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
EXTRExtreme Networks, Inc.
$31.74$4.3B
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
HomeStocksEXTRCash Flow

Extreme Networks, Inc. (EXTR) Cash Flow Statement

28Y historyFree accessUpdated daily

Cash generation remains volatile, highlighted by a $49.4 million working capital outflow in 2026Q1 and a $50 million share repurchase program executed despite inconsistent operating cash flow.

EXTR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98
Cash from Operations140.8M152.03M55.49M249.21M128.18M144.53M35.88M104.94M19.04M59.28M30.37M37.42M-26.84M32.24M13.81M10.98M9.31M4.7M16.17M-270K28.04M16.46M21.47M10.08M20.47M-4.65M24.82M2.8M-8.3M
Operating CF Margin %-13.34%4.97%18.99%11.52%14.32%3.79%10.54%1.94%9.91%5.75%6.77%-5.17%10.77%4.28%3.28%3.01%1.4%4.47%-0.08%7.82%4.29%6.1%2.77%4.64%-0.95%9.47%2.86%-35.17%
Operating CF Growth %362.35%174%-77.74%94.43%-11.32%302.78%-65.81%451.09%-67.88%95.23%-18.86%239.41%-183.27%133.38%25.85%17.95%97.92%-70.91%6087.41%-100.96%70.35%-23.34%112.96%-50.75%539.91%-118.75%786.39%133.73%-
Net Income16.27M-7.47M-85.96M78.07M44.27M1.94M-126.84M-25.85M-46.79M-8.52M-31.88M-71.64M-57.31M9.67M-2.56M2.71M227K2.81M8.38M-14.2M8.51M12.94M-1.75M-197.18M-183.96M-68.88M20.05M-1.6M-13.9M
Depreciation & Amortization18.83M19.22M29.45M34.88M40.16M55.32M63.82M52.87M49.06M26.34M43.17M48.78M39.4M6.03M7.17M8.61M5.59M5.9M8.54M11.97M16.59M23.88M26.25M26.65M78.75M56.86M14.16M5.9M1.6M
Stock-Based Compensation87.19M82.31M76.76M63.47M43.36M39.05M37.84M32.9M27.63M12.63M14.79M17.8M15.92M7.35M6.19M5.25M6.24M3.85M06.18M7M69K0010.18M0000
Deferred Taxes717K-820K80K407K682K1.78M1.76M-5.79M-4.68M335K1.14M1.87M-61K-35K37K-928K21K170K578K64K-249K451K-188K133.56M-56.77M-64.17M000
Other Non-Cash Items24.64M17.41M81.3M13.1M19.82M25.59M29.18M5.01M-204K4.7M6.62M4.7M6.09M-19.13M17.19M-545K6.17M4.83M8.84M13.27M12.7M1.65M7.54M30.19M185.7M121.86M424K1.1M-100K
Working Capital Changes-6.85M41.38M-46.14M59.28M-20.12M20.86M30.13M45.8M-5.97M24.13M-2.34M35.91M-30.89M18.78M-16.77M-4.12M-8.94M-12.87M-10.18M-11.38M-9.51M-22.47M-10.38M16.86M-3.25M-50.31M-9.82M-2.6M4.1M
Change in Receivables-63.67M-37.35M92.32M1.59M-26.23M-34.16M62.15M36.33M-69.52M-25.05M10.18M27.68M-56.12M-6.3M-7.6M8.11M-4.41M19.91M04.54M3.31M2.27M007.95M0000
Change in Inventory31.75M27.18M-116.43M-49.13M-16.72M22.73M19.95M278K17.34M8.59M17.02M-904K-7.28M10.44M-6.12M-1.98M-11.24M-706K5.57M-8.99M5.41M-1.11M-8.43M5.62M28.31M-69.48M-21.18M-2.5M-100K
Change in Payables33.08M12.71M-48.01M14.73M23.81M10.81M-26.08M-9.85M18.84M2.06M-9.56M2.83M-4.23M7.73M3.92M-3.45M5.77M-4.15M01.17M1.85M-712K00-6.67M0000
Cash from Investing-27.01M-24.71M-18.12M-13.8M-84.95M-17.18M-189.48M-21.81M-132.47M-71.75M-5.33M21.6M-126.19M16.48M-10.41M-16.28M-7.58M70.38M-21.05M193.32M-34.23M45.91M-19.65M-43.85M-241.1M-49.4M-194.98M-29.1M-13.5M
