Extreme Networks, Inc. Financial Ratios — EXTR UW Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.02	5.71	3.25	-13.68	-15	-9.06	-0.42	-7.61	-3.39	-14.61	0.19	4.26	7.06	-7.87	-0.68
Return on Capital (%)	-0.43	-2.46	-1.52	- -	- -	- -	0.63	- -	- -	- -	-1.16	-9.42	-15.76	- -	4.94
Return on Invested Capital (%)	1.27	8.47	3.81	- -	- -	- -	-10.71	- -	- -	- -	2.02	23.16	48.73	- -	-55.94
Gross Margin (%)	53.81	55.73	54.33	51.45	50.59	51.06	54.52	54.37	55.36	54.62	57.97	56.63	57.5	56.47	62.2
EBITDA Margin (%)	3.46	6.99	4.75	2.96	1.05	4.86	8.96	7.41	4.69	2	9.34	10.17	11.16	0.05	3.3
Operating Margin (%)	0.8	4.77	2.73	-4.62	-7.77	-3.44	4.62	2.42	-0.62	-4.73	3.86	6.56	8.5	-2.59	1.62
Incremental Operating Margin (%)	-3.88	-108.59	30.81	- -	- -	- -	52.65	-1.12	- -	- -	136.47	33.01	19.3	- -	206.97
Pretax Margin (%)	1.11	5.29	3.79	-10.22	-12.09	-6.16	0.43	-4.74	-2.6	-12.71	1.01	4.69	7.17	-6.94	0.37
Profit Margin (%)	0.81	4.92	3.23	-11.03	-12.96	-7	-0.29	-4.76	-2.6	-13.38	0.19	3.98	5.95	-7.69	-0.65
Net Income to Common Margin (%)	0.81	4.92	3.23	-11.03	-12.96	-7	-0.29	-4.76	-2.6	-13.38	0.19	3.98	5.95	-7.69	-0.65
Effective Tax Rate (%)	26.91	7.01	14.78	- -	- -	- -	167.18	- -	- -	- -	80.99	15.18	17.04	- -	274.75
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	- -	- -	- -	122	67	55	93	198	179	481	391	351	265	240	223
ST Debt	- -	- -	- -	30	11	18	12	9	9	36	42	47	45	20	26
LT Debt	- -	- -	- -	92	56	37	80	189	170	445	348	304	219	220	198
Total Debt/EBITDA	- -	- -	- -	7.9	11.5	2.18	1.7	2.71	3.83	25.28	4.14	3.1	1.81	423.33	5.93
Net Debt/EBITDA	-4.32	-2.42	-6.74	3.14	-1.61	-1.54	-0.69	1.05	0.2	11.43	0.98	0.97	-0.09	54.58	-1.43
Total Debt/EBIT	- -	- -	- -	-5.06	-1.56	-3.08	3.31	8.3	-28.87	-10.72	10.03	4.81	2.37	-8.3	12.12
Net Debt/EBIT	-18.71	-3.55	-11.71	-2.02	0.22	2.18	-1.35	3.22	-1.48	-4.85	2.38	1.5	-0.12	-1.07	-2.91
EBITDA to Interest Expense	87.59	300.64	- -	7.38	1.83	8.16	13.31	5.23	3.71	0.8	4.13	8.84	8.42	0.03	2.36
EBITDA-CapEx/Interest Expense	87.59	296.97	- -	7.34	1.65	8.16	13.31	5.23	3.71	0.8	4.13	8.84	8.42	0.03	2.36
EBIT to Interest Expense	20.23	205.09	- -	-11.51	-13.53	-5.78	6.86	1.71	-0.49	-1.89	1.71	5.7	6.42	-1.7	1.16
Interest Expense	- -	- -	- -	2	3	3	4	14	13	24	23	13	17	17	16
Common Equity/Total Assets	-242.21	-225.04	-202.56	-130.71	-177.24	-211.43	-169.93	-107.49	-112.74	-100.11	-96.84	-87.41	-74.96	-90.33	-82.32
Long-Term Debt/Equity (%)	- -	- -	- -	58.63	53.25	41.52	63.99	167.43	146.34	8,240.52	639.6	336.3	187.95	869.12	301.47
Long-Term Debt/Capital (%)	- -	- -	- -	-16.22	-8.01	-5.08	-11.68	-29.95	-25.16	-89.03	-59.31	-52.13	-37.11	-31.29	-27.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	17.45	12.95	10	17.49	24.5	22.43	45.43	34.49	28.43	19.22	21.08	17.14
Total Debt/Equity (%)	- -	- -	- -	77.57	64.16	61.06	73.76	175.42	154.11	8,902.09	717.57	388.66	226.64	947.73	340.7
