cash flow reconciliationreview2026-07-03
Operating, investing and financing flows differ from the reported change in cash by 42358000, beyond tolerance 1303570.00.
Revenue
$133.46M
Fiscal year ended 2026-07-03Operating income
$23.63M
Fiscal year ended 2026-07-03Free cash flow
-$59.56M
Fiscal year ended 2026-07-03HARMONIC INC. (HLIT) reported revenue of $133.46M and net income of -$2.32M for the fiscal year ended 2026-07-03. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from HARMONIC INC.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Radio & Tv Broadcasting & Communications Equipment.
Income
| Metric | 2026-07-03 | 2026-04-03 | 2025-12-31 | 2025-09-26 | 2025-06-27 | 2025-03-28 | 2024-12-31 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $133.46M | $121.70M | -$53.02M | $142.38M | $86.92M | $84.88M | $31.64M | $195.76M | $138.74M | $122.06M |
| Cost of revenue | $63.57M | $58.08M | $1.73M | $65.25M | $47.13M | $38.40M | $32.81M | $91.02M | $65.28M | $58.98M |
| Gross profit | $69.89M | $63.62M | -$54.75M | $77.13M | $39.79M | $46.48M | -$1.16M | $104.73M | $73.46M | $63.08M |
| Operating income | $23.63M | $20.45M | -$9.74M | $9.82M | -$754.00K | $7.04M | $64.47M | $35.42M | -$15.63M | -$9.53M |
| Net income | -$2.32M | $7.31M | -$54.82M | $2.69M | $2.87M | $5.94M | $38.12M | $21.72M | -$12.53M | -$8.09M |
| Research & development | $21.20M | $20.88M | -$14.16M | $29.70M | $17.99M | $19.66M | -$16.99M | $30.07M | $28.78M | $30.70M |
| Weighted-average diluted shares | shares 109.68M | shares 110.62M | Unavailable | shares 113.32M | shares 113.39M | shares 117.02M | Unavailable | shares 117.36M | shares 115.03M | shares 112.35M |
| Pretax income | $21.97M | $19.33M | -$11.34M | $8.75M | -$3.04M | $5.10M | $69.70M | $28.81M | -$16.44M | -$10.54M |
| Income tax expense | $4.92M | $9.68M | -$1.06M | $6.05M | -$2.18M | $2.74M | $20.08M | $7.09M | -$3.90M | -$2.45M |
| Diluted EPS | $-0.02 | $0.07 | Unavailable | $0.02 | $0.03 | $0.05 | Unavailable | $0.19 | $-0.11 | $-0.07 |
| Selling, general & administrative | $24.63M | $22.28M | -$30.43M | $36.52M | $20.48M | $19.78M | -$35.37M | $35.85M | $39.82M | $38.86M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-07-03 | 2026-04-03 | 2025-12-31 | 2025-09-26 | 2025-06-27 | 2025-03-28 | 2024-12-31 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $231.86M | $109.00M | $124.10M | $127.38M | $123.92M | $148.71M | $101.46M | $58.17M | $45.85M | $84.30M |
| Total assets | $632.64M | $705.31M | $718.48M | $758.60M | $783.35M | $773.75M | $796.51M | $759.86M | $713.70M | $740.67M |
| Current assets | $417.19M | $485.26M | $494.37M | $327.03M | $342.86M | $340.69M | $565.14M | $336.37M | $284.55M | $300.81M |
| Total liabilities | $272.30M | $350.15M | $335.24M | $315.58M | $336.94M | $327.62M | $331.25M | $330.92M | $320.89M | $331.52M |
| Current liabilities | $136.93M | $214.24M | $197.95M | $157.10M | $172.21M | $165.22M | $192.28M | $161.66M | $151.90M | $274.82M |
| Total equity incl. NCI | $360.35M | $355.15M | $383.25M | $443.01M | $446.40M | $446.13M | $465.26M | $428.94M | $392.81M | $409.15M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $66.47M | $51.20M | $47.84M | $68.60M | $71.14M | $62.06M | $43.06M | $73.86M | $84.13M | $86.63M |
