Data is not available at this time.
Harmonic Inc. operates in the telecommunications and media technology sector, specializing in video delivery infrastructure and broadband access solutions. The company generates revenue through the sale of hardware, software, and services that enable high-quality video streaming, cable broadband, and fiber-optic network optimization. Its core products include cable access solutions, virtualized video processing, and cloud-based streaming platforms, catering to service providers, broadcasters, and enterprises seeking scalable, low-latency content delivery. Harmonic has carved a niche in the evolving video infrastructure market by focusing on software-defined and cloud-native architectures, positioning itself as a key enabler of next-generation streaming and broadband services. The company competes with larger players like Cisco and Ericsson by emphasizing innovation in video compression and network efficiency, particularly for live and on-demand content. Its market position is bolstered by partnerships with major cable operators and streaming platforms, though it faces pricing pressure and rapid technological shifts in the crowded media tech landscape.
Harmonic reported $678.7 million in revenue for FY 2024, with net income of $39.2 million, reflecting a 5.8% net margin. Diluted EPS stood at $0.33, indicating modest profitability. Operating cash flow of $61.9 million suggests healthy cash generation, though capital expenditures of $9.2 million highlight ongoing investments in R&D and infrastructure to maintain competitiveness in its capital-intensive industry.
The company’s earnings power is constrained by its narrow net margins, though its operating cash flow coverage of net income (1.6x) demonstrates efficient cash conversion. Harmonic’s capital efficiency is tempered by its debt load, with total debt of $148.3 million against $101.5 million in cash, suggesting a leveraged but manageable balance sheet for its scale.
Harmonic’s financial health is mixed, with $101.5 million in cash providing liquidity but $148.3 million in debt creating a net debt position. The absence of dividends allows reinvestment in growth, though the debt-to-equity ratio warrants monitoring given the cyclicality of its end markets. The balance sheet reflects a typical growth-stage tech firm prioritizing expansion over deleveraging.
Growth is likely tied to adoption of its cloud-based video solutions and fiber expansion trends, though historical volatility in earnings complicates trend analysis. The company does not pay dividends, aligning with its focus on reinvesting cash flows into product development and market expansion, particularly in software-defined video and broadband access technologies.
At a diluted EPS of $0.33, Harmonic trades at a premium to traditional hardware peers, reflecting investor expectations for software-driven growth in video infrastructure. Market pricing appears to factor in potential market share gains in streaming and cable access, though execution risks and competition could temper multiples if margins fail to expand.
Harmonic’s strategic edge lies in its software-defined video expertise and early-mover position in cloud-based streaming. The outlook hinges on demand for scalable video solutions, though macroeconomic pressures on cable operators and shifting content delivery norms pose risks. Success will depend on sustaining R&D differentiation and converting its technology bets into recurring revenue streams.
Company 10-K, investor filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |