Extreme Networks, Inc.
Description
Extreme Networks, Inc. provides software-driven networking solutions worldwide. It designs, develops, and manufactures wired, wireless, and software-defined wide area-network infrastructure equipment. The company offers ExtremeCloud IQ, an ML/AI powered, wired, and wireless cloud network management solution that offers advanced visibility and control over users, devices, and applications; ExtremeCloud IQ Site Engine that provides task automation, access control, granular visibility with real-time analytics and multi-vendor device management; and ExtremeCloud IQ Essentials offers WIPS, location services, IoT, and guest management services. It also provides wireless local area networks access point products; ExtremeSwitching portfolio that includes access edge products, which offer connection speeds physical presentations along with options to deliver Ethernet or convergence-friendly Power-over-Ethernet (POE), including high-power universal POE; ExtremeCloud SD-WAN, a software-defined wide area networks solution offers an all-inclusive subscription, which includes hardware, the cloud-based SD-WAN service, support and maintenance, and customer success support; aggregation/core switches designed to address aggregation, top-of-rack, and campus core environments; and data center switches and routers. In addition, the company offers cloud native platforms and applications for service providers; and customer support and services. It markets and sells its products through distributors, resellers, and field sales organizations to healthcare, education, government, manufacturing, retail, and hospitality markets. The company was incorporated in 1996 and is headquartered in Morrisville, North Carolina.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Jan 27, 2026 | — | — | — | — |
Oct 28, 2025 | — | — | — | — |
Aug 5, 2025 | — | — | — | — |
Apr 29, 2025 | — | — | — | — |
Jan 29, 2025 | 0.18 | 0.21 | 0.03 | 16.67% |
Earnings estimate
Current Quarter
(Mar 2025)
|
Next Quarter
(Jun 2025)
|
Current Year
(Jun 2025)
|
Next Year
(Jun 2026)
|
|
---|---|---|---|---|
Number of analysts | 7 | 7 | 7 | 7 |
Average estimate | 0.18 | 0.22 | 0.79 | 1.01 |
Low estimate | 0.18 | 0.21 | 0.77 | 0.92 |
High estimate | 0.19 | 0.24 | 0.81 | 1.11 |
Last year EPS | -0.19 | -0.08 | 0.32 | 0.79 |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Jan 30, 2025 |
Needham
Ryan Koontz
|
Reiterates | Buy | Maintains $20 |
Jan 30, 2025 |
Lake Street
Eric Martinuzzi
|
Maintains | Hold | ▲ Raises $15 → $16 |
Jan 30, 2025 |
Rosenblatt
Mike Genovese
|
Maintains | Buy | ▲ Raises $21 → $22 |
Nov 6, 2024 |
Rosenblatt
Mike Genovese
|
Maintains | Buy | Maintains $21 |
Oct 31, 2024 |
B. Riley Securities
Dave Kang
|
Maintains | Buy | ▲ Raises $18 → $21 |
Oct 31, 2024 |
Craig-Hallum
Christian Schwab
|
Maintains | Buy | ▲ Raises $17 → $22.5 |
Oct 31, 2024 |
Rosenblatt
Mike Genovese
|
Maintains | Buy | ▲ Raises $17 → $21 |
Aug 8, 2024 |
Craig-Hallum
Christian Schwab
|
Maintains | Buy | ▲ Raises $14 → $17 |
Aug 8, 2024 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $16.5 |
Jun 10, 2024 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $16.5 |
May 16, 2024 |
Craig-Hallum
Christian Schwab
|
Upgrade | Buy | ▲ Raises $13 → $14 |
May 15, 2024 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $16.5 |
May 2, 2024 |
Rosenblatt
Mike Genovese
|
Upgrade | Buy | ▲ Raises $15 → $17 |
May 2, 2024 |
B. Riley Securities
Dave Kang
|
Maintains | Buy | ▲ Raises $14 → $15 |
May 2, 2024 |
Craig-Hallum
Christian Schwab
|
Maintains | Hold | ▼ Lowers $15 → $13 |
