Loading financial statements…
Import this data to Google Sheets with:
=jivedata("EXTR","financials")Full statements spill as a table. For one cell: =jivedata("EXTR","Revenue") or =jivedata("EXTR","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
EXTR • CIK 0001078271
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Revenue from Contract with Customer, Excluding Assessed Tax | $1,117,203 | $1,140,067 | $1,283,593 | $1,283,593 |
| Cost of Goods and Services Sold | $486,372 | $430,940 | $494,452 | $494,452 |
| Gross Profit | $630,831 | $709,127 | $789,141 | $789,141 |
| Operating Expenses | $696,033 | $692,178 | $726,446 | $726,446 |
| Research and Development Expense | $211,931 | $221,459 | $233,878 | $233,878 |
| Operating Income (Loss) | $-65,202 | $16,949 | $62,695 | $62,695 |
| Interest Expense | $16,986 | $15,928 | $13,780 | $13,780 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-77,499 | $4,273 | $51,474 | $51,474 |
| Income Tax Expense (Benefit) | $8,465 | $11,740 | $9,355 | $9,355 |
| Net Income (Loss) Attributable to Parent | $-85,964 | $-7,467 | $42,119 | $42,119 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Assets | $1,042,594 | $1,153,218 | $1,177,821 | $1,177,821 |
| Assets, Current | $466,926 | $535,296 | $549,796 | $549,796 |
| Cash and Cash Equivalents, at Carrying Value | $156,699 | $231,745 | $211,758 | $211,758 |
| Cash | — | $225,656 | $209,029 | $209,029 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $89,518 | $126,708 | $164,593 | $164,593 |
| Inventory, Net | $141,032 | $102,578 | $69,950 | $69,950 |
| Property, Plant and Equipment, Net | $43,744 | $44,366 | $58,095 | $58,095 |
| Property, Plant and Equipment, Gross | $193,955 | $198,864 | $206,485 | $206,485 |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $150,211 | $154,498 | $148,390 | $148,390 |
| Operating Lease, Right-of-Use Asset | $44,145 | $38,655 | $25,700 | $25,700 |
| Goodwill | $393,709 | $399,574 | $397,769 | $397,769 |
| Intangible Assets, Net (Excluding Goodwill) | $10,613 | $6,541 | $3,066 | $3,066 |
| Deferred Tax Assets, Net of Valuation Allowance | $22,146 | $28,989 | $37,972 | $37,972 |
| Other Assets, Noncurrent | $83,457 | $128,786 | $143,395 | $143,395 |
| Liabilities, Current | $517,588 | $587,875 | $592,673 | $592,673 |
| Accounts Payable, Current | $51,423 | $63,939 | $89,389 | $89,389 |
| Long-term Debt, Excluding Current Maturities | $178,265 | $163,724 | $144,382 | $144,382 |
| Stockholders' Equity Attributable to Parent | $25,282 | $65,584 | $88,590 | $88,590 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Net Cash Provided by (Used in) Operating Activities | $55,486 | $152,031 | $123,182 | $123,182 |
| Net Cash Provided by (Used in) Investing Activities | $-18,121 | $-24,713 | $-27,941 | $-27,941 |
| Net Cash Provided by (Used in) Financing Activities | $-114,978 | $-52,586 | $-114,500 | $-114,500 |
| Payments to Acquire Property, Plant, and Equipment | $18,121 | $24,713 | $27,941 | $27,941 |
| Payments for Repurchase of Common Stock | $49,855 | $37,993 | $87,000 | $87,000 |