
Sector: United States — large cap (SEC filings)
US_EXTR
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/EXTR
Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | PARTIAL | 338.6 y/y — | 21.1 y/y — | — y/y — | 21.1 y/y — | 18.0 y/y — | 72.9 | — | — y/y — | — y/y — | — | ≈ 25.6 | — |
| 2026-03-31 | Q1 2026 (3M) | OK | 316.9 y/y 11.4% | 17.3 y/y 67.1% | 4.2 y/y 6.3% | 21.6 y/y 50.3% | 10.6 y/y 206.2% | 14.2 | -6.4 | 1170.1 y/y 9.0% | 79.0 y/y 10.1% | 16.1% | 25.6 | Link |
| 2025-12-31 | Q4 2025 (3M) | OK | 317.9 y/y 13.8% | 13.0 y/y 2.6% | 4.4 y/y 0.7% | 17.4 y/y 2.1% | 7.9 y/y 6.7% | 50.1 | -7.1 | 1168.7 y/y 8.1% | 95.9 y/y 87.3% | 38.3% | -7.7 | Link |
| 2025-09-30 | Q3 2025 (3M) | OK | 310.2 y/y 15.2% | 11.3 y/y — | 4.3 y/y -3.5% | 15.6 y/y — | 5.6 y/y — | -14.0 | -6.9 | 1153.0 y/y 9.1% | 68.6 y/y 109.5% | 33.5% | 33.4 | Link |
| 2025-06-30 | Q2 2025 (3M) | OK | 307.0 y/y 19.6% | -1.4 y/y 97.2% | 4.0 y/y -63.4% | 2.6 y/y 106.8% | -7.8 y/y 85.6% | 81.9 | -6.6 | 1153.2 y/y 10.6% | 65.6 y/y 159.4% | -10.9% | -8.3 | Link |
| 2025-03-31 | Q1 2025 (3M) | OK | 284.5 y/y 34.8% | 10.4 y/y — | 4.0 y/y -18.2% | 14.3 y/y — | 3.5 y/y — | 30.0 | -5.7 | 1073.1 y/y -1.1% | 71.7 y/y 10.4% | 7.5% | 41.8 | Link |
| 2024-12-31 | Q4 2024 (3M) | OK | 279.4 y/y -5.7% | 12.7 y/y 22.8% | 4.4 y/y -14.8% | 17.0 y/y 10.3% | 7.4 y/y 85.1% | 21.5 | -5.4 | 1080.9 y/y -5.4% | 51.2 y/y -52.7% | 70.4% | 61.3 | Link |
| 2024-09-30 | Q3 2024 (3M) | OK | 269.2 y/y -23.8% | -4.7 y/y -113.1% | 4.5 y/y -17.2% | -0.3 y/y -100.6% | -10.5 y/y -136.6% | 18.6 | -6.9 | 1056.5 y/y -4.5% | 32.7 y/y -69.8% | -144.9% | 76.6 | Link |
| 2024-06-30 | Q2 2024 (3M) | OK | 256.7 y/y — | -48.9 y/y — | 10.8 y/y — | -38.1 y/y — | -54.2 y/y — | 15.5 | -4.5 | 1042.6 y/y -8.7% | 25.3 y/y -78.3% | -190.5% | 82.9 | Link |
| 2024-03-31 | Q1 2024 (3M) | OK | 211.0 y/y -36.5% | -62.5 y/y -311.2% | 4.8 y/y -12.5% | -57.6 y/y -264.1% | -64.4 y/y -391.1% | -69.9 | -3.7 | 1085.5 y/y 1.6% | 65.0 y/y -37.0% | -99.2% | 91.2 | Link |
| 2023-12-31 | Q4 2023 (3M) | OK | 296.4 y/y — | 10.3 y/y — | 5.1 y/y — | 15.4 y/y — | 4.0 y/y — | 34.2 | -5.6 | 1142.7 y/y — | 108.2 y/y — | 14.7% | 25.4 | Link |
| 2023-09-30 | Q3 2023 (3M) | OK | 353.1 y/y — | 35.9 y/y — | 5.4 y/y — | 41.3 y/y — | 28.7 y/y — | 75.6 | -4.3 | 1106.5 y/y — | 108.5 y/y — | 101.9% | 21.7 | Link |
| 2023-06-30 | FY 2023 (12M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | — | 1141.7 y/y — | 116.8 y/y — | 71.0% | 29.8 | Link |
| 2023-03-31 | Q1 2023 (3M) | OK | 332.5 y/y — | 29.6 y/y — | 5.5 y/y — | 35.1 y/y — | 22.1 y/y — | 48.2 | -2.4 | 1068.4 y/y — | 103.2 y/y — | — | 84.9 | Link |
| Short-term debt (incl. ST leases) | 60 |
| Long-term debt (incl. LT leases) | 175 |
| − Cash & equivalents | 210 |
| Net debt | 26 |
|---|
Net debt / LTM EBITDA: 0.3x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
| year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| cash flow / profit | — | 2.90x | 3.19x | — | — |
| accruals, % of assets | -14.1% | -7.8% | -15.0% | -13.6% | -13.8% |
Value the company creates per year, as a % of market cap
Value created per year: +10.1%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X = — | 16 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (3 163 + 26) ÷ 50 | 30.0x — capped at 30x |
| 3. Target multiple (Current EV/EBITDA + 12) ÷ 2 = (30.0 + 12) ÷ 2 | 21.0x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 43 + 0 + 38 − 0 | 81 |
| 4b. Share dilution (at market, LTM) Share-count growth over the year × Market cap = 3.0% × 3 163 | −94 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (16 × 21.0 + 81 − 94) ÷ 3 163 | +10.1% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
Current 70.1x · 3-year average 75.8x
No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of EXTREME NETWORKS INC — from primary filings.
Provides cloud-managed enterprise networking hardware and software.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map