11.86% |
| Acquisitions | -9K | 0 | 0 | -1.22M | 44.02M | 0 | 0 | 13K | -22.05M | 151K | -943K | 183K | 0 | 0 | 7.5M | -22.66M | 0 | -1.37M | 0 | 0 | -400K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -45.38M | -84.64M | -30.73M | 1.22M | 1.13M | 500K | -521K | 1M | 0 | 0 | 0 | 0 | 1K | 0 | 266K | 0 | 0 | 0 | 0 | 0 | 0 | 2K | 32K | 38K | 100K | 0 | 0 | 5.05K | 0 | -49.94M | 4.6K |
| Cash from Financing | -21.47M | -105K | -50.01M | 60.09M | 52.94M | -12.96M | -42.98M | -17.87M | -32.32M | -22.4M | -39.78M | -84.75M | -114.12M | -141.89M | -55.17M | -16.19M | -11.72M | -24.41M | -82.43M | -145.15M | -192.32M | -32.96M | -100.51M | -33.84M | -21.51M | -3.65M | 6.7M | 1.72M | -20.96M | 28.95M | 2.32M |
| Debt Issued (Net) | 9.66M | 9.6M | -5M | 73.15M | 73.17M | 0 | -24.6M | -1M | -1.1M | -1.1M | -1.1M | -1.1M | -16.5M | 0 | -500K | -1M | -250K | -500K | -250K | -500K | -500K | 0 | 0 | 55.09M | -25.21M | 0 | 0 | 0 | 0 | 30M | 0 |
| Equity Issued (Net) | 2.04M | 1.83M | 0 | 540K | 6.9M | 0 | 0 | 342K | -15.53M | -17.35M | -25.82M | -65.2M | -77.74M | -124.27M | -33.31M | -35.56M | -18.32M | -15.9M | -59.88M | -123.3M | -166.04M | -7.14M | -75.4M | 0 | 3.7M | -3.65M | 6.7M | 1.4M | -20.96M | -1.05M | 2.32M |
| Dividends Paid | 0 | 0 | 0 | -21.24M | -22.89M | -17.53M | -17.33M | -17.21M | -17.27M | -17.37M | -17.58M | -18.45M | -19.95M | -21.41M | -22.81M | -23.12M | -22.5M | -22.49M | -22.92M | -24.6M | -26.75M | -25.82M | -25.11M | -88.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -1.04M | -184K | -15.53M | -17.35M | -25.82M | -66.16M | -80.58M | -124.27M | -39.36M | -35.56M | -18.32M | -15.9M | -63.57M | -138.59M | -170.48M | -24.07M | -80.95M | 0 | 0 | -4.1M | -70.43K | -325.99K | -21.02M | -2.2M | 0 |
| Other Financing | -33.16M | -11.53M | -45.01M | 7.64M | -4.25M | 4.57M | -1.04M | 0 | 1.58M | 13.41M | 4.72M | 3K | 63K | 3.79M | 1.46M | 43.5M | 29.35M | 14.47M | 619K | 3.25M | 973K | 0 | 0 | 0 | 0 | 0 | 0 | 318.69K | 0 | 0 | 0 |
| Net Change in Cash | -13.05M | 19.68M | -11.15M | -21.48M | 51.83M | -3.36M | -13.59M | -29.29M | 19.07M | 6.54M | -4.66M | 11.11M | 15.14M | -10.16M | 25.48M | 11.3M | 7.54M | -17.77M | 27.97M | -26.21M | -72.65M | 55.19M | -36.45M | 6.98M | 43.81M | 20.53M | -9.55M | 27.49M | -35.33M | 501.83K | 9.81M |
| Free Cash Flow | 58.27M | 98.03M | 38.4M | -79.35M | -61.3M | -2.66M | -22.93M | -9.54M | 48.47M | -57.09M | 20.56M | 6.79M | 44.58M | 51.59M | 73.55M | 138.69M | 82.92M | 81.42M | 106.32M | 82.34M | 86.08M | 120.11M | 78.66M | 78.57M | 102.53M | 80.01M | -45.88M | 23.8M | -6.35M | 26.77M | 15.8M |
| FCF Margin % | 5.19% | 9.04% | 4.16% | -6.91% | -5.98% | -0.47% | -4.53% | -1.8% | 9.16% | -8.56% | 3.23% | 1.13% | 7.08% | 8.04% | 11.85% | 19.34% | 13.69% | 16.81% | 21.24% | 17.27% | 18.21% | 23.4% | 17.31% | 19.81% | 29.66% | 20.67% | -9.91% | 6.48% | -2.22% | 10.09% | 6.32% |
| FCF Growth % | 10.95% | 155.29% | 148.39% | -29.45% | -2203.65% | 88.4% | -140.49% | -119.67% | 184.91% | -377.68% | 202.61% | -84.76% | -13.59% | -29.86% | -46.97% | 67.27% | 1.84% | -23.43% | 29.12% | -4.34% | -28.33% | 52.7% | 0.11% | -23.37% | 28.15% | 274.37% | -292.8% | 474.64% | -123.73% | 69.4% | 551.44% |
| FCF per Share | 0.73 | 1.23 | 0.49 | -1.01 | -0.98 | -0.05 | -0.47 | -0.20 | 1.01 | -1.17 | 0.42 | 0.13 | 0.80 | 0.87 | 1.15 | 2.12 | 1.30 | 1.29 | 1.65 | 1.19 | 1.14 | 1.54 | 0.97 | 0.97 | 1.34 | 1.03 | -0.58 | 0.31 | -0.04 | 0.17 | 0.10 |
| FCF Conversion (FCF/Net Income) | -1.97x | -2.84x | -0.23x | 0.16x | 21.71x | -0.35x | -6.95x | 0.00x | -2.87x | -1.78x | 1.19x | 0.99x | 1.25x | 1.31x | 1.81x | 1.09x | 0.81x | 1.21x | 1.47x | 1.16x | 1.18x | 1.28x | 1.14x | 1.39x | 4.25x | 5.38x | -0.11x | 1.18x | 0.42x | 1.12x | 1.14x |
