Free cash flow remains highly volatile, ranging from a low of -$24.1M to a high of $81.7M, reflecting the company's susceptibility to the lumpy capital expenditure cycles of its MSO customers.
| 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 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 56.05M | 107.97M | 61.92M | 7.06M | 5.48M | 41.02M | 39.16M | 31.3M | 12.28M | 3.06M | 438K | 6.35M | 47.37M | 53.76M | 70.81M | 45.18M | 17.84M | 11.09M | 60.13M | 35.36M | 8.63M | 16.05M | -9.02M | -5.56M | -5.4M | -24.77M | -359.49M | 21.8M | -2M | 2M | 300K |
| Operating CF Margin % | - | 29.95% | 9.12% | 1.16% | 0.88% | 8.09% | 10.34% | 7.77% | 3.04% | 0.86% | 0.11% | 1.68% | 10.93% | 11.64% | 13.35% | 8.22% | 4.21% | 3.47% | 16.47% | 11.36% | 3.49% | 6.24% | -3.63% | -3.05% | -2.9% | -12.15% | -136.66% | 11.84% | -2.38% | 2.69% | 0.49% |
| Operating CF Growth % | 83.03% | 74.37% | 777.14% | 28.91% | -86.65% | 4.73% | 25.14% | 154.76% | 300.91% | 599.54% | -93.1% | -86.59% | -11.89% | -24.08% | 56.75% | 153.28% | 60.87% | -81.56% | 70.04% | 309.54% | -46.22% | 277.94% | -62.3% | -2.87% | 78.18% | 93.11% | -1749.01% | 1190% | -200% | 566.67% | -86.96% |
| Net Income | -41.94M | -43.31M | 39.22M | 83.99M | 28.18M | 13.25M | -29.27M | -5.92M | -21.04M | -82.95M | -72.31M | -15.66M | -46.25M | 22.36M | -10.94M | 8.78M | -4.33M | -24.14M | 63.99M | 23.42M | 1.01M | -5.73M | 1.57M | -29.43M | -76.92M | -166.41M | -1.65B | 23.7M | -21.5M | 4.9M | 5.9M |
| Depreciation & Amortization | 10.58M | 11.08M | 12.14M | 12.26M | 12.26M | 13.05M | 15.71M | 19.61M | 21.34M | 22.92M | 33.66M | 19.74M | 36.98M | 43.97M | 44.4M | 44.29M | 27.41M | 20.56M | 13.29M | 12M | 9.58M | 11.28M | 23.3M | 26.17M | 34.38M | 38.91M | 247.38M | 6.3M | 4.3M | 3.4M | 2.5M |
| Stock-Based Compensation | 15.02M | 31.88M | 28.07M | 27.33M | 25.21M | 24.06M | 18.04M | 12.07M | 17.29M | 16.61M | 13.06M | 15.58M | 17.29M | 16.09M | 18.93M | 20.91M | 15.54M | 10.58M | 7.81M | 6.2M | 5.72M | 35K | 23K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 11.08M | 0 | -16.44M | -92.86M | 5.04M | -6.2M | -105K | -2.08M | 661K | 2.19M | -10.09M | -512K | 32.16M | -13.22M | -4.97M | -2.32M | -248K | 11.82M | -55.86M | -6.2M | -5.72M | -366K | -23K | 0 | 156K | -2.81M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 70.06M | 71.88M | 23.89M | 13.55M | 4.3M | 10.71M | 20.48M | 30.07M | 11.4M | 21.81M | 18.35M | 6.98M | 7.23M | 6.64M | 5.45M | 1.47M | 1.69M | 2.79M | 3.33M | 6.97M | 6.02M | 114K | -3.01M | -4.54M | -5.65M | 48.91M | 1.42B | 0 | 14M | 100K | -100K |
| Working Capital Changes | -67.7M | 36.43M | -24.97M | -37.21M | -69.53M | -13.86M | 14.31M | -22.45M | -17.37M | 22.49M | 17.77M | -19.78M | -39K | -22.08M | 17.94M | -27.96M | -22.23M | -10.52M | 27.57M | -7.03M | -7.97M | 10.72M | -30.89M | 2.24M | 42.63M | 53.82M | -372.99M | -8.2M | 1.2M | -6.4M | -8M |
| Change in Receivables | -22.5M | 53.91M | -38.24M | -35.47M | -23.14M | -26.72M | 21.19M | -8.39M | -14.7M | 12.6M | -2.56M | 2.6M | -1.03M | 9.91M | 22.74M | -8.24M | -19.74M | 5.43M | 6.53M | -4.19M | -20.55M | 21.8M | -26.49M | 0 | 8.93M | 35.62M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -14.06M | -7.1M | 8.37M | 35.4M | -54.43M | -39.34M | -8.2M | -4.82M | -2.04M | 11.69M | -4.11M | -7.19M | 1.61M | 13.29M | 3M | -12.65M | -11.98M | 7.73M | 7.39M | 7.87M | -3.22M | 4.58M | -15.3M | 8.19M | 11.91M | 10.04M | -27.55M | -12.9M | -6.4M | -700K | -5.6M |
| Change in Payables | 12.09M | -5.96M | -3.11M | -29.36M | 5.84M | 42.3M | -18.17M | 5.09M | 1.02M | 3.43M | 5.79M | 4.68M | 56K | -3.36M | -5.2M | 4.75M | -3.08M | 5.74M | -7.13M | -13.13M | 13.4M | -3.35M | 7.52M | 0 | -3.04M | -22.49M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -10.61M | -11.08M | -9.19M | -8.47M | -1.29M | -12.97M | -32.2M | -10.33M | -6.94M | -4.21M | -70.48M | -10.41M | 27.8M | 51.09M | -47.55M | -65.33M | -96.36M | -42.91M | -17.95M | -92.61M | -16.95M | -10.32M | -10.06M | -46.37M | -12.67M | 38.58M | 342.69M | -75.3M | -4.7M | -6.1M | -6.7M |
