MaxLinear, Inc.
MXL · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $361 | $693 | $1,120 | $892 |
| % Growth | -48% | -38.1% | 25.5% | – |
| Cost of Goods Sold | $168 | $310 | $482 | $420 |
| Gross Profit | $192 | $383 | $638 | $472 |
| % Margin | 53.4% | 55.2% | 56.9% | 52.9% |
| R&D Expenses | $225 | $270 | $296 | $278 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $136 | $129 | $156 | $126 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $361 | $399 | $452 | $405 |
| Operating Income | -$169 | -$16 | $185 | $67 |
| % Margin | -46.8% | -2.3% | 16.5% | 7.6% |
| Other Income/Exp. Net | -$70 | -$48 | -$11 | -$20 |
| Pre-Tax Income | -$239 | -$64 | $174 | $48 |
| Tax Expense | $6 | $9 | $49 | $6 |
| Net Income | -$245 | -$73 | $125 | $42 |
| % Margin | -68% | -10.6% | 11.2% | 4.7% |
| EPS | -2.93 | -0.91 | 1.6 | 0.55 |
| % Growth | -222% | -156.9% | 190.9% | – |
| EPS Diluted | -2.93 | -0.91 | 1.55 | 0.53 |
| Weighted Avg Shares Out | 84 | 81 | 78 | 76 |
| Weighted Avg Shares Out Dil | 84 | 81 | 81 | 80 |
| Supplemental Information | – | – | – | – |
| Interest Income | $6 | $6 | $0 | $0 |
| Interest Expense | $11 | $11 | $10 | $13 |
| Depreciation & Amortization | $46 | $63 | $72 | $84 |
| EBITDA | -$182 | $10 | $256 | $145 |
| % Margin | -50.4% | 1.4% | 22.8% | 16.3% |