| Interest Paid | 3.92M | 0 | 20.88M | 0 | 0 | 13K | 24K | 512K | 534K | 555K | 575K | 598K | 758K | 2.33M | 2.35M | 2.4M | 2.41M | 2.44M | 2.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 1.79M | 0 | 6.69M | 0 | 0 | 1.78M | 7.61M | 9.36M | 4.1M | 2.99M | 18.69M | 20.14M | 9.86M | 15.43M | 31.02M | 51.4M | 57.66M | 30.87M | 42.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Integration and cyclical demand
As reported in recent financial filings, ADTRAN's operating cash flow frequently decouples from net income, with the company generating $12.7 million in operating cash against a $4.8 million net profit in 2026Q1, suggesting that non-cash charges and working capital shifts heavily influence reported bottom-line results.
The persistent gap between net income and operating cash flow indicates that GAAP earnings are currently an unreliable proxy for the company's actual cash-generating capacity. Investors should monitor whether this divergence narrows as integration-related amortization and one-time restructuring costs eventually roll off the income statement.
Based on quarterly cash flow data, ADTRAN's free cash flow trajectory remains inconsistent, swinging from a $25.7 million outflow in 2023Q4 to a $35.8 million inflow by 2025Q1, which highlights the sensitivity of cash generation to the timing of large-scale infrastructure project milestones and carrier inventory cycles.
The erratic nature of free cash flow suggests that the business model is still struggling to achieve a steady-state conversion of revenue into cash. This volatility warrants further investigation into whether the recent stabilization in FCF margins represents a sustainable improvement or merely a temporary benefit from aggressive working capital management.
According to historical cash flow statements, ADTRAN maintains a capital-intensive profile with quarterly CapEx reaching as high as $23.2 million in 2024Q3, representing a significant portion of revenue that underscores the ongoing requirement for heavy investment in optical transport and fiber access hardware manufacturing capabilities.
The consistent level of capital expenditure suggests that the company must continuously reinvest in its manufacturing and R&D infrastructure to remain competitive against larger, more diversified peers. This high capital intensity may continue to act as a drag on free cash flow until the company achieves greater scale and operational efficiency.
As evidenced by recent SEC filings, working capital changes have been a primary driver of cash flow variability, with a notable $57.3 million inflow in 2024Q1 followed by a $16.5 million outflow in 2026Q1, reflecting the company's reliance on inventory and receivable management to bridge operational gaps.
The significant fluctuations in working capital suggest that ADTRAN is highly susceptible to the inventory digestion patterns of its carrier customers. Investors should monitor these shifts closely, as they appear to be the primary mechanism management uses to manage short-term liquidity during periods of revenue volatility.
Quick answers to the most common questions about buying ADTN stock.
ADTRAN Holdings, Inc. (ADTN) generated $129.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
ADTRAN Holdings, Inc. (ADTN) generated $98.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
ADTRAN Holdings, Inc. (ADTN) spent $31.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.