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.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 |
|---|
| Cash from Operations | 140.8M | 152.03M | 55.49M | 249.21M | 128.18M | 144.53M | 35.88M | 104.94M | 19.04M | 59.28M | 30.37M | 37.42M | -26.84M | 32.24M | 13.81M | 10.98M | 9.31M | 4.7M | 16.17M | -270K | 28.04M | 16.46M | 21.47M | 10.08M | 20.47M | -4.65M | 24.82M | 2.8M | -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 Income | 16.27M | -7.47M | -85.96M | 78.07M | 44.27M | 1.94M | -126.84M | -25.85M | -46.79M | -8.52M | -31.88M | -71.64M | -57.31M | 9.67M | -2.56M | 2.71M | 227K | 2.81M | 8.38M | -14.2M | 8.51M | 12.94M | -1.75M | -197.18M | -183.96M | -68.88M | 20.05M | -1.6M | -13.9M |
| Depreciation & Amortization | 18.83M | 19.22M | 29.45M | 34.88M | 40.16M | 55.32M | 63.82M | 52.87M | 49.06M | 26.34M | 43.17M | 48.78M | 39.4M | 6.03M | 7.17M | 8.61M | 5.59M | 5.9M | 8.54M | 11.97M | 16.59M | 23.88M | 26.25M | 26.65M | 78.75M | 56.86M | 14.16M | 5.9M | 1.6M |
| Stock-Based Compensation | 87.19M | 82.31M | 76.76M | 63.47M | 43.36M | 39.05M | 37.84M | 32.9M | 27.63M | 12.63M | 14.79M | 17.8M | 15.92M | 7.35M | 6.19M | 5.25M | 6.24M | 3.85M | 0 | 6.18M | 7M | 69K | 0 | 0 | 10.18M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 717K | -820K | 80K | 407K | 682K | 1.78M | 1.76M | -5.79M | -4.68M | 335K | 1.14M | 1.87M | -61K | -35K | 37K | -928K | 21K | 170K | 578K | 64K | -249K | 451K | -188K | 133.56M | -56.77M | -64.17M | 0 | 0 | 0 |
| Other Non-Cash Items | 24.64M | 17.41M | 81.3M | 13.1M | 19.82M | 25.59M | 29.18M | 5.01M | -204K | 4.7M | 6.62M | 4.7M | 6.09M | -19.13M | 17.19M | -545K | 6.17M | 4.83M | 8.84M | 13.27M | 12.7M | 1.65M | 7.54M | 30.19M | 185.7M | 121.86M | 424K | 1.1M | -100K |
| Working Capital Changes | -6.85M | 41.38M | -46.14M | 59.28M | -20.12M | 20.86M | 30.13M | 45.8M | -5.97M | 24.13M | -2.34M | 35.91M | -30.89M | 18.78M | -16.77M | -4.12M | -8.94M | -12.87M | -10.18M | -11.38M | -9.51M | -22.47M | -10.38M | 16.86M | -3.25M | -50.31M | -9.82M | -2.6M | 4.1M |
| Change in Receivables | -63.67M | -37.35M | 92.32M | 1.59M | -26.23M | -34.16M | 62.15M | 36.33M | -69.52M | -25.05M | 10.18M | 27.68M | -56.12M | -6.3M | -7.6M | 8.11M | -4.41M | 19.91M | 0 | 4.54M | 3.31M | 2.27M | 0 | 0 | 7.95M | 0 | 0 | 0 | 0 |
| Change in Inventory | 31.75M | 27.18M | -116.43M | -49.13M | -16.72M | 22.73M | 19.95M | 278K | 17.34M | 8.59M | 17.02M | -904K | -7.28M | 10.44M | -6.12M | -1.98M | -11.24M | -706K | 5.57M | -8.99M | 5.41M | -1.11M | -8.43M | 5.62M | 28.31M | -69.48M | -21.18M | -2.5M | -100K |
| Change in Payables | 33.08M | 12.71M | -48.01M | 14.73M | 23.81M | 10.81M | -26.08M | -9.85M | 18.84M | 2.06M | -9.56M | 2.83M | -4.23M | 7.73M | 3.92M | -3.45M | 5.77M | -4.15M | 0 | 1.17M | 1.85M | -712K | 0 | 0 | -6.67M | 0 | 0 | 0 | 0 |
| Cash from Investing | -27.01M | -24.71M | -18.12M | -13.8M | -84.95M | -17.18M | -189.48M | -21.81M | -132.47M | -71.75M | -5.33M | 21.6M | -126.19M | 16.48M | -10.41M | -16.28M | -7.58M | 70.38M | -21.05M | 193.32M | -34.23M | 45.91M | -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 Revenue | 0.53% | 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% |
