Free cash flow remains volatile, dropping to $6.5 million in 2026Q1, largely impacted by a $22.4 million outflow related to working capital fluctuations.
| 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 |
|---|
| Cash from Operations | 132.38M | 134.95M | 68.4M | 56.25M | 27.18M | 56.79M | 51.41M | 4.65M | 3.56M | -62.77M | 24.42M | -5.34M | 38.08M | 40.82M | 27.68M | 14.59M | 9.18M | 1.39M | -5.55M | -11.87M |
| Operating CF Margin % | - | 13.5% | 8.23% | 5.41% | 3.13% | 8.36% | 9.5% | 1.1% | 0.81% | -12.3% | 5.32% | -1.31% | 9.49% | 10.67% | 8.38% | 4.23% | 3.2% | 0.6% | -2.22% | -6.13% |
| Operating CF Growth % | 362.94% | 97.3% | 21.6% | 106.93% | -52.14% | 10.47% | 1004.62% | 30.73% | 105.67% | -357.06% | 557.2% | -114.03% | -6.72% | 47.47% | 89.72% | 58.99% | 560.14% | 125.04% | 53.25% | - |
| Net Income | 33.88M | 17.88M | -29.75M | 29.32M | 41.01M | 238.38M | 33.48M | -17.69M | -19.3M | -83.03M | -27.4M | -26.33M | -20.81M | -17.27M | -28.33M | -52.55M | -18.55M | -22.44M | -12.92M | -24.94M |
| Depreciation & Amortization | 13.41M | 17.71M | 19.55M | 16.63M | 14.31M | 15.01M | 13.72M | 10.32M | 9.19M | 10.99M | 14.12M | 28.82M | 27.82M | 28.74M | 26.31M | 26.07M | 11.2M | 11.12M | 11.6M | 12.38M |
| Stock-Based Compensation | 66.84M | 87.93M | 70.76M | 62.77M | 44.83M | 24.23M | 13.96M | 11.18M | 17.47M | 12.37M | 14.29M | 13.8M | 16.02M | 19.92M | 17.44M | 21.6M | 25.57M | 9.2M | 9.94M | 6.25M |
| Deferred Taxes | 14.59M | 11.85M | -9.97M | -660K | 1.93M | -168.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 569K | 0 | 55.24M | 1.01M | 0 | 0 | 233K |
| Other Non-Cash Items | 23.36M | -3.7M | -5.29M | -4.2M | -1.15M | 0 | 3.91M | 2.64M | -6.38M | 280K | 382K | 931K | 623K | -1.08M | -767K | 2.69M | 1.18M | -37K | -1.33M | -1.4M |
| Working Capital Changes | -19.71M | 3.27M | 23.09M | -47.62M | -73.75M | -52.4M | -13.67M | -1.78M | 2.58M | -3.37M | 23.03M | -22.57M | 13.17M | 10.5M | 13.03M | 16.77M | -10.22M | 3.55M | -12.85M | -4.17M |
| Change in Receivables | -41.26M | -20.05M | 46.71M | -32.22M | -8.59M | -15.8M | -22.91M | 20.52M | 13.86M | -29.06M | -4.18M | -16.41M | 12.78M | 16M | -13.01M | 12.29M | 3.62M | -14.21M | -5.23M | 15.7M |
| Change in Inventory | -53.79M | -31.01M | 30.26M | 16.18M | -60.28M | -36.61M | -12.12M | 10M | -20.64M | 13.02M | 3.12M | -915K | 4.32M | -6.14M | 11.31M | 9.18M | -6M | 4.84M | -2.33M | -4.58M |
| Change in Payables | 44.27M | 21.51M | -15.14M | -6.37M | 12.11M | 16.02M | 2.19M | -29.44M | 4.6M | 11.76M | 4.24M | -4.02M | 467K | 6.36M | 2.55M | -7.82M | -4.37M | -3.85M | 1.74M | -9.59M |
| Cash from Investing | 30.49M | -6.37M | -109.53M | -6.25M | -24.08M | -110.66M | -60.8M | -13.35M | -76K | 19.73M | 12.08M | 4.67M | -75.44M | -6.99M | -22.18M | -36.41M | -2.29M | -41.31M | 2.85M | -13.93M |
| Capital Expenditures | -23.24M | -19.43M | -18.05M | -17.86M | -14.07M | -10.46M | -7.82M | -13.35M | -10.43M | -8.03M | -9.84M | -7.28M | -11.96M | -6.99M | -10.18M | -7.36M | -5.61M | -5.06M | -5.43M | -5.65M |
| CapEx % of Revenue | 2.19% | 1.94% | 2.17% | 1.72% | 1.62% | 1.54% | 1.44% | 3.15% | 2.36% | 1.57% | 2.14% | 1.79% | 2.98% | 1.83% | 3.08% | 2.13% | 1.96% | 2.17% | 2.17% | 2.92% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 52.98M | 0 | 10.35M | 0 | 0 | 0 | 0 | 0 | -12M | -60.81M | 5.61M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | -52.98M | 0 | 10.35M | 27.76M | 21.92M | 11.94M | -63.48M | 0 | -12M | -60.81M | -5.61M | 0 | 0 | 0 |
| Cash from Financing | -150.18M | -28.43M | 20.9M | -65.93M | 25.06M | 24.38M | 42.15M | 5.97M | 7.49M | 31.99M | -9.24M | -24.14M | 3.58M | 1.82M | 2.51M | -5.63M | 27.59M | 48.53M | 4.57M | 35.39M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -2.39M | -1.24M | -5.76M | 0 | 0 | 30M | 0 | 0 | 0 | 0 | 0 | 0 | -20M | -1M | 4.49M | -6.75M |
| Equity Issued (Net) | -166.8M | -28.43M | -10.7M | -86.4M | 27.46M | 25.62M | 60.06M | 0 | 0 | 0 | -14.91M | -27.18M | 0 | 0 | 0 | 3.94M | 57.6M | 49.47M | -19K | 41.98M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -900K | 0 | 0 | 0 |
| Share Repurchases | -224.53M | -93.63M | -10.7M | -86.4M | 0 | 0 | 0 | 0 | -74K | -2.76M | -12.81M | -27.18M | -2.72M | 0 | 0 | 0 | 0 | -12K | -19K | -20.02M |
| Other Financing | 16.62M | 0 | 31.59M | 20.47M | 0 | 0 | -12.16M | 5.97M | 7.49M | 1.99M | 5.67M | 3.04M | 3.58M | 1.82M | 2.51M | -9.57M | -10M | 60K | 105K | 157K |