| Capital Expenditures | -10.61M | -11.08M | -9.19M | -8.47M | -9.25M | -12.97M | -32.2M | -10.33M | -7.04M | -11.4M | -15.11M | -14.36M | -10.06M | -14.58M | -12.61M | -17.27M | -35.62M | -8.09M | -9.05M | -5.87M | -5.14M | -5.67M | -6.32M | -3.36M | -3.29M | -29.08M | -29.88M | -9.3M | -4.7M | -4.8M | -6.7M |
| CapEx % of Revenue | 2.12% | 3.07% | 1.35% | 1.39% | 1.48% | 2.56% | 8.5% | 2.56% | 1.75% | 3.18% | 3.72% | 3.81% | 2.32% | 3.16% | 2.38% | 3.14% | 8.41% | 2.53% | 2.48% | 1.89% | 2.08% | 2.2% | 2.54% | 1.85% | 1.76% | 14.27% | 11.36% | 5.05% | 5.6% | 6.45% | 11% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.67M | 0 | 0 | 43.52M | 12.61M | -250K | -153.5M | -63.51M | -2.83M | -6.92M | -26.23M | -5.66M | 6.32M | 0 | 3.29M | 29.08M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104K | 288K | 591K | -1.09M | 37.86M | 65.67M | -12.61M | -65.33M | -35.87M | -71.59M | -9.38M | -12.78M | -31.38M | -11.33M | -6.32M | 0 | -3.29M | -29.08M | 393.74M | 0 | 0 | -1.3M | 0 |
| Cash from Financing | -89.86M | -81.39M | -33.27M | -4.99M | -43.13M | 7.94M | -2.11M | 6.3M | 2.65M | 895K | -152K | 57.53M | -92.01M | -111.2M | -17.7M | 14.66M | 22.69M | 4.24M | 8.46M | 152.88M | 3.88M | 5.32M | 3.88M | 72.33M | 3.6M | 9.01M | 5.45M | 69M | 2.2M | 1.4M | 700K |
| Debt Issued (Net) | 200K | -3.98M | -2M | -1.03M | -38.79M | -2.31M | -5.92M | 3.67M | -2.07M | -1.06M | -2.37M | 128.25M | 0 | 0 | 0 | 0 | 18.83M | 0 | 0 | -532K | -894K | -1.16M | 683K | -916K | -174K | 2.75M | 0 | -500K | 600K | 0 | 0 |
| Equity Issued (Net) | -79.88M | -73.04M | -23.42M | 6.56M | 1.96M | 12.31M | -1.66M | 8.41M | 4.95M | 4.72M | 4.44M | -63.64M | -92.02M | -111.34M | -17.82M | 12.7M | 3.86M | 4.24M | 8.46M | 153.34M | 4.78M | 6.48M | 3.19M | 73.25M | 3.77M | 6.26M | 5.45M | 69.4M | 1.6M | 1.3M | 700K |
| 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 | 0 |
| Share Repurchases | -85.9M | -79.03M | -30.05M | 0 | -5.13M | 0 | 0 | 0 | 0 | 0 | 0 | -72.86M | -93.13M | -116.53M | -22.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -10.18M | -4.37M | -7.85M | -10.52M | -6.3M | -2.06M | 5.47M | -5.77M | -230K | -2.76M | -2.23M | -7.08M | 15K | 141K | 121K | 1.96M | 0 | 0 | 0 | 70K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 100K | 0 |
| Net Change in Cash | -40.03M | 22.67M | 17.52M | -5.32M | -43.84M | 34.79M | 5.59M | 27.07M | 7.23M | 1.39M | -70.56M | 53.16M | -17.3M | -6.34M | 5.69M | -5.55M | -55.94M | -27.41M | 50.89M | 95.55M | -4.36M | 11.21M | -15.27M | 20.34M | -14.46M | 22.5M | -11.32M | 15.6M | 2.2M | 1.4M | 700K |
| Free Cash Flow | 45.44M | 96.89M | 52.73M | -1.42M | -3.77M | 28.04M | 6.96M | 20.97M | 5.24M | -8.34M | -14.67M | -8.01M | 37.3M | 39.18M | 58.2M | 27.91M | -17.79M | 3M | 51.08M | 29.49M | 3.49M | 10.39M | -15.34M | -8.92M | -8.7M | -53.85M | -389.36M | 12.5M | -6.7M | -2.8M | -6.4M |
| FCF Margin % | 9.08% | 26.87% | 7.77% | -0.23% | -0.6% | 5.53% | 1.84% | 5.2% | 1.3% | -2.33% | -3.61% | -2.12% | 8.6% | 8.48% | 10.97% | 5.08% | -4.2% | 0.94% | 14% | 9.48% | 1.41% | 4.04% | -6.18% | -4.9% | -4.66% | -26.42% | -148.02% | 6.79% | -7.99% | -3.76% | -10.51% |
| FCF Growth % | -58.52% | 83.74% | 3823.94% | 62.48% | -113.46% | 303.02% | -66.81% | 300.13% | 162.87% | 43.18% | -83.25% | -121.46% | -4.78% | -32.69% | 108.56% | 256.9% | -692.5% | -94.12% | 73.2% | 744.8% | -66.39% | 167.72% | -71.92% | -2.61% | 83.85% | 86.17% | -3214.9% | 286.57% | -139.29% | 56.25% | -700% |