| Acquisitions | 0 | 0 | 0 | 0 | -69.52M | 0 | -219.46M | 0 | -97.58M | -61.33M | 0 | -3M | -180M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.92M | 1.18M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -20.36M | 0 | 0 | 0 | 0 | 0 | 0 | 921K | -40.41M | -10.43M | 0 | -7.77M | -22.46M | 29.3M | -5.51M | -5.7M | -5.11M | -6.88M | 1K | 0 | 0 | 0 | 0 | 0 | 0 | -7.75M | -8.97M | 100K | 0 |
| Cash from Financing | -88.86M | -52.59M | -114.98M | -194.78M | -94.66M | -74.78M | 178.49M | -34.44M | 104.75M | 48.71M | -6.74M | -52.47M | 129.58M | -7.39M | 2.39M | 2.53M | 1.08M | -99.26M | 3.68M | -214.08M | -28.68M | 5.94M | 13M | 6.28M | 204.74M | 25.05M | 179.74M | 124M | 21.2M |
| Debt Issued (Net) | 16.25M | -21.06M | -35M | -83.63M | -38.13M | -74M | 207.95M | -19.88M | 106.29M | 38.21M | -11.38M | -54.69M | 121.56M | 0 | 0 | 0 | 0 | 0 | 0 | -200M | 0 | 0 | 0 | 0 | 193.54M | 0 | -1.65M | -2.6M | 800K |
| Equity Issued (Net) | -86.99M | -37.99M | -49.85M | -99.86M | -44.97M | 4.52M | -21.21M | -3.52M | 3.34M | 0 | 0 | 2.22M | 8.02M | -7.39M | 1.39M | 1.53M | 1.08M | -99.26M | 3.68M | -14.08M | -28.68M | 5.94M | 13M | 6.28M | 11.21M | 25.05M | 181.38M | 126.6M | 20.4M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -86.99M | -37.99M | -49.85M | -99.86M | -44.97M | 0 | -30M | -15M | 0 | 0 | 0 | 0 | 0 | -14.47M | 0 | 0 | 0 | -101.36M | 0 | -14.6M | -33.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -18.12M | 6.46M | -30.12M | -11.3M | -11.56M | -5.3M | -8.25M | -11.05M | -4.88M | 10.5M | 4.64M | 0 | 0 | 0 | 1M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 24.63M | 75.05M | -78.13M | 40.3M | -52.37M | 53.02M | 24.27M | 48.47M | -9.31M | 36.33M | 17.9M | 3.04M | -22.61M | 41.21M | 4.62M | -1.97M | 2.81M | -24.18M | -1.2M | -21.02M | -34.87M | 68.31M | 14.82M | -27.49M | -15.89M | -29M | 9.58M | 97.6M | -600K |
| Free Cash Flow | 139.55M | 127.32M | 37.37M | 235.41M | 112.74M | 127.36M | 20.62M | 82.22M | -21.37M | 48.86M | 25.04M | 29.65M | -49.3M | 18.88M | 8.3M | 5.28M | 4.2M | -2.17M | 8.48M | -4.91M | 20.07M | 9.33M | 15.21M | -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 Share | 1.04 | 0.96 | 0.29 | 1.76 | 0.84 | 1.00 | 0.17 | 0.70 | -0.19 | 0.45 | 0.24 | 0.30 | -0.52 | 0.20 | 0.09 | 0.06 | 0.05 | -0.02 | 0.07 | -0.04 | 0.16 | 0.08 | 0.13 | -0.04 | -0.55 | -0.52 | -0.02 | -0.25 | -1.23 |
| FCF Conversion (FCF/Net Income) | 8.57x | -20.36x | -0.65x | 3.19x | 2.90x | 74.66x | -0.28x | -4.06x | -0.41x | -6.96x | -0.95x | -0.52x | 0.47x | 3.33x | 0.87x | 4.05x | 41.00x | 1.67x | 1.93x | 0.02x | 3.29x | 1.27x | -12.28x | -0.05x | -0.11x | 0.07x | 1.24x | -1.75x | 0.60x |
| Interest Paid | 0 | 14.75M | 14.69M | 13.09M | 9.27M | 18.74M | 20.41M | 8.49M | 8.29M | 3.01M | 2.61M | 2.36M | 1.85M | 0 | 75K | 132K | 141K | 146K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 4.07M | 15.61M | 12M | 7.78M | 4.49M | 5.31M | 5.97M | 4.13M | 2.51M | 2.35M | 1.58M | 2.86M | 1.53M | 2.62M | 1.76M | 1.2M | 2.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow volatility
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying EXTR stock.
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.
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.
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.
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.