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
CALXCalix, Inc.
$35.57$2.3B
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
← 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
HomeStocksCALXCash Flow

Calix, Inc. (CALX) Cash Flow Statement

19Y historyFree accessUpdated daily

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.

CALX 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'07
Cash from Operations132.38M134.95M68.4M56.25M27.18M56.79M51.41M4.65M3.56M-62.77M24.42M-5.34M38.08M40.82M27.68M14.59M9.18M1.39M-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 Income33.88M17.88M-29.75M29.32M41.01M238.38M33.48M-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 & Amortization13.41M17.71M19.55M16.63M14.31M15.01M13.72M10.32M9.19M10.99M14.12M28.82M27.82M28.74M26.31M26.07M11.2M11.12M11.6M12.38M
Stock-Based Compensation66.84M87.93M70.76M62.77M44.83M24.23M13.96M11.18M17.47M12.37M14.29M13.8M16.02M19.92M17.44M21.6M25.57M9.2M9.94M6.25M
Deferred Taxes14.59M11.85M-9.97M-660K1.93M-168.43M0000000569K055.24M1.01M00233K
Other Non-Cash Items23.36M-3.7M-5.29M-4.2M-1.15M03.91M2.64M-6.38M280K382K931K623K-1.08M-767K2.69M1.18M-37K-1.33M-1.4M
Working Capital Changes-19.71M3.27M23.09M-47.62M-73.75M-52.4M-13.67M-1.78M2.58M-3.37M23.03M-22.57M13.17M10.5M13.03M16.77M-10.22M3.55M-12.85M-4.17M
Change in Receivables-41.26M-20.05M46.71M-32.22M-8.59M-15.8M-22.91M20.52M13.86M-29.06M-4.18M-16.41M12.78M16M-13.01M12.29M3.62M-14.21M-5.23M15.7M
Change in Inventory-53.79M-31.01M30.26M16.18M-60.28M-36.61M-12.12M10M-20.64M13.02M3.12M-915K4.32M-6.14M11.31M9.18M-6M4.84M-2.33M-4.58M
Change in Payables44.27M21.51M-15.14M-6.37M12.11M16.02M2.19M-29.44M4.6M11.76M4.24M-4.02M467K6.36M2.55M-7.82M-4.37M-3.85M1.74M-9.59M
Cash from Investing30.49M-6.37M-109.53M-6.25M-24.08M-110.66M-60.8M-13.35M-76K19.73M12.08M4.67M-75.44M-6.99M-22.18M-36.41M-2.29M-41.31M2.85M-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 Revenue2.19%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%
Acquisitions00000052.98M010.35M00000-12M-60.81M5.61M000
Investments--------------------
Other Investing000000-52.98M010.35M27.76M21.92M11.94M-63.48M0-12M-60.81M-5.61M000
Cash from Financing-150.18M-28.43M20.9M-65.93M25.06M24.38M42.15M5.97M7.49M31.99M-9.24M-24.14M3.58M1.82M2.51M-5.63M27.59M48.53M4.57M35.39M
Debt Issued (Net)0000-2.39M-1.24M-5.76M0030M000000-20M-1M4.49M-6.75M
Equity Issued (Net)-166.8M-28.43M-10.7M-86.4M27.46M25.62M60.06M000-14.91M-27.18M0003.94M57.6M49.47M-19K41.98M
Dividends Paid0000000000000000-900K000
Share Repurchases-224.53M-93.63M-10.7M-86.4M0000-74K-2.76M-12.81M-27.18M-2.72M0000-12K-19K-20.02M
Other Financing16.62M031.59M20.47M00-12.16M5.97M7.49M1.99M5.67M3.04M3.58M1.82M2.51M-9.57M-10M60K105K157K
Net Change in Cash12.3M99.92M-20.25M-15.66M27.74M-29.47M33.35M-2.82M10.5M-10.58M26.73M-25.2M-33.92M35.75M8.06M-27.37M34.48M8.61M1.87M9.59M
Free Cash Flow109.13M115.52M50.35M38.4M13.12M46.33M43.59M-8.7M-6.87M-70.8M14.58M-12.62M26.11M33.83M17.5M7.23M3.56M-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 Share1.661.640.760.550.190.680.70-0.16-0.13-1.410.30-0.250.510.680.360.160.12-0.91-2.76-4.34
FCF Conversion (FCF/Net Income)3.22x7.55x-2.30x1.92x0.66x0.24x1.54x-0.26x-0.18x0.76x-0.89x0.20x-1.83x-2.36x-0.98x-0.28x-0.49x-0.06x0.43x0.48x
Interest Paid000253K001.69M1.12M649K313K127K127K159K57K68K87K796K4.38M1.19M2.43M
Taxes Paid005.88M11.87M00751K403K561K915K965K483K72K96K125K79K40K39K93K230K

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Federal funding policy uncertainty

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Compensation

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.

FCF Volatility Amid Operational Shifts

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.

Working Capital Swings Impact Liquidity

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.

Aggressive Capital Return Strategy

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.

CALX — Frequently Asked Questions

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

How much cash does Calix, Inc. (CALX) generate from operations?

Calix, Inc. (CALX) generated $135.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Calix, Inc.'s free cash flow?

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.

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

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.

How does Calix, Inc. distribute cash to shareholders?

In 2025, Calix, Inc. (CALX) spent $93.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.