| FCF per Share | 0.41 | 0.85 | 0.45 | -0.01 | -0.03 | 0.26 | 0.07 | 0.23 | 0.06 | -0.10 | -0.19 | -0.09 | 0.40 | 0.36 | 0.50 | 0.24 | -0.18 | 0.03 | 0.54 | 0.35 | 0.05 | 0.14 | -0.21 | -0.14 | -0.15 | -0.92 | -8.02 | 0.40 | -0.14 | -0.13 | -0.28 |
| FCF Conversion (FCF/Net Income) | -1.08x | -2.49x | 1.58x | 0.08x | 0.19x | 3.09x | -1.34x | -5.28x | -0.58x | -0.04x | -0.01x | -0.41x | -1.02x | 1.45x | -6.47x | 5.15x | -4.11x | -0.46x | 0.94x | 1.51x | 8.57x | -2.80x | -5.73x | 0.19x | 0.07x | 0.15x | 0.22x | 0.92x | 0.09x | 0.41x | 0.05x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.26M | 5.27M | 5.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 12.63M | 0 | 27.31M | 18.13M | 9.04M | 2.52M | 0 | 1.14M | 2.03M | 2.14M | 0 | 952K | 1.93M | 4.34M | 5.05M | 7.6M | 1.43M | 2.39M | 4.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical MSO CapEx dependency
As reported in recent financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -4.07 to 14.07, suggesting that reported earnings are frequently decoupled from actual cash generation due to significant working capital fluctuations.
The extreme volatility in the conversion of net income to cash flow indicates that accounting profits are heavily influenced by the timing of milestone-based revenue recognition. Investors should monitor whether this divergence reflects genuine operational efficiency or merely the lumpy nature of large-scale infrastructure contract completions.
Based on the provided cash flow data, Harmonic's free cash flow trajectory is characterized by sharp quarterly swings, ranging from a low of -$24.1M to a high of $81.7M, which underscores the company's susceptibility to the lumpy capital expenditure cycles of its primary cable operator customers.
The inconsistency in FCF margins suggests that the company lacks a predictable cash-generative engine, making it difficult to rely on internal cash flow for sustained capital allocation. This pattern appears to confirm that the business remains tethered to the project-based nature of its CableOS deployments.
According to quarterly cash flow filings, working capital changes have been a primary driver of cash flow variance, with swings as large as $63.6M in a single quarter, indicating that the company's cash position is highly sensitive to the timing of customer collections and inventory management.
These dramatic shifts in working capital suggest that Harmonic's cash flow is often hostage to the payment terms and procurement cycles of a few dominant Tier-1 cable operators. Such reliance may imply that liquidity management is more a function of customer project milestones than internal operational discipline.
As evidenced by the cash flow statement, Harmonic has continued to prioritize share repurchases, including a $43.0M outflow in 2026Q1, even during periods of negative net margins, which suggests a management preference for returning capital despite the inherent volatility of the underlying business model.
The decision to deploy significant cash into buybacks while the company faces negative net margins warrants further investigation into management's long-term capital allocation strategy. This approach may indicate a desire to support the share price during cyclical downturns, though it risks depleting cash reserves needed for R&D.
Quick answers to the most common questions about buying HLIT stock.
Harmonic Inc. (HLIT) generated $108.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Harmonic Inc. (HLIT) generated $96.9M 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.
Harmonic Inc. (HLIT) spent $11.1M 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, Harmonic Inc. (HLIT) spent $79.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.