MaxLinear, Inc.
MXL · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $360,528 | $693,263 | $1,120,252 | $892,398 |
| % Growth | -48% | -38.1% | 25.5% | – |
| Cost of Goods Sold | $168,112 | $310,483 | $482,442 | $420,195 |
| Gross Profit | $192,416 | $382,780 | $637,810 | $472,203 |
| % Margin | 53.4% | 55.2% | 56.9% | 52.9% |
| R&D Expenses | $225,189 | $269,502 | $296,438 | $278,436 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $135,963 | $129,275 | $156,053 | $126,318 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $361,152 | $398,777 | $452,491 | $404,754 |
| Operating Income | -$168,736 | -$15,997 | $185,319 | $67,449 |
| % Margin | -46.8% | -2.3% | 16.5% | 7.6% |
| Other Income/Exp. Net | -$69,981 | -$47,813 | -$11,121 | -$19,579 |
| Pre-Tax Income | -$238,717 | -$63,810 | $174,198 | $47,870 |
| Tax Expense | $6,481 | $9,337 | $49,158 | $5,901 |
| Net Income | -$245,198 | -$73,147 | $125,040 | $41,969 |
| % 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 | 83,600 | 80,719 | 78,039 | 76,037 |
| Weighted Avg Shares Out Dil | 83,600 | 80,719 | 80,852 | 79,679 |
| Supplemental Information | – | – | – | – |
| Interest Income | $6,386 | $6,053 | $245 | $78 |
| Interest Expense | $10,874 | $10,702 | $9,768 | $12,996 |
| Depreciation & Amortization | $46,151 | $62,635 | $71,897 | $84,407 |
| EBITDA | -$181,692 | $9,527 | $255,863 | $145,273 |
| % Margin | -50.4% | 1.4% | 22.8% | 16.3% |