Total Debt/Capital (%)	- -	- -	- -	-21.46	-9.65	-7.48	-13.46	-31.38	-26.5	-96.18	-66.54	-60.25	-44.75	-34.12	-30.78
Total Debt/Total Assets (%)	- -	- -	- -	23.09	15.6	14.71	20.17	25.67	23.62	49.08	38.69	32.86	23.18	22.98	19.38
Net Debt to Equity	-30.98	-30.39	-50.65	30.87	-8.97	-43.29	-30.04	67.96	7.88	4,024.25	170.18	121.09	-11.06	122.19	-81.96
Net Debt/Capital (%)	7.08	7.86	13.18	-7.56	1.22	4.7	4.61	-10.2	-1.08	-31.32	-11.11	-14.07	1.56	-3.6	5.61
EBITDA	12	23	14	15	6	25	54	73	47	19	94	113	146	1	38
EBITDA-CapEx	12	22	14	15	5	25	54	73	47	19	94	113	146	1	38
Operating Income (Loss)	3	15	8	-24	-43	-18	28	24	-6	-45	39	73	112	-29	18

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	0.91	0.81	1.23	0.43	0.32	0.44	0.61	0.34	0.48	0.49	0.54	0.39	0.41	0.3	0.39
Current Ratio	1.58	1.75	1.86	1.23	1.01	1.08	1.4	1.19	1.24	1.04	1.07	0.98	1	0.9	0.91
Quick Ratio	1.25	1.23	1.66	0.94	0.72	0.83	1.05	0.93	0.97	0.8	0.89	0.76	0.72	0.48	0.61
CFO/Avg Current Liab	0.17	0.14	0.31	-0.15	0.16	0.14	0.28	0.07	0.29	0.1	0.34	0.27	0.46	0.1	0.28
Common Equity/Total Assets	-242.21	-225.04	-202.56	-130.71	-177.24	-211.43	-169.93	-107.49	-112.74	-100.11	-96.84	-87.41	-74.96	-90.33	-82.32
Long-Term Debt/Equity (%)	- -	- -	- -	58.63	53.25	41.52	63.99	167.43	146.34	8,240.52	639.6	336.3	187.95	869.12	301.47
Long-Term Debt/Capital (%)	- -	- -	- -	-16.22	-8.01	-5.08	-11.68	-29.95	-25.16	-89.03	-59.31	-52.13	-37.11	-31.29	-27.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	17.45	12.95	10	17.49	24.5	22.43	45.43	34.49	28.43	19.22	21.08	17.14
Total Debt/Equity (%)	- -	- -	- -	77.57	64.16	61.06	73.76	175.42	154.11	8,902.09	717.57	388.66	226.64	947.73	340.7
Total Debt/Capital (%)	- -	- -	- -	-21.46	-9.65	-7.48	-13.46	-31.38	-26.5	-96.18	-66.54	-60.25	-44.75	-34.12	-30.78
Total Debt/Total Assets (%)	- -	- -	- -	23.09	15.6	14.71	20.17	25.67	23.62	49.08	38.69	32.86	23.18	22.98	19.38
CFO/Total Liabilities	15.3	13.16	26.36	-7.26	11.54	10.68	17.75	2.9	16.37	3.69	15.12	13.1	24.31	5.45	13.98
CFO/CapEx	- -	50.23	51.58	-308.54	65.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-0.28	0.28	0.15	-0.55	-1.63	-1.47	0.97	0.8	0.51	-0.63	0.57	0.76	2.64	0.49	1.05

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	8.83	8.62	6.74	6.03	5.09	5.97	6.96	6.44	5.15	6.38	7.23	6.53	7.17	8.23	10.55
Days Sales Outstanding	41.34	42.33	54.14	60.52	71.75	61.14	52.47	56.72	70.9	57.2	50.48	55.88	50.91	44.36	34.61
Inventory Turnover	7.11	5.93	6.39	6.88	4.75	5.14	6.25	8.06	6.98	6.82	8.89	11.75	8.07	4.23	3.54
Days Inventory Outstanding	51.31	61.56	57.1	53.02	76.9	71.01	58.43	45.27	52.32	53.53	41.07	31.07	45.24	86.32	103.17
Accounts Payable Turnover	9.17	8.57	5.42	9.09	7.08	6.7	9.07	8.67	6.28	7.52	7.27	6.9	6.49	7.12	6.8
