NETGEAR Inc. logo

NETGEAR Inc.

NTGR | NASDAQ
Chart Builder DCF Calculator
$22.02
-$0.20 (-0.90%)
Sep 22, 2026, 11:03 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Oct 1, 2022
Q2 2022
Jul 2, 2022
Q1 2022
Apr 2, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Oct 2, 2021
Q2 2021
Jun 26, 2021
Q1 2021
Mar 27, 2021
Net Income
-20.29M -13.04M -684K -4.78M -6.43M -6.03M -8.89M 85.07M -45.18M -18.65M -1.67M -84.8M -8.59M -9.71M -6.04M 2.8M -8.53M -57.21M -991K 9.58M 17.83M 22.96M
Depreciation & Amortization
7.22M 3.62M 2.89M 1.82M 1.61M 1.68M 1.75M 1.71M 1.56M 1.49M 1.67M 1.63M 1.86M 2.01M 2.23M 2.45M 2.59M 2.81M 2.98M 3.04M 3.22M 4.66M
Stock-Based Compensation
18.23M 8.21M 8.74M 8.81M 6.68M 5.5M 6.63M 5.62M 5.89M 4.54M 4.3M 4.29M 4.69M 4.67M 4.47M 3.44M 5.13M 4.7M 5.92M 6.21M 6.9M 6.96M
Other Working Capital
-16.62M -4.53M 14.19M 12.51M -5.44M -23.83M -5.49M 8.5M 6.88M -10.75M 5.38M -18.81M -10.46M -24M 23.47M -74K -23.01M -7.03M 1.47M -9.6M -3.41M -1.04M
Other Non-Cash Items
4.94M 2.52M 997K 553K 216K 968K 399K 1.14M 720K 249K -462K 1.54M -444K 511K 223K 193K 1.07M 46.52M 2.02M 956K -1.99M 1.25M
Deferred Income Tax
174K -67K 62K -115K 37K -136K 747K -288K 458K 84K 114K 90.04M -3.21M -4.63M -7.95M -3.03M -3.24M -7.63M -340K -2.25M 4.28M 2.8M
Change in Working Capital
-18.79M 402K 7.57M -13.67M -3.88M -10.73M 20.84M 14.42M 54.99M 29.48M 52.32M 13.35M -28.89M 16.28M 2.14M -21.09M 8.13M 12.1M -5.68M -34.55M -35.47M -24.9M
Operating Cash Flow
-8.52M 1.65M 19.51M -7.38M -1.77M -8.75M 21.48M 107.68M 18.45M 17.19M 56.27M 26.05M -34.59M 9.12M -4.93M -15.25M 5.15M 1.29M 3.92M -17.01M -5.23M 13.74M
Capital Expenditures
-5.28M -3.82M -5.88M -9.7M -3.53M -1.4M -2.49M -1.69M -2.31M -2.51M -2.2M -2M -729K -870K -1.62M -2.1M -1.08M -957K -2.95M -2.36M -2.97M -1.59M
Cash Acquisitions
n/a n/a -8K n/a -12.19M n/a n/a n/a n/a n/a 8.76M -391K -466K n/a n/a -579K 44.55M n/a -710K n/a n/a n/a
Purchase of Investments
-40.26M -30.15M -20.19M -29.96M -29.92M -29.86M -29.77M -39.59M -29.26M -38.83M -38.76M -29.61M -29.53M -38.73M -9.79M -29.42M -64.55M -50.41M -150K -195K -145K -347K
Sales Maturities Of Investments
60M 30M 30M 30M 30M 30M 30M 30.29M 30M 30M 30M 30M 30M 25.01M 30M 30M 20M 417K 710K n/a n/a 165K
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -8.76M 391K 466K n/a n/a 579K -44.55M n/a 544K 7K n/a n/a
Investing Cash Flow
14.47M -3.97M 3.92M -9.66M -15.64M -1.26M -2.27M -10.99M -1.57M -11.34M -10.96M -1.61M -263K -14.6M 18.58M -1.52M -45.63M -50.95M -2.55M -2.55M -3.11M -1.77M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-33.03M -20.15M -15M -20M -7.5M -8.16M -10.25M -1.92M -12.89M -11.44M -51K -637K -2.11M -120K -76K -1.15M -18.58M -9.38M -21.57M -30.18M -28.95M -1.96M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-11.08M -6.5M -2M -2.06M -4.56M -5.14M 3.71M 1.89M 454K 1.53M -51K 1.3M 120K -120K -76K 1.79M 19K 2.09M 708K 4.06M 2.72M 7.05M
Financial Cash Flow
-41.56M -24.1M -17M -20.5M -11.38M -6.62M -6.54M -31K -12.43M -9.91M -51K 667K -1.99M 2.17M -76K 641K -17.3M -7.29M -20.86M -26.12M -26.23M 5.09M
Net Cash Flow
-35.61M -26.43M 6.42M -37.54M -28.79M -16.63M 12.68M 96.66M 4.45M -4.06M 45.26M 25.11M -36.84M -3.31M 13.57M -16.12M -57.78M -56.95M -19.5M -45.67M -34.57M 17.05M
Free Cash Flow
-13.8M -2.18M 13.62M -17.09M -5.3M -10.15M 18.99M 106M 16.14M 14.68M 54.07M 24.05M -35.32M 8.25M -6.56M -17.34M 4.07M 337K 973K -19.37M -8.2M 12.15M
Adj. Free Cash Flow
-32.02M -10.38M 4.89M -25.89M -11.98M -15.64M 12.36M 100.38M 10.25M 10.14M 49.77M 19.76M -40.01M 3.59M -11.03M -20.78M -1.06M -4.36M -4.95M -25.58M -15.1M 5.19M
Maintenance CapEx
-5.28M -3.62M -5.88M -9.62M -2.19M -1.4M -2.49M -1.69M -2.31M -2.51M -2.2M -2M -729K -870K -1.62M -2.1M -1.08M -957K -2.95M -2.36M -2.25M n/a
Growth CapEx
n/a -198K n/a -86.19K -1.34M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -713.51K -1.59M
Owner Earnings
-13.8M -1.98M 13.62M -17M -3.96M -10.15M 18.99M 106M 16.14M 14.68M 54.07M 24.05M -35.32M 8.25M -6.56M -17.34M 4.07M 337K 973K -19.37M -7.48M 13.74M

© 2026 bestshares.com. All rights reserved.