EXTREME NETWORKS, INC. (EXTR) FY2026 Annual Statement of Cash Flows
2025-07-01 to 2026-06-30
Statement of Cash Flows
2025-07-01 to 2026-06-30
Swipe to see the full flow
Chart details
EXTREME NETWORKS, INC. cash flow reconciliation, Jul 1, 2025 through Jun 30, 2026
Cash flows for Jul 1, 2025 through Jun 30, 2026. Cash basis: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Beginning cash: Jun 30, 2025. Ending cash: Jun 30, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Jun 30, 2025
- 231,745,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
- Operating activities
- 123,182,000 US dollars. Net cash provided.
- Net income (loss)
- 42,119,000 US dollars
- Depreciation
- 15,809,000 US dollars
- Amortization of cloud computing implementation costs
- 5,212,000 US dollars
- Amortization of intangible assets
- 3,390,000 US dollars
- Reduction in carrying amount of right-of-use asset
- 10,325,000 US dollars
- Provision for credit losses
- 565,000 US dollars
- Share-based compensation
- 88,261,000 US dollars
- Deferred income taxes
- negative 2,074,000 US dollars
- Provision for excess and obsolete inventory
- 4,160,000 US dollars
- Non-cash interest expense
- 1,206,000 US dollars
- Other
- 2,659,000 US dollars
- Accounts receivable, net
- negative 38,450,000 US dollars
- Inventories
- 24,313,000 US dollars
- Prepaid expenses and other assets
- negative 53,648,000 US dollars
- Accounts payable
- 24,607,000 US dollars
- Accrued compensation and benefits
- 3,962,000 US dollars
- Operating lease liabilities
- negative 11,929,000 US dollars
- Deferred revenue
- 40,094,000 US dollars
- Other current and long-term liabilities
- negative 37,399,000 US dollars
- Investing activities
- negative 27,941,000 US dollars. Net cash used.
- Capital expenditures for property, equipment and capitalized software development costs
- negative 27,941,000 US dollars
- Financing activities
- negative 114,500,000 US dollars. Net cash used.
- Borrowings under revolving facility
- 55,000,000 US dollars
- Payments on revolving facility
- negative 55,000,000 US dollars
- Payments on debt obligations
- negative 15,000,000 US dollars
- Repurchase of common stock including accelerated share repurchases
- negative 87,000,000 US dollars
- Payments for tax withholdings, net of proceeds from issuance of common stock
- negative 12,500,000 US dollars
- Operating adjustment reconciliation
- 224,563,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 169,500,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 27,941,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 728,000 US dollars
- Ending cash on Jun 30, 2026
- 211,758,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
- Cash sources and uses
- 354,927,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- negative 19,987,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 2.92×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 123,182,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 27,941,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 95,241,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $81.06M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 123,182,000 US dollars minus 27,941,000 US dollars equals 95,241,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!