Capital Expenditures-6.65M-24.71M-18.12M-13.8M-15.43M-17.18M-15.27M-22.73M-40.41M-10.43M-5.33M-7.77M-22.46M-13.36M-5.51M-5.7M-5.11M-6.88M-7.68M-4.64M-7.97M-7.13M-6.26M-14.72M-82.82M-51.22M-27.24M-7.5M-2.5M
CapEx % of Revenue0.53%2.17%1.62%1.05%1.39%1.7%1.61%2.28%4.11%1.74%1.01%1.41%4.32%4.46%1.71%1.7%1.65%2.05%2.12%1.35%2.22%1.86%1.78%4.05%18.75%10.43%10.4%7.65%10.59%
Acquisitions0000-69.52M0-219.46M0-97.58M-61.33M0-3M-180M00000000000-14.92M1.18M000
Investments-----------------------------
Other Investing-20.36M000000921K-40.41M-10.43M0-7.77M-22.46M29.3M-5.51M-5.7M-5.11M-6.88M1K000000-7.75M-8.97M100K0
Cash from Financing-88.86M-52.59M-114.98M-194.78M-94.66M-74.78M178.49M-34.44M104.75M48.71M-6.74M-52.47M129.58M-7.39M2.39M2.53M1.08M-99.26M3.68M-214.08M-28.68M5.94M13M6.28M204.74M25.05M179.74M124M21.2M
Debt Issued (Net)16.25M-21.06M-35M-83.63M-38.13M-74M207.95M-19.88M106.29M38.21M-11.38M-54.69M121.56M000000-200M0000193.54M0-1.65M-2.6M800K
Equity Issued (Net)-86.99M-37.99M-49.85M-99.86M-44.97M4.52M-21.21M-3.52M3.34M002.22M8.02M-7.39M1.39M1.53M1.08M-99.26M3.68M-14.08M-28.68M5.94M13M6.28M11.21M25.05M181.38M126.6M20.4M
Dividends Paid00000000000000000000000000000
Share Repurchases-86.99M-37.99M-49.85M-99.86M-44.97M0-30M-15M00000-14.47M000-101.36M0-14.6M-33.7M00000000
Other Financing-18.12M6.46M-30.12M-11.3M-11.56M-5.3M-8.25M-11.05M-4.88M10.5M4.64M0001M1M0000000000000
Net Change in Cash24.63M75.05M-78.13M40.3M-52.37M53.02M24.27M48.47M-9.31M36.33M17.9M3.04M-22.61M41.21M4.62M-1.97M2.81M-24.18M-1.2M-21.02M-34.87M68.31M14.82M-27.49M-15.89M-29M9.58M97.6M-600K
Free Cash Flow139.55M127.32M37.37M235.41M112.74M127.36M20.62M82.22M-21.37M48.86M25.04M29.65M-49.3M18.88M8.3M5.28M4.2M-2.17M8.48M-4.91M20.07M9.33M15.21M-4.63M-62.35M-55.88M-2.42M-4.7M-10.8M
FCF Margin %11.15%11.17%3.34%17.94%10.14%12.62%2.17%8.26%-2.17%8.17%4.74%5.36%-9.49%6.31%2.57%1.58%1.36%-0.65%2.34%-1.43%5.6%2.43%4.32%-1.28%-14.12%-11.37%-0.92%-4.8%-45.76%
FCF Growth %121.42%240.74%-84.13%108.8%-11.48%517.77%-74.92%484.76%-143.73%95.13%-15.55%160.14%-361.21%127.38%57.28%25.76%292.97%-125.64%272.88%-124.45%115.07%-38.63%428.05%92.57%-11.58%-2211.83%48.57%56.48%-
FCF per Share1.040.960.291.760.841.000.170.70-0.190.450.240.30-0.520.200.090.060.05-0.020.07-0.040.160.080.13-0.04-0.55-0.52-0.02-0.25-1.23
FCF Conversion (FCF/Net Income)8.57x-20.36x-0.65x3.19x2.90x74.66x-0.28x-4.06x-0.41x-6.96x-0.95x-0.52x0.47x3.33x0.87x4.05x41.00x1.67x1.93x0.02x3.29x1.27x-12.28x-0.05x-0.11x0.07x1.24x-1.75x0.60x
Interest Paid014.75M14.69M13.09M9.27M18.74M20.41M8.49M8.29M3.01M2.61M2.36M1.85M075K132K141K146K00000000000
Taxes Paid04.07M15.61M12M7.78M4.49M5.31M5.97M4.13M2.51M2.35M1.58M2.86M1.53M2.62M1.76M1.2M2.83M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Operating cash flow volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality and Cash Divergence