Accounts Payable Turnover Days	39.81	42.61	67.35	40.13	51.56	54.46	40.24	42.1	58.08	48.54	50.22	52.87	56.22	51.24	53.64
Cash Conversion Cycle	52.84	61.28	43.89	73.41	97.1	77.69	70.65	59.89	65.14	62.19	41.33	34.08	39.94	79.45	84.14
Inventory to Cash Days	-9.97	-19.23	-2.96	7.51	-5.15	-9.87	-5.96	11.45	18.57	3.67	9.41	24.81	5.67	-41.96	-68.55
Inventories	22	27	16	57	58	41	47	64	64	63	33	49	89	141	103
Raw Materials	- -	- -	- -	1	3	2	1	14	14	10	5	8	11	25	45
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	56	55	39	47	49	49	53	28	41	78	116	58
Other Inventory	26	28	16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	296	321	323	424	266	349	998	909	763	520	1,384	1,155	3,373	1,785	2,375
- Cash & Cash Equivalents	50	55	96	73	76	94	130	121	170	194	247	195	235	157	232
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	122	67	55	93	198	179	481	391	351	265	240	223
Enterprise Value	205	244	184	440	257	310	961	986	772	807	1,528	1,311	3,403	1,868	2,367
Total Capital	-656	-640	-631	-567	-693	-737	-688	-630	-675	-500	-587	-583	-591	-702	-726
Total Debt/Capital (%)	- -	- -	- -	-21.46	-9.65	-7.48	-13.46	-31.38	-26.5	-96.18	-66.54	-60.25	-44.75	-34.12	-30.78
Total Debt / EV	- -	- -	- -	0.28	0.26	0.18	0.1	0.2	0.23	0.6	0.26	0.27	0.08	0.13	0.09
EV/Sales	0.61	0.75	0.62	0.85	0.46	0.6	1.58	1	0.78	0.85	1.51	1.18	2.59	1.67	2.08
EV/EBITDA	17.72	10.8	12.98	28.57	44.2	12.28	17.66	13.53	16.54	42.44	16.2	11.59	23.24	3,299.55	62.85
EV/EBIT	76.71	15.83	22.54	- -	- -	- -	34.25	41.37	- -	- -	39.2	17.98	30.5	- -	128.36
EV/Cash Flow to Firm	12.14	17.54	5.72	- -	6.29	9.16	16.99	29.86	6.57	13.25	10.26	9.43	12.91	25.13	19.06
EV/Free Cash Flow to Firm	12.14	17.2	5.61	- -	6.21	9.16	16.99	29.86	6.57	13.25	10.26	9.43	12.91	25.13	19.06
Diluted Market Cap	301	325	327	424	266	349	998	909	763	520	1,425	1,191	3,482	1,785	2,375
Diluted Enterprise Value	251	270	231	472	257	310	961	986	772	807	1,569	1,347	3,511	1,868	2,367
EV per Share	2.24	2.61	1.96	4.6	2.6	3.01	8.87	8.63	6.55	6.73	12.32	10.13	26.28	14.07	17.89
TTM Sales	334	323	299	520	553	520	607	983	996	948	1,009	1,112	1,312	1,117	1,140
TTM EBITDA	12	23	14	15	6	25	54	73	47	19	94	113	146	1	38
TTM Operating Income	3	15	8	-24	-43	-18	28	24	-6	-45	39	73	112	-29	18
TTM Cash Flow to Firm	17	14	32	-25	41	34	57	33	118	61	149	139	264	74	124
TTM Free Cash Flow to Firm	17	14	33	-25	41	34	57	33	118	61	149	139	264	74	124

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	17.92	23.07	9.95	-15.85	7.01	11.51	16.84	47.74	7.27	14.49	9.86	9.29	13.97	32.16	15.62
EV/EBIT	76.71	15.83	22.54	- -	- -	- -	34.25	41.37	- -	- -	39.2	17.98	30.5	- -	128.36
Enterprise Value	205	244	184	440	257	310	961	986	772	807	1,528	1,311	3,403	1,868	2,367
Low Price	2.54	2.44	2.87	3.36	2.33	2.1	3.34	7.63	4.81	1.43	3.73	8.49	8.58	10.5	10.1
EV/Sales	0.61	0.75	0.62	0.85	0.46	0.6	1.58	1	0.78	0.85	1.51	1.18	2.59	1.67	2.08