May 1, 2024 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $16.5 |
Apr 15, 2024 |
B. Riley Securities
Dave Kang
|
Upgrade | Buy | Maintains $14 |
Feb 1, 2024 |
Needham
Alex Henderson
|
Maintains | Buy | ▼ Lowers $23 → $16.5 |
Feb 1, 2024 |
UBS
David Vogt
|
Downgrade | Neutral | ▼ Lowers $22 → $14 |
Feb 1, 2024 |
B. Riley Securities
Dave Kang
|
Maintains | Neutral | ▼ Lowers $17 → $14 |
Feb 1, 2024 |
Rosenblatt
Mike Genovese
|
Downgrade | Neutral | ▼ Lowers $19 → $15 |
Dec 28, 2023 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $23 |
Nov 8, 2023 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $23 |
Nov 2, 2023 |
Needham
Alex Henderson
|
Maintains | Buy | ▼ Lowers $35 → $23 |
Nov 1, 2023 |
Lake Street
Eric Martinuzzi
|
Downgrade | Hold | — |
Nov 1, 2023 |
Oppenheimer
Timothy Horan
|
Downgrade | Perform | — |
Oct 31, 2023 |
Rosenblatt
Mike Genovese
|
Maintains | Buy | ▼ Lowers $35 → $28 |
Sep 22, 2023 |
UBS
David Vogt
|
Initiates | Buy | Announces $30 |
Sep 18, 2023 |
Needham
Alex Henderson
|
Reiterates | Buy | Maintains $35 |
Sep 5, 2023 |
Rosenblatt
Mike Genovese
|
Reiterates | Buy | Maintains $35 |
Income statement
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 |
Total reported revenue | 1.12B | 1.31B | 1.11B | 1.01B | 948.02M |
Cost of revenue | 486.37M | 557.73M | 482.38M | 424.30M | 430.18M |
Gross profit | 630.83M | 754.72M | 629.94M | 585.12M | 517.84M |
Operating expense | |||||
Research & development | 211.93M | 214.27M | 190.59M | 197.00M | 209.61M |
Selling general and admin | 445.74M | 426.84M | 363.17M | 343.04M | 344.62M |
Other operating expenses | — | — | — | — | — |
Operating income | -28.88M | 111.56M | 72.95M | 38.98M | -44.82M |
Non operating interest income | |||||
Income | 4.56M | 3.16M | 412,000 | 352,000 | 1.42M |
Expense | 16.99M | 17.39M | 12.79M | 22.86M | 23.75M |
Other income expense | -36.19M | -3.23M | -8.37M | -6.29M | -53.35M |
Pretax income | -77.50M | 94.11M | 52.19M | 10.19M | -120.49M |
Tax provision | 8.47M | 16.03M | 7.92M | 8.25M | 6.35M |
Net income | -85.96M | 78.07M | 44.27M | 1.94M | -126.85M |
Basic EPS | -0.66 | 0.60 | 0.34 | 0.02 | -1.06 |
Diluted EPS | -0.66 | 0.58 | 0.33 | 0.02 | -1.06 |
Basic average shares | 129.29M | 129.47M | 129.44M | 124.02M | 119.81M |
Diluted average shares | 129.29M | 129.47M | 129.44M | 124.02M | 119.81M |
EBITDA | 5.26M | 149.62M | 113.90M | 92.96M | 21.16M |
Net income from continuing op. | -85.96M | 78.07M | 44.27M | 1.94M | -126.85M |
Minority interests | — | — | — | — | — |
Preferred stock dividends | — | — | — | — | — |
Balance sheet
2024 | 2023 | 2022 | 2021 | 2020 | |
---|---|---|---|---|---|
Fiscal date | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 |
Total assets | 1.04B | 1.14B | 1.07B | 1.01B | 979.09M |
Current assets | |||||
Cash | — | — | 194.52M | 246.89M | 193.87M |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 156.70M | 234.83M | 194.52M | 246.89M | 193.87M |
Other short term investments | — | — | — | — | — |
Accounts receivable | 89.52M | 182.05M | 184.10M | 156.48M | 122.73M |
Other receivables | — | — | — | — | — |
Inventory | 141.03M | 89.02M | 49.23M | 32.89M | 62.59M |
Prepaid assets | — | — | 61.24M | 51.34M | 35.02M |
Restricted cash | — | — | — | — | — |
Assets held for sale | — | — | — | — | — |
Hedging assets | — | — | — | — | — |
Other current assets | 79.68M | 70.26M | 61.24M | — | — |
Non current assets | |||||
Properties | 44.15M | 34.74M | 36.45M | 36.93M | 51.27M |
Land and improvements | — | — | — | — | — |
Machinery furniture equipment | 146.08M | 141.96M | 132.01M | 126.10M | 117.90M |
