NETGEAR Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 28, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-26.13	12.36	-104.77	-68.99	49.39	58.29
Depreciation & Amortization	6.86	6.51	7.16	10.07	13.91	18.93
Asset Writedown & Restructuring Costs	-	-	1.07	44.44	-	-
Loss (Gain) From Sale of Investments	-1.72	-3.55	-3.23	-0.09	1.36	6.22
Stock-Based Compensation	27.61	22.68	17.94	17.73	26	30.51
Other Operating Activities	4.39	7.07	85.49	-18.19	5.37	-4.37
Change in Accounts Receivable	17.45	28.85	92.43	-16.33	75.89	-59.89
Change in Inventory	-8.44	80.25	47.6	12.4	-147.43	55.51
Change in Accounts Payable	5.82	11.49	-38.95	11.86	-16.49	9.74
Change in Unearned Revenue	-2.6	3.37	6.97	5.43	2.98	8.11
Change in Income Taxes	-14.89	3.83	-2.93	-3.86	-5.97	9.35
Change in Other Net Operating Assets	-4.77	-8.05	-51.93	-8.21	-9.57	48.75
Operating Cash Flow	3.58	164.8	56.85	-13.73	-4.58	181.15
Operating Cash Flow Growth	-98.21%	189.87%	-	-	-	1239.37%
Capital Expenditures	-17.12	-8.99	-5.8	-5.76	-9.86	-10.3
Cash Acquisitions	-12.19	-	-	-	-	-
Investment in Securities	0.48	-17.16	-21.63	-73.76	-0.12	-6.54
Investing Cash Flow	-28.83	-26.16	-27.43	-79.52	-9.99	-16.84
Issuance of Common Stock	12.63	7.58	3.59	5.16	14.54	20.83
Repurchase of Common Stock	-57.67	-36.5	-2.79	-29.18	-82.66	-28.89
Financing Cash Flow	-45.04	-28.91	0.8	-24.02	-68.12	-8.06
Net Cash Flow	-70.29	109.73	30.22	-117.27	-82.69	156.25
Free Cash Flow	-13.54	155.8	51.05	-19.49	-14.44	170.85
Free Cash Flow Growth	-	205.17%	-	-	-	-
Free Cash Flow Margin	-1.94%	23.12%	6.89%	-2.09%	-1.24%	13.61%
Free Cash Flow Per Share	-0.47	5.25	1.74	-0.67	-0.47	5.58
Cash Income Tax Paid	7.74	7.74	7.19	9.4	20.59	8.22
Levered Free Cash Flow	-8.84	96.76	61.82	8.71	-23.75	161.05
Unlevered Free Cash Flow	-8.84	96.76	61.82	8.71	-23.75	161.05
Change in Working Capital	-7.43	119.73	53.19	1.28	-100.6	71.57

Source: S&P Global Market Intelligence. Standard template. Financial Sources.