EV/EBITDA	17.72	10.8	12.98	28.57	44.2	12.28	17.66	13.53	16.54	42.44	16.2	11.59	23.24	3,299.55	62.85
Price/Earnings	109.18	20.25	33.41	- -	- -	- -	- -	- -	- -	- -	714.9	26.08	43.2	- -	- -
Price/Earnings Average	106.34	19.26	33.49	-8.88	-5.01	-9.34	-361.42	-27.33	-30.54	-5.52	463.15	33.22	28.26	-27.48	-269.02
Price/Earnings High	143.22	26.08	37.4	-13.57	-7.59	-12.88	-684.78	-37.96	-41.43	-8.03	772.56	48.55	44.59	-50.52	-340.97
Price/Earnings Low	85.59	14.37	27.88	-5.6	-3.22	-5.97	-207.36	-18.63	-21.95	-1.35	238.94	24.82	14.23	-16.21	-178.99
Price/Book Value	-0.45	-0.5	-0.51	-0.62	-0.35	-0.44	-1.28	-1.1	-0.89	-0.53	-1.41	-1.24	-3.94	-1.89	-2.5
Price/Book Value Average	-0.44	-0.48	-0.51	-0.74	-0.47	-0.43	-0.81	-1.54	-0.93	-0.71	-0.92	-1.57	-2.58	-2.51	-2.12
Price/Book Value High	-0.59	-0.65	-0.57	-1.13	-0.72	-0.59	-1.53	-2.15	-1.26	-1.04	-1.53	-2.3	-4.07	-4.61	-2.68
Price/Book Value Low	-0.35	-0.36	-0.43	-0.47	-0.3	-0.27	-0.46	-1.05	-0.66	-0.17	-0.47	-1.18	-1.3	-1.48	-1.41
Price/Tangible Book Value	1.89	1.84	1.75	-261.14	-14.19	-790.54	49.6	-8.79	-10.35	-1.32	-4.43	-3.37	-11.47	-4.71	-6.98
Price/Tangible Book Value Average	1.84	1.75	1.75	-313.32	-19.11	-767.99	31.32	-12.36	-10.71	-1.78	-2.87	-4.3	-7.5	-6.23	-5.9
Price/Tangible Book Value High	2.48	2.37	1.96	-478.75	-28.95	-1,059.89	59.34	-17.17	-14.53	-2.58	-4.78	-6.28	-11.84	-11.46	-7.48
Price/Tangible Book Value Low	1.48	1.31	1.46	-197.62	-12.29	-490.88	17.97	-8.43	-7.7	-0.43	-1.48	-3.21	-3.78	-3.68	-3.92
Price/Sales	0.89	1	1.08	0.82	0.48	0.67	1.64	0.92	0.77	0.55	1.37	1.04	2.57	1.6	2.08
Price/Sales Average	0.86	0.95	1.08	0.98	0.65	0.65	1.04	1.3	0.79	0.74	0.89	1.32	1.68	2.11	1.76
Price/Sales High	1.16	1.28	1.21	1.5	0.98	0.9	1.97	1.81	1.08	1.07	1.48	1.93	2.65	3.89	2.23
Price/Sales Low	0.69	0.71	0.9	0.62	0.42	0.42	0.6	0.89	0.57	0.18	0.46	0.99	0.85	1.25	1.17
Price/Cash Flow	17.66	23.27	10.03	-15.8	7.12	11.51	16.84	47.74	7.27	14.49	9.58	9.01	13.53	32.16	15.62
Price/Cash Flow Average	17.2	22.13	10.05	-18.96	9.59	11.18	10.63	67.14	7.52	19.5	6.2	11.47	8.85	42.57	13.21
Price/Cash Flow High	23.16	29.97	11.22	-28.96	14.52	15.43	20.14	93.27	10.21	28.38	10.35	16.77	13.97	78.27	16.75
Price/Cash Flow Low	13.84	16.51	8.36	-11.96	6.16	7.15	6.1	45.77	5.41	4.77	3.2	8.57	4.46	25.11	8.79
Price/Free Cash Flow Average	17.45	21.94	9.97	-19.02	9.45	11.18	10.63	67.14	7.52	19.5	6.39	11.83	9.14	42.57	13.21
Price/Free Cash Flow High	23.51	29.71	11.14	-29.06	14.31	15.43	20.14	93.27	10.21	28.38	10.65	17.29	14.42	78.27	16.75
Price/Free Cash Flow Low	14.05	16.37	8.3	-11.99	6.07	7.15	6.1	45.77	5.41	4.77	3.29	8.84	4.6	25.11	8.79
EV/Sales Average	0.71	0.78	0.76	1.07	0.63	0.58	0.98	1.38	0.8	1.04	1.03	1.46	1.7	2.19	1.75
EV/Sales High	1.01	1.11	0.89	1.59	0.97	0.83	1.91	1.88	1.08	1.38	1.62	2.07	2.68	3.96	2.23