Construction in progress | — | — | — | — | — |
Leases | 47.88M | 48.94M | 52.56M | 53.33M | 52.32M |
Accumulated depreciation | -150.21M | -144.45M | -135.00M | -124.43M | -111.40M |
Goodwill | 798.03M | 805.57M | 832.80M | 698.36M | 730.71M |
Investment properties | — | — | — | — | — |
Financial assets | — | — | — | — | — |
Intangible assets | 10.61M | 16.06M | 32.52M | 36.04M | 68.39M |
Investments and advances | — | — | — | — | — |
Other non current assets | 83.46M | 73.54M | 60.73M | 63.37M | 55.24M |
Total liabilities | 1.02B | 1.02B | 978.17M | 955.63M | 973.69M |
Current liabilities | |||||
Accounts payable | 51.42M | 99.72M | 84.34M | 60.14M | 48.44M |
Accrued expenses | 98.11M | 76.76M | 76.57M | 69.07M | 72.56M |
Short term debt | 19.87M | 45.17M | 47.31M | 42.46M | 35.71M |
Deferred revenue | 306.11M | 282.48M | 238.26M | 212.41M | 190.23M |
Tax payable | — | — | — | — | — |
Pensions | 42.06M | 71.37M | 53.71M | 71.61M | 50.88M |
Other current liabilities | — | — | — | — | — |
Non current liabilities | |||||
Long term debt | 219.73M | 219.44M | 303.83M | 348.38M | 444.82M |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | 7.98M | 7.75M | 7.72M | 3.83M | 2.33M |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 3.11M | 3.25M | 3.09M | 14.55M | 21.90M |
Shareholders equity | |||||
Common stock | 149,000 | 144,000 | 140,000 | 133,000 | 127,000 |
Retained earnings | -941.96M | -856.00M | -934.07M | -978.34M | -980.28M |
Other shareholders equity | -15.48M | -13.19M | -3.06M | -2.81M | -6.38M |
Total shareholders equity | 25.28M | 116.75M | 90.34M | 54.47M | 5.40M |
Additional paid in capital | 1.22B | 1.17B | 1.12B | 1.08B | 1.04B |
Treasury stock | 237.80M | 187.95M | 88.09M | 43.11M | 43.11M |
Minority interest | — | — | — | — | — |
Cash flow statement
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||||||||||||
Net Income | -85.96M | 78.07M | 44.27M | 1.94M | -126.85M | -25.85M | -46.79M | -1.74M | -36.36M | -71.64M | -57.31M | 9.67M | 15.87M | 2.71M | 227,000 | 2.82M | 8.38M | -14.20M | 8.51M | 12.94M | -1.75M | -197.18M | -183.96M | -68.88M | 20.05M | -1.60M | -13.90M |
Depreciation | 29.45M | 34.88M | 40.16M | 55.32M | 63.82M | 52.87M | 49.06M | 26.34M | 43.17M | 48.78M | 39.40M | 6.03M | 7.17M | 8.89M | 6.91M | 5.90M | 8.54M | 11.97M | 16.59M | 23.88M | 26.25M | 26.65M | 78.75M | 56.86M | 14.16M | 5.90M | 1.60M |
Deferred Taxes | 80,000 | 407,000 | 682,000 | 1.79M | 1.76M | -5.77M | -4.68M | 2.00M | 1.74M | 1.87M | -61,000 | -35,000 | 37,000 | -928,000 | 21,000 | 170,000 | 578,000 | 64,000 | -249,000 | 451,000 | -188,000 | 133.56M | -56.77M | -64.17M | — | — | — |
Stock-Based Compensation | 76.76M | 63.47M | 43.36M | 39.05M | 37.84M | 32.90M | 27.63M | 12.63M | 14.79M | 17.80M | 15.92M | 7.35M | 6.19M | 5.25M | 6.24M | 3.85M | — | — | — | — | — | — | — | — | — | — | — |
Other Non-Cash Items | 10.02M | 5.34M | 19.80M | 25.18M | 27.89M | 3.08M | 903,000 | 2.37M | 3.74M | 2.32M | 3.67M | — | 19.75M | — | 379,000 | 2.50M | 8.54M | 13.22M | 9.42M | — | — | — | — | — | — | 200,000 | -100,000 |
Accounts Receivable | 92.32M | 1.59M | -26.23M | -34.16M | 62.15M | 36.33M | -69.52M | -13.95M | 626,000 | 27.68M | -56.12M | -6.30M | -7.60M | 8.38M | -4.41M | 19.73M | -18.41M | 4.54M | 3.31M | 2.27M | -6.00M | 24.55M | 7.95M | -20.02M | -40.20M | -13.00M | -7.50M |
Accounts Payable | -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 | — | — | — | — | — | — | — | — | — | — | — |