| Net Change in Cash | 12.3M | 99.92M | -20.25M | -15.66M | 27.74M | -29.47M | 33.35M | -2.82M | 10.5M | -10.58M | 26.73M | -25.2M | -33.92M | 35.75M | 8.06M | -27.37M | 34.48M | 8.61M | 1.87M | 9.59M |
| Free Cash Flow | 109.13M | 115.52M | 50.35M | 38.4M | 13.12M | 46.33M | 43.59M | -8.7M | -6.87M | -70.8M | 14.58M | -12.62M | 26.11M | 33.83M | 17.5M | 7.23M | 3.56M | -3.67M | -10.98M | -17.52M |
| FCF Margin % | 10.3% | 11.55% | 6.05% | 3.69% | 1.51% | 6.82% | 8.05% | -2.05% | -1.56% | -13.87% | 3.18% | -3.1% | 6.51% | 8.84% | 5.3% | 2.1% | 1.24% | -1.58% | -4.38% | -9.04% |
| FCF Growth % | 108.8% | 129.45% | 31.12% | 192.74% | -71.69% | 6.29% | 601.09% | -26.7% | 90.3% | -585.58% | 215.54% | -148.32% | -22.81% | 93.33% | 141.9% | 103.09% | 196.95% | 66.53% | 37.35% | - |
| FCF per Share | 1.66 | 1.64 | 0.76 | 0.55 | 0.19 | 0.68 | 0.70 | -0.16 | -0.13 | -1.41 | 0.30 | -0.25 | 0.51 | 0.68 | 0.36 | 0.16 | 0.12 | -0.91 | -2.76 | -4.34 |
| FCF Conversion (FCF/Net Income) | 3.22x | 7.55x | -2.30x | 1.92x | 0.66x | 0.24x | 1.54x | -0.26x | -0.18x | 0.76x | -0.89x | 0.20x | -1.83x | -2.36x | -0.98x | -0.28x | -0.49x | -0.06x | 0.43x | 0.48x |
| Interest Paid | 0 | 0 | 0 | 253K | 0 | 0 | 1.69M | 1.12M | 649K | 313K | 127K | 127K | 159K | 57K | 68K | 87K | 796K | 4.38M | 1.19M | 2.43M |
| Taxes Paid | 0 | 0 | 5.88M | 11.87M | 0 | 0 | 751K | 403K | 561K | 915K | 965K | 483K | 72K | 96K | 125K | 79K | 40K | 39K | 93K | 230K |
Federal funding policy uncertainty
As reported in recent financial statements, Calix exhibits a persistent disconnect between net income and operating cash flow, with stock-based compensation reaching $20.6 million in 2026Q1, which suggests that reported earnings significantly understate the true economic cost of operations and equity-based dilution for shareholders.
The wide variance between net income and operating cash flow indicates that the company's profitability is heavily reliant on non-cash adjustments. Investors should monitor whether this reliance on stock-based compensation remains a structural feature of the business model or if it will moderate as the software transition matures.
Based on quarterly data, Calix's free cash flow trajectory remains inconsistent, fluctuating from a low of $6.5 million in 2026Q1 to a peak of $40.3 million in 2025Q4, which implies that cash generation is highly sensitive to the timing of hardware shipments and working capital cycles.
While the company has maintained positive free cash flow over the last ten quarters, the margin volatility suggests that the business has not yet achieved a stable cash-generative state. The reliance on lumpy hardware revenue appears to create periodic pressure on cash flow that software subscriptions have yet to fully smooth out.
According to recent SEC filings, working capital changes have been a significant source of cash flow volatility, including a $22.4 million outflow in 2026Q1, which suggests that inventory management and accounts receivable collections remain primary drivers of short-term liquidity fluctuations for the company.
The significant swings in working capital indicate that the company's cash conversion cycle is susceptible to the procurement and deployment schedules of its broadband service provider customers. This volatility warrants further investigation into whether these shifts represent temporary timing differences or structural inefficiencies in the supply chain.
As evidenced by the $170.9 million in share repurchases during 2026Q1, Calix has prioritized returning capital to shareholders, a trend that appears aggressive relative to the company's modest free cash flow generation and ongoing need for R&D investment in its software platforms.
The scale of recent buybacks suggests management's confidence in the long-term durability of the business, yet it raises questions about the opportunity cost of this capital. Investors should monitor whether such aggressive deployment limits the company's flexibility to pursue strategic acquisitions or weather potential delays in federal funding programs.
Quick answers to the most common questions about buying CALX stock.
Calix, Inc. (CALX) generated $135.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Calix, Inc. (CALX) generated $115.5M 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.
Calix, Inc. (CALX) spent $19.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Calix, Inc. (CALX) spent $93.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.