| Accounts receivable | $89.91M | $83.50M | $85.94M | $104.54M | $120.66M | $98.57M | $143.72M | $173.73M | $120.00M | $105.85M |
| Goodwill | $61.09M | $60.88M | $60.90M | $241.77M | $241.72M | $238.20M | $60.77M | $239.60M | $237.88M | $238.29M |
| Long-term debt | $107.67M | $108.40M | $109.14M | $109.88M | $110.61M | $111.35M | $112.08M | $112.82M | $113.80M | Unavailable |
| Accounts payable | $39.26M | $34.97M | $23.09M | $23.27M | $40.67M | $27.33M | $28.32M | $42.48M | $30.02M | $43.84M |
Cash flow
| Metric | 2026-07-03 | 2026-04-03 | 2025-12-31 | 2025-09-26 | 2025-06-27 | 2025-03-28 | 2024-12-31 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$57.95M | $31.69M | $12.29M | $23.77M | -$11.70M | $83.60M | $48.53M | $8.72M | -$22.15M | $26.82M |
| Capital expenditures | $1.61M | $1.40M | $2.68M | $2.73M | $3.80M | $1.87M | $2.35M | $2.98M | $1.94M | $1.91M |
| Investing cash flow | $130.36M | -$1.40M | -$2.68M | -$2.73M | -$3.80M | -$1.87M | -$2.35M | -$2.98M | -$1.94M | -$1.91M |
| Financing cash flow | $90.51M | -$44.55M | -$14.76M | -$17.75M | -$12.81M | -$36.07M | -$1.29M | $2.94M | -$11.05M | -$23.87M |
| Net change in cash | $122.87M | -$15.09M | -$3.25M | $3.44M | -$24.76M | $47.25M | $43.29M | $9.74M | -$35.54M | $36.00K |
| Stock-based compensation | $11.66M | $9.81M | $8.40M | $7.32M | $7.70M | $8.46M | $8.49M | $5.71M | $6.95M | $6.92M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | -$1.00K | $42.95M | $13.27M | $15.66M | $14.02M | $36.08M | $0 | $0 | $8.37M | $21.68M |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2026-07-03 | 2026-04-03 | 2025-12-31 | 2025-09-26 | 2025-06-27 | 2025-03-28 | 2024-12-31 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$59.56M | $30.29M | $9.61M | $21.04M | -$15.50M | $81.73M | $46.18M | $5.74M | -$24.10M | $24.91M |
| Gross margin | 52.4% | 52.3% | Unavailable | 54.2% | 45.8% | 54.8% | -3.7% | 53.5% | 52.9% | 51.7% |
| Operating margin | 17.7% | 16.8% | Unavailable | 6.9% | -0.9% | 8.3% | 203.7% | 18.1% | -11.3% | -7.8% |
| FCF margin | -44.6% | 24.9% | Unavailable | 14.8% | -17.8% | 96.3% | 146.0% | 2.9% | -17.4% | 20.4% |
| SBC / revenue | 8.7% | 8.1% | Unavailable | 5.1% | 8.9% | 10.0% | 26.8% | 2.9% | 5.0% | 5.7% |
| Current ratio | 3.05x | 2.26x | 2.50x | 2.08x | 1.99x | 2.06x | 2.94x | 2.08x | 1.87x | 1.09x |
| Revenue YoY growth | 53.5% | 43.4% | -267.6% | -27.3% | -37.4% | -30.5% | Unavailable | 53.9% | -11.0% | -22.6% |
| Net margin | -1.7% | 6.0% | Unavailable | 1.9% | 3.3% | 7.0% | 120.5% | 11.1% | -9.0% | -6.6% |
| R&D / revenue | 15.9% | 17.2% | Unavailable | 20.9% | 20.7% | 23.2% | -53.7% | 15.4% | 20.7% | 25.2% |
| CapEx / revenue | 1.2% | 1.1% | Unavailable | 1.9% | 4.4% | 2.2% | 7.4% | 1.5% | 1.4% | 1.6% |
| Long-term debt / equity | 0.30x | Unavailable | 0.28x | 0.25x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 22.4% | 50.1% | Unavailable | 69.2% | Unavailable | 53.6% | 28.8% | 24.6% | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open HLIT in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-17View SEC filing
10-Q · Filed 2026-05-13View SEC filing
10-K · Filed 2026-02-24View SEC filing
10-Q · Filed 2025-11-04View SEC filing
10-Q · Filed 2025-08-01View SEC filing
10-Q · Filed 2025-05-01View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.