Other Assets & Liabilities | -40.09M | 27.19M | 6.42M | 43.10M | 1.36M | 25.03M | 47.73M | 8.47M | 9.94M | 9.13M | 27.75M | 15.97M | -7.43M | -3.24M | -4.76M | -14.50M | 6.81M | -10.73M | -12.60M | -14.47M | -4.35M | 5.32M | -4.53M | -27.04M | 4.78M | 7.00M | 2.40M |
Operating Cash Flow | 34.56M | 225.68M | 152.27M | 143.02M | 41.89M | 108.74M | 23.18M | 38.17M | 28.08M | 38.77M | -30.99M | 40.41M | 37.90M | 17.61M | 10.37M | 16.32M | 14.44M | 4.87M | 24.98M | 25.08M | 13.95M | -7.09M | -158.56M | -123.25M | -1.21M | -1.50M | -17.50M |
Investing Activities | |||||||||||||||||||||||||||
Capital Expenditures | — | — | — | — | — | — | — | — | — | — | — | 42.66M | — | — | — | — | -7.68M | -4.64M | -7.97M | -7.13M | -6.26M | -14.72M | -82.82M | -51.22M | -27.24M | -7.50M | -2.50M |
Net Intangibles | — | — | — | — | — | — | — | — | — | -569,000 | -87,000 | -625,000 | -275,000 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net Acquisitions | — | — | -69.52M | — | -219.46M | — | -97.58M | -61.33M | — | -3.00M | -180.00M | — | — | — | — | — | — | — | — | — | — | — | -14.92M | 1.18M | — | — | — |
Purchase of Investments | — | — | — | — | — | — | — | — | — | — | -9.05M | -57.71M | -75.85M | -111.80M | -51.55M | -44.48M | -307.44M | -210.71M | -273.99M | -297.05M | -306.37M | -582.91M | -390.91M | — | -158.77M | -35.70M | -11.00M |
Sale of Investments | — | — | — | — | 45.25M | 921,000 | 5.52M | — | — | 32.37M | 85.32M | 44.90M | 70.95M | 95.42M | 47.89M | 121.74M | 294.07M | 408.67M | 247.73M | 350.08M | 292.98M | 553.78M | 247.55M | 8.40M | — | 14.00M | — |
Investing Cash Flow | — | — | -69.52M | — | -174.21M | 921,000 | -92.06M | -61.33M | — | 29.37M | -103.73M | 29.84M | -4.90M | -16.38M | -3.67M | 77.26M | -21.05M | 193.33M | -34.23M | 45.91M | -19.65M | -43.85M | -241.10M | -49.40M | -194.98M | -29.10M | -13.50M |
Financing Activities | |||||||||||||||||||||||||||
Long-Term Debt Issuance | — | — | — | — | 199.50M | — | 290.00M | 48.25M | — | — | 65.00M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Long-Term Debt Payments | -65.00M | -108.63M | -38.13M | -74.00M | -34.52M | -19.88M | -193.71M | -10.04M | -26.38M | -78.69M | -26.44M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Financing Charges | -30.12M | -11.30M | -11.57M | -782,000 | -11.49M | -11.05M | -4.88M | -1.33M | — | — | — | — | 1.00M | 1.00M | — | — | — | — | — | — | — | — | — | — | — | — | — |
Financing Cash Flow | -114.98M | -194.78M | -94.66M | -70.27M | 187.28M | -34.44M | 104.75M | 48.71M | -6.74M | -52.47M | 129.58M | -7.39M | 2.39M | 2.53M | 1.09M | -99.26M | 3.68M | -14.08M | -28.68M | 5.94M | 13.00M | 6.28M | 11.21M | 25.05M | 181.38M | 126.60M | 20.40M |
Other Cash Details | |||||||||||||||||||||||||||
End Cash Position | 156.70M | 234.83M | 194.52M | 246.89M | 193.87M | 169.61M | 121.14M | 130.45M | 94.12M | 76.23M | 73.19M | 95.80M | 54.60M | 49.97M | 51.94M | 46.20M | 70.37M | 71.57M | 92.60M | 127.47M | 59.16M | 44.34M | 71.83M | 87.72M | 116.72M | 107.10M | 9.50M |
Income Tax Paid | 15.61M | 12.00M | 7.78M | 4.49M | 5.31M | 5.97M | 4.13M | 2.51M | 2.36M | 1.58M | 2.86M | 1.53M | 2.62M | 1.76M | 1.20M | 2.83M | — | — | — | — | — | — | — | — | — | — | — |
Interest Paid | 14.69M | 13.09M | 9.27M | 18.74M | 20.41M | 8.49M | 8.29M | 3.01M | 2.61M | 2.36M | 1.85M | — | 75,000 | 132,000 | 141,000 | 146,000 | — | — | — | — | — | — | — | — | — | — | — |
Free Cash Flow | 37.37M | 235.41M | 112.74M | 127.36M | 20.62M | 82.22M | -21.37M | 48.86M | 25.04M | 29.65M | -49.30M | 18.88M | 8.30M | 11.08M | 5.83M | -2.18M | 8.48M | -4.91M | 20.07M | 9.33M | 15.21M | -4.64M | -62.35M | -55.88M | -2.42M | -4.70M | -10.80M |