EV/Sales Low	0.54	0.54	0.58	0.71	0.4	0.34	0.53	0.96	0.58	0.48	0.6	1.13	0.87	1.32	1.17
EV/EBITDA Average	20.63	11.14	16.05	36.2	60.12	11.88	10.9	18.59	17.11	51.91	11.04	14.39	15.27	4,320.11	53.12
EV/EBITDA High	29.28	15.94	18.71	53.65	91.89	16.99	21.27	25.42	23.14	68.67	17.39	20.39	23.98	7,819.35	67.39
EV/EBITDA Low	15.76	7.69	12.23	23.99	38.07	7.04	5.96	13.01	12.35	24.1	6.43	11.1	7.79	2,607.98	35.27
EV/EBIT Average	89.3	16.33	27.89	-23.21	-8.13	-16.79	21.13	56.87	-128.98	-22.01	26.7	22.31	20.05	-84.66	108.48
EV/EBIT High	126.76	23.36	32.52	-34.4	-12.43	-24	41.24	77.75	-174.45	-29.12	42.07	31.61	31.47	-153.24	137.61
EV/EBIT Low	68.23	11.27	21.26	-15.38	-5.15	-9.94	11.55	39.79	-93.1	-10.22	15.56	17.21	10.22	-51.11	72.03
Last Price	3.24	3.44	3.44	4.44	2.69	3.39	9.22	7.96	6.47	4.34	11.16	8.92	26.05	13.45	17.95
High Price	4.25	4.43	3.85	8.14	5.49	4.54	11.03	15.55	9.08	8.5	12.06	16.6	26.89	32.73	19.24
Enterprise Value Average	239	251	228	557	350	300	593	1,355	799	987	1,041	1,627	2,237	2,445	2,001
Enterprise Value High	339	359	266	826	534	429	1,157	1,853	1,080	1,305	1,640	2,306	3,511	4,426	2,538
Enterprise Value Low	182	173	174	369	221	178	324	948	577	458	607	1,256	1,141	1,476	1,328

Shares Outstanding	93	94	94	97	100	105	111	116	119	121	127	129	128	130	132
Diluted Weighted Avg Shares	93	94	95	96	99	103	108	114	118	120	128	133	134	133	132
Basic Weighted Avg Shares	91	93	94	96	99	103	108	114	118	120	124	129	129	133	132
Revenue per Share	3.66	3.45	3.19	5.44	5.59	5.04	5.61	8.61	8.44	7.91	8.14	8.59	10.14	8.42	8.62
EBITDA per Share	0.13	0.24	0.15	0.16	0.06	0.25	0.5	0.64	0.4	0.16	0.76	0.87	1.13	- -	0.28
Operating Income per Share	0.03	0.16	0.09	-0.25	-0.43	-0.17	0.26	0.21	-0.05	-0.37	0.31	0.56	0.86	-0.22	0.14
Basic EPS, GAAP	0.03	0.17	0.1	-0.6	-0.72	-0.35	-0.02	-0.41	-0.22	-1.06	0.02	0.34	0.6	-0.65	-0.06
Basic EPS from Cont Ops	0.03	0.17	0.1	-0.6	-0.72	-0.35	-0.02	-0.41	-0.22	-1.06	0.02	0.34	0.6	-0.65	-0.06
Diluted EPS, GAAP	0.03	0.17	0.1	-0.6	-0.72	-0.35	-0.02	-0.41	-0.22	-1.06	0.02	0.33	0.58	-0.65	-0.06
Diluted EPS from Cont Ops	0.03	0.17	0.1	-0.6	-0.72	-0.35	-0.02	-0.41	-0.22	-1.06	0.02	0.33	0.58	-0.65	-0.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.18	0.15	0.34	-0.28	0.38	0.29	0.55	0.17	0.89	0.3	1.17	0.99	1.92	0.42	1.15
Free Cash Flow per Basic Share	0.18	0.14	0.34	-0.28	0.37	0.29	0.55	0.17	0.89	0.3	1.17	0.99	1.92	0.42	1.15
Cash & Equivalents per Share	1	0.83	1.48	1.11	0.77	0.91	1.2	1.06	1.44	1.62	1.99	1.5	1.81	1.18	1.75
Book Value per Share	-7.18	-6.85	-6.71	-7.2	-7.67	-7.68	-7.21	-7.25	-7.23	-8.18	-7.89	-7.22	-6.61	-7.1	-7.17
Tangible Book Value per Share	1.71	1.87	1.97	-0.02	-0.19	- -	0.19	-0.91	-0.62	-3.29	-2.52	-2.64	-2.27	-2.86	-2.57

Extreme Networks, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)