According to recent financial disclosures, the relationship between net income and operating cash flow remains highly erratic, with OCF/NI ratios swinging from -10.50 in 2025Q4 to 6.37 in 2026Q2, highlighting a significant disconnect between accounting profitability and the actual cash-generative capacity of the underlying business model.

The extreme volatility in the OCF/NI ratio suggests that reported net income is a poor proxy for cash performance, likely due to the lumpy nature of hardware revenue recognition and working capital swings. Investors should monitor whether this divergence persists as the company attempts to shift its revenue mix toward more predictable software subscriptions.

Inconsistent Free Cash Flow Generation

As reported in quarterly filings, Extreme Networks' free cash flow trajectory has been highly unstable, fluctuating from a peak of $75.3 million in 2025Q4 to a deficit of $20.9 million in 2026Q1, indicating that the company's cash generation remains sensitive to cyclical demand and operational timing.

The lack of a consistent FCF growth trend suggests that the business has not yet reached a stage of mature cash-flow stability. This inconsistency warrants caution, as the company's ability to self-fund its R&D and strategic initiatives appears dependent on short-term fluctuations in working capital rather than sustained operational efficiency.

Working Capital Volatility Impacts Liquidity

Based on the provided cash flow statements, working capital changes have been a primary driver of cash flow variance, including a significant $49.4 million outflow in 2026Q1, which underscores the company's vulnerability to inventory management and collection cycles within its hardware-heavy product segment.

The sharp swings in working capital suggest that the company's cash position is frequently impacted by the timing of inventory procurement and customer payments. This volatility implies that management's control over the cash conversion cycle remains a critical variable in maintaining liquidity during periods of shifting demand.

Aggressive Capital Allocation Amidst Uncertainty

Data from recent filings indicates that Extreme Networks has prioritized share repurchases, totaling $50 million in 2026Q3, even as operating cash flow remains inconsistent, suggesting a management focus on returning capital that may compete with the need for sustained investment in its cloud-native platform.

The decision to allocate significant cash to buybacks while GAAP profitability remains thin and cash flow is volatile warrants further investigation by shareholders. This capital deployment strategy may indicate management's confidence in long-term value, yet it simultaneously reduces the financial cushion available to navigate potential industry-wide demand downturns.

SBC Obscures True Cash Reality

As evidenced by recent financial statements, stock-based compensation consistently remains elevated, reaching $21.8 million in 2026Q3, which frequently offsets or exceeds reported net income and complicates the assessment of the company's true economic profitability and cash-flow generation for common equity holders.

The persistent reliance on stock-based compensation as a significant component of the cost structure suggests that the company's reported cash flows may be flattered by non-cash adjustments. Analysts should consider the dilutive impact of these grants alongside the cash flow volatility to determine if the business is creating genuine shareholder value.

EXTR — Frequently Asked Questions

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

How much cash does Extreme Networks, Inc. (EXTR) generate from operations?

Extreme Networks, Inc. (EXTR) generated $152.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Extreme Networks, Inc.'s free cash flow?

Extreme Networks, Inc. (EXTR) generated $127.3M 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 Extreme Networks, Inc.'s capital expenditure (CapEx)?

Extreme Networks, Inc. (EXTR) spent $24.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Extreme Networks, Inc. distribute cash to shareholders?

In 2025, Extreme Networks, Inc. (EXTR) spent $38.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.