Operating cash flow of $45.4M and free cash flow of $38.7M in the latest quarter appear encouraging, yet quarterly free cash flow margins ranged from -6.7% to 24.5%, indicating working capital timing drives much of the volatility.
Extreme Networks, Inc. (EXTR) cash flow statement — 29-year operating, investing & financing cash flows
| Metric | TTM | Jun'26 | 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 | 182.6M | 123.18B | 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 % | - | 36385.28% | 13.34% | 4.97% | 18.99% | 11.52% | 14.32% | 3.79% | 10.54% | 1.94% | 9.77% | 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 % | 493.6% | 80924.26% | 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 | 52.49M | 42.12B | -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 | 29.24M | 29.52B | 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 | 87.94M | 88.26B | 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 | -1.98M | -2.07B | -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 | 29.48M | 13.8B | 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 | -14.56M | -48.45B | 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 | -22.45M | -38.45B | -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 | -14.57M | 24.31B | 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 | 33.67M | 24.61B | 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 | -27.85M | -27.94B | -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 | -48.21M | -27.94B | -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 | 3.67% | 8253.16% | 2.17% | 1.62% | 1.05% | 1.39% | 1.7% | 1.61% | 2.28% | 4.11% | 1.72% | 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 | 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 | 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 | -118.59M | -114.5B | -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) | -1.25M | -15B | -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) | -100M | -87B | -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 | 0 |
| Share Repurchases | -100M | -87B | -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 | -17.34M | -12.5B | 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 | 35.52M | -19.99B | 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 | 120.47M | 95.24B | 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 % | 9.17% | 28132.12% | 11.17% | 3.34% | 17.94% | 10.14% | 12.62% | 2.17% | 8.26% | -2.17% | 8.05% | 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 % | 27.09% | 74705.6% | 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 | 0.89 | 739.04 | 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) | 2.30x | 6827.51x | -20.36x | -0.65x | 3.19x | 2.90x | 74.66x | -0.28x | -4.06x | -0.41x | -33.99x | -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 | 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 | 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 |
Quick answers to the most common questions about buying EXTR stock.
Extreme Networks, Inc. (EXTR) generated $123.18B in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Extreme Networks, Inc. (EXTR) generated $95.24B in free cash flow in 2026. 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 $27.94B on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Extreme Networks, Inc. (EXTR) spent $87.00B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile quarterly cash conversion
Metrics are mathematically derived from official filings.
Cash Conversion Swings Dwarf Earnings Signal
According to reported quarterly figures, EXTR's operating cash flow to net income ratio ranged from negative 10.50 to 8.67 across the last ten quarters, indicating earnings are a poor guide to cash generation in any single period.
The most important signal is the gap between net income and operating cash flow, which swings sharply in both directions and is driven largely by working capital timing rather than a stable earnings base. Quarters with near-zero or negative net income still produced $75.3M and $81.9M of operating cash flow in fiscal 2025 Q4 and 2026 Q4, suggesting deferred revenue and collections timing dominate reported cash outcomes. Investors should monitor whether cumulative operating cash flow tracks net income over a full fiscal year, as the quarterly noise makes trend inference unreliable.
Free Cash Flow Positive but Lumpy
Based on EDBL's reported figures, free cash flow margin peaked at 24.5% in 2025 Q4 but turned negative at -6.7% in 2026 Q1, showing the trajectory is driven by timing rather than a steady expansion.
Free cash flow has been positive in nine of the last ten quarters, which supports the view that the business generates cash despite thin GAAP operating margins. However, the magnitude of the swings, including the $20.9M outflow in 2026 Q1, suggests that a meaningful share of cash generation is concentrated in a few strong quarters. The latest 2027 Q1 free cash flow of $38.7M at an 11.3% margin appears constructive but should be viewed against the prior quarter's $31.0M to establish whether the level is sustaining.
Working Capital Drives Quarterly Cash Timing
As reported in financial statements, EXTR's working capital change moved from a $57.6M inflow in 2025 Q4 to a $49.4M outflow in 2026 Q1, indicating collections and payables timing account for most of the volatility.
The magnitude of working capital swings relative to net income suggests the cash line is more sensitive to receivable collections, inventory movements, and deferred revenue recognition than to underlying profitability. The large inflow in the fourth quarter of 2025 followed by a large outflow in the first quarter of 2026 is consistent with year-end billing and subsequent collection cycles. Investors should monitor whether these swings reverse within the fiscal year, as persistent working capital drag would weaken the cash conversion case.
Capital Light Model With Minimal Reinvestment
According to recent SEC filings, EXTR's capital expenditure has run between 1.7% and 2.6% of revenue across the last ten quarters, placing it among the least capital-intensive businesses in its peer set.
Low capital intensity means the gap between depreciation and amortization of roughly $4.6M to $5.1M per quarter and capex of $4.5M to $6.9M suggests the asset base is being maintained at approximately replacement levels. This supports the case that free cash flow is not being materially consumed by reinvestment, but it also implies limited investment in the cloud infrastructure that the platform strategy may eventually require. Investors should watch whether capex rises as the SaaS build-out scales.
Stock Comp Flatters Reported Cash Generation
Based on reported figures, stock-based compensation of $21.5M in the latest quarter equals about 6.3% of revenue, a non-cash add-back that may flatter operating cash flow relative to the economic cost of employee pay.
Because stock-based compensation is added back in operating cash flow, the reported cash generation overstates the cash cost of talent to the extent equity awards substitute for cash wages. Quarterly stock-based compensation has remained in a narrow $19.8M to $22.9M range, which means it is a consistent drag on the quality of free cash flow rather than a one-time item. Investors should consider free cash flow after stock-based compensation when evaluating the durability of the cash generation profile.