VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ADTN
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
ADTNADTRAN Holdings, Inc.
$13.75$1.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksADTNCash Flow

ADTRAN Holdings, Inc. (ADTN) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

ADTN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations99.26M129.77M103.57M-43.02M-44.23M3.01M-16.52M-41K55.45M-42.37M42M18.55M55.84M60.1M85.63M150.61M92.79M90.16M115.81M88.88M92.14M128.98M85.82M85.35M105.18M93.22M-13.34M60.04M16.74M44.99M45.46M
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-8.63M2.38M-54.02M-19.34M23.83M35.23M18.65M44.62M45.79M47.26M138.58M113.99M74.22M78.58M76.33M78.33M101.15M75.14M61.52M24.78M17.33M120.8M50.95M40.31M40.21M39.82M
Depreciation & Amortization71.61M92.55M90.53M118.85M71.45M16.08M16.63M17.77M15.89M15.69M14.41M14.24M14.85M14.63M14.08M11.5M10.54M13.77M11.99M12.79M10.83M13.2M15.37M15.25M16.41M16.8M13.42M10.55M9M7.34M4.89M
Stock-Based Compensation3.25M10.06M15.99M007.48M6.83M6.96M7.16M7.43M6.7M6.71M8.56M9.07M9.26M9.17M7.72M5.99M7.34M000000000000
Deferred Taxes15.65M-3.85M5.58M15.72M-62.39M-1.78M-1.36M30.07M-17.26M14.07M-2.69M-732K-5.45M-3.89M-1.88M10.67M-1.32M-1.02M-903K-2.99M-4.33M-1.64M-769K2.81M1.21M-2.53M-16.41K-683.24K1.19M-313.87K0
Other Non-Cash Items-306.65M-41.5M307.1M100.62M42.93M-10.04M-5.52M-9.82M-7.25M-4.41M-8.8M-7.29M-2.84M-2.81M-4.72M-14.78M-6.12M2.81M2.85M8.54M7.44M6.69M1.26M23.8M12.72M690.3K-80.9M412.7K1.53M1.42M6.85M
Working Capital Changes33.8M72.51M134.45M-9.35M-94.18M-93K-35.48M9M76.26M-98.99M-2.84M-13.03M-3.91M-2.69M21.62M-4.54M-32.02M-5.62M15.95M-5.8M-129K9.58M-5.18M-18.02M50.07M60.93M-66.65M-1.19M-35.29M-3.67M-6.1M
Change in Receivables-33.29M-10.5M57.47M84.73M-19.3M-51.11M-7.27M8.28M40.68M-48.77M-21.3M14.92M-2.77M-4.02M-4.37M-7.98M-5.46M-16.34M17.92M000000000000
Change in Inventory58.82M64.49M79.98M22.41M-73.24M-10.64M-18.84M1.57M24.19M-15.52M-10.89M-11.32M1.95M11.48M7.16M-12.73M-28.6M1.73M1.14M4.57M-2.19M-7.95M-2.34M-49K16.92M32.4M-30.68M7.13M-26.33M1.42M342.15K
Change in Payables22.57M17.98M10.24M-91.91M28.11M53.27M-2.2M-13.81M-3.8M-17.88M26.72M-5.83M9.97M5.54M7.26M6.18M-3M5.44M-1.89M000000000000
Cash from Investing-93.9M-115.74M-64.25M-36.08M55.83M10.27M41.4M-9.79M285K66.04M-6.48M79.94M76.07M73.43M-5.01M-122.96M-74.92M-85.98M-3.6M29.49M26.79M-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 Revenue4.4%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-9K00-1.22M44.02M0013K-22.05M151K-943K183K007.5M-22.66M0-1.37M00-400K0000000000
Investments-------------------------------
Other Investing-45.38M-84.64M-30.73M1.22M1.13M500K-521K1M00001K0266K0000002K32K38K100K005.05K0-49.94M4.6K
Cash from Financing-21.47M-105K-50.01M60.09M52.94M-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-3.65M6.7M1.72M-20.96M28.95M2.32M
Debt Issued (Net)9.66M9.6M-5M73.15M73.17M0-24.6M-1M-1.1M-1.1M-1.1M-1.1M-16.5M0-500K-1M-250K-500K-250K-500K-500K0055.09M-25.21M000030M0
Equity Issued (Net)2.04M1.83M0540K6.9M00342K-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-75.4M03.7M-3.65M6.7M1.4M-20.96M-1.05M2.32M
Dividends Paid000-21.24M-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-88.93M0000000
Share Repurchases000000-1.04M-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-80.95M00-4.1M-70.43K-325.99K-21.02M-2.2M0
Other Financing-33.16M-11.53M-45.01M7.64M-4.25M4.57M-1.04M01.58M13.41M4.72M3K63K3.79M1.46M43.5M29.35M14.47M619K3.25M973K000000318.69K000
Net Change in Cash-13.05M19.68M-11.15M-21.48M51.83M-3.36M-13.59M-29.29M19.07M6.54M-4.66M11.11M15.14M-10.16M25.48M11.3M7.54M-17.77M27.97M-26.21M-72.65M55.19M-36.45M6.98M43.81M20.53M-9.55M27.49M-35.33M501.83K9.81M
Free Cash Flow58.27M98.03M38.4M-79.35M-61.3M-2.66M-22.93M-9.54M48.47M-57.09M20.56M6.79M44.58M51.59M73.55M138.69M82.92M81.42M106.32M82.34M86.08M120.11M78.66M78.57M102.53M80.01M-45.88M23.8M-6.35M26.77M15.8M
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 Share0.731.230.49-1.01-0.98-0.05-0.47-0.201.01-1.170.420.130.800.871.152.121.301.291.651.191.141.540.970.971.341.03-0.580.31-0.040.170.10
FCF Conversion (FCF/Net Income)-1.97x-2.84x-0.23x0.16x21.71x-0.35x-6.95x0.00x-2.87x-1.78x1.19x0.99x1.25x1.31x1.81x1.09x0.81x1.21x1.47x1.16x1.18x1.28x1.14x1.39x4.25x5.38x-0.11x1.18x0.42x1.12x1.14x
Interest Paid3.92M020.88M0013K24K512K534K555K575K598K758K2.33M2.35M2.4M2.41M2.44M2.45M000000000000
Taxes Paid1.79M06.69M001.78M7.61M9.36M4.1M2.99M18.69M20.14M9.86M15.43M31.02M51.4M57.66M30.87M42.27M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowImproving
Top Statement Risk

Integration and cyclical demand

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

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.

FCF Volatility Reflects Operational Lumps

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.

Capital Intensity Remains Structurally Elevated

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.

Working Capital Swings Drive Liquidity

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.

ADTN — Frequently Asked Questions

Quick answers to the most common questions about buying ADTN stock.

How much cash does ADTRAN Holdings, Inc. (ADTN) generate from operations?

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.

What is ADTRAN Holdings, Inc.'s free cash flow?

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.

What is ADTRAN Holdings, Inc.'s capital expenditure (CapEx)?

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.