Extreme Networks Inc (0IJW.L)

Technology | Communication Equipment
Income Statement (Quarterly) 2025-09-30 2025-06-30 2025-03-31 2024-12-31
Revenue 310,245,000 307,003,000 284,505,000 279,355,000
Cost of Revenue 122,216,000 121,630,000 112,803,000 107,841,000
Gross Profit 188,029,000 185,373,000 171,702,000 171,514,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 118,110,000 130,658,999 106,110,000 102,931,000
Operating Expenses 175,863,000 187,128,000 161,766,000 157,814,000
Operating Income 11,295,000 -1,755,000 9,936,000 13,700,000
Interest Expense 3,653,000 28,326,000 3,797,000 4,179,000
Income Before Tax 8,352,000 -3,866,000 7,167,000 9,986,000
Income Tax Expense 2,741,000 3,937,000 3,709,000 2,604,000
Net Income 6,482,000 -7,803,000 3,458,000 7,382,000
Per Share
EPS 0.04 -0.06 0.03 0.08
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Revenue 1,140,067,000 1,117,203,000 1,312,454,000
Cost of Revenue 445,483,000 488,413,000 557,734,000
Gross Profit 694,584,000 628,790,000 754,720,000
Operating Expenses
R&D Expenses 0 0 0
SG&A Expenses 454,684,000 445,740,000 426,840,000
Operating Expenses 676,143,000 657,671,000 643,157,000
Operating Income 18,441,000 -28,881,000 108,313,000
Interest Expense 15,928,000 16,986,000 17,385,000
Income Before Tax 4,273,000 -77,499,000 94,106,000
Income Tax Expense 11,740,000 8,465,000 16,032,000
Net Income -7,467,000 -85,964,000 78,074,000
Per Share
EPS -0.06 -0.66 0.60
EPS Diluted 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 231,745,000 156,699,000 234,826,000
Short Term Investments 0 0 0
Net Receivables 126,708,000 89,518,000 182,045,000
Inventory 102,578,000 141,032,000 89,024,000
Total Current Assets 535,296,000 466,926,000 576,158,000
Property Plant Equipment 83,021,000 87,889,000 81,187,000
Goodwill and Intangibles 406,115,000 404,322,000 410,818,000
Total Assets 1,153,218,000 1,042,594,000 1,141,707,000
Liabilities
Account Payables 63,939,000 51,423,000 99,724,000
Short Term Debt 25,727,000 30,420,000 56,020,000
Total Current Liabilities 587,875,000 517,588,000 575,501,000
Long Term Debt 197,715,000 219,731,000 219,436,000
Total Liabilities 1,087,634,000 1,017,312,000 1,024,955,000
Shareholders Equity
Retained Earnings -949,429,000 -941,962,000 -855,998,000
Total Shareholders Equity 65,584,000 25,282,000 116,752,000
Balance Sheet (Annual) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 231,745,000 156,699,000 234,826,000
Short Term Investments 0 0 0
Net Receivables 126,708,000 89,518,000 182,045,000
Inventory 102,578,000 141,032,000 89,024,000
Total Current Assets 535,296,000 466,926,000 576,158,000
Property Plant Equipment 83,021,000 87,889,000 81,187,000
Goodwill and Intangibles 406,115,000 404,322,000 410,818,000
Total Assets 1,153,218,000 1,042,594,000 1,141,707,000
Liabilities
Account Payables 63,939,000 51,423,000 99,724,000
Short Term Debt 25,727,000 30,420,000 56,020,000
Total Current Liabilities 587,875,000 517,588,000 575,501,000
Long Term Debt 197,715,000 219,731,000 219,436,000
Total Liabilities 1,087,634,000 1,017,312,000 1,024,955,000
Shareholders Equity
Retained Earnings -949,429,000 -941,962,000 -855,998,000
Total Shareholders Equity 65,584,000 25,282,000 116,752,000
Cash Flow Statement (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -7,467,000 -85,964,000 78,074,000
Depreciation & Amortization 19,218,000 29,447,000 34,876,000
Stock Based Compensation 82,314,000 76,763,000 63,472,000
Change in Working Capital 41,378,000 -46,137,000 66,587,000
Operating Cash Flow 152,031,000 55,486,000 249,212,000
Investing Activities
Capital Expenditure -24,713,000 -18,121,000 -13,800,000
Investments -24,713,000 -18,121,000 -13,800,000
Investing Cash Flow -24,713,000 -18,121,000 -13,800,000
Financing Activities
Debt Repayment -21,056,000 -35,000,000 -83,625,000
Common Stock Issued/Repurchased -37,993,000 -49,855,000 -99,860,000
Dividends Paid 0 0 0
Financing Cash Flow -52,586,000 -114,978,000 -194,783,000
Summary
Free Cash Flow 127,318,000 37,365,000 235,412,000
Net Change in Cash 75,046,000 -78,127,000 40,304,000
Cash Flow Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -7,467,000 -85,964,000 78,074,000
Depreciation & Amortization 19,218,000 29,447,000 34,876,000
Stock Based Compensation 82,314,000 76,763,000 63,472,000
Change in Working Capital 41,378,000 -46,137,000 66,587,000
Operating Cash Flow 152,031,000 55,486,000 249,212,000
Investing Activities
Capital Expenditure -24,713,000 -18,121,000 -13,800,000
Investments -24,713,000 -18,121,000 -13,800,000
Investing Cash Flow -24,713,000 -18,121,000 -13,800,000
Financing Activities
Debt Repayment -21,056,000 -35,000,000 -83,625,000
Common Stock Issued/Repurchased -37,993,000 -49,855,000 -99,860,000
Dividends Paid 0 0 0
Financing Cash Flow -52,586,000 -114,978,000 -194,783,000
Summary
Free Cash Flow 127,318,000 37,365,000 235,412,000
Net Change in Cash 75,046,000 -78,127,000 40,304,000