MXL
MaxLinear Inc
$96.12
-$3.04(-3.07%)
66
Overall
60
Value
70
Tech
68
Quality
Market Cap
$1.35B
Volume
7.55M
52W Range
$10.96 - $104.27
Target Price
$52.89
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $387.8M | $420.3M | $385.0M | $317.2M | $478.6M | $892.4M | $1.1B | $693.3M | $360.5M | $467.6M | ||
| Total Revenue | $387.8M | $420.3M | $385.0M | $317.2M | $478.6M | $892.4M | $1.1B | $693.3M | $360.5M | $467.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-157.8M | $-212.4M | $-176.2M | $149.5M | $265.8M | $396.6M | $470.5M | $307.6M | $165.7M | $201.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $230.0M | $208.0M | $208.8M | $167.7M | $212.8M | $495.8M | $649.8M | $385.7M | $194.8M | $265.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-166.9M | $-229.6M | $-227.9M | $189.7M | $313.9M | $430.6M | $464.4M | $423.9M | $418.1M | $392.7M | ||
| Research & Development | $97.7M | $112.3M | $120.0M | $98.3M | $180.0M | $278.4M | $296.4M | $269.5M | $225.2M | $208.6M | ||
| Research Expense | $97.7M | $112.3M | $120.0M | $98.3M | $180.0M | $278.4M | $296.4M | $269.5M | $225.2M | $208.6M | ||
| Selling, General & Administrative | $64.5M | $105.8M | $101.8M | $88.8M | $130.0M | $149.9M | $168.0M | $132.2M | $138.3M | $159.6M | ||
| Selling & Marketing Expenses | $64.5M | $105.8M | $101.8M | $149.5M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-2.9M | $-4.2M | $-2.4M | $88.8M | $130.0M | $149.9M | $168.0M | $132.2M | $138.3M | $159.6M | ||
| Salaries & Wages | $-21.8M | $-32.7M | $-31.7M | $-20.7M | $-5.2M | $500.0K | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-10.6M | $-12.0M | $-11.1M | $149.5M | $265.8M | $17.7M | $20.3M | $23.8M | $23.0M | -- | ||
| Depreciation & Amortization | $-10.6M | $-12.0M | $-11.1M | $149.5M | $265.8M | $17.7M | -- | -- | -- | -- | ||
| Amortization | $-16.1M | $-55.5M | $-68.7M | $149.5M | $304.3M | $308.0M | $307.3M | $319.2M | $319.2M | -- | ||
| Other Operating Expenses | $-2.0M | $-3.0M | $-4.5M | $-1.7M | $-1.5M | $-3.4M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $67.8M | $-10.1M | $-13.1M | $-22.1M | $-101.1M | $65.2M | $180.2M | $-38.2M | $-223.4M | $-126.9M | ||
| EBITDA | $96.3M | $69.4M | $60.4M | $45.0M | $-23.2M | $152.7M | $266.7M | $18.4M | $-173.7M | $-86.8M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $104.0K | $10.4M | $14.3M | $11.1M | $13.0M | $13.0M | $9.8M | $10.7M | $10.9M | $10.1M | ||
| Intinc | $572.0K | $274.0K | $78.0K | $775.0K | $409.0K | $78.0K | $245.0K | $6.1M | $6.4M | $3.4M | ||
| Net Non-Operating Interest Income/Expense | $468.0K | $-10.1M | $-14.2M | $-10.4M | $-12.5M | $-12.9M | $-9.5M | $-4.6M | $-4.5M | $-6.7M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $-85.0K | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-163.0K | $4.2M | $1.8M | $69.0K | $1.3M | $4.5M | $-1.6M | $23.3M | $12.1M | $7.3M | ||
| Other Special Charges | $163.0K | $-2.2M | $422.0K | $-69.0K | $-1.2M | $-4.5M | $3.5M | $-20.9M | $-10.9M | $-7.3M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $3.4M | $9.5M | $3.8M | $2.6M | $3.8M | $2.2M | $2.3M | $19.8M | $53.4M | $24.5M | ||
| Special Income Charges | $-3.4M | $-9.5M | $-3.8M | $-2.6M | $-3.8M | $-2.2M | $-2.3M | $-19.8M | $-53.4M | $-24.5M | ||
| Impairment of Capital Assets | -- | -- | $-2.2M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $63.8M | $-23.6M | $-18.6M | $-21.4M | $-101.9M | $60.9M | $184.0M | $-53.1M | $-227.8M | $-130.8M | ||
| Pre-Tax Income | $63.7M | $-34.0M | $-32.9M | $-32.5M | $-114.9M | $47.9M | $174.2M | $-63.8M | $-238.7M | $-140.9M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $2.4M | $-24.8M | $-6.7M | $-12.6M | $-16.3M | $5.9M | $49.2M | $9.3M | $6.5M | $-4.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $62.6M | $-9.2M | $-26.2M | $-19.9M | $-98.6M | $42.0M | $125.0M | $-73.1M | $-245.2M | $-136.7M | ||
| Net Income (Continuing Operations) | $62.6M | $-9.2M | $-26.2M | $-19.9M | $-98.6M | $42.0M | $125.0M | $-73.1M | $-245.2M | $-136.7M | ||
| Net Income (Discontinued Operations) | $62.6M | $-9.2M | $-26.2M | $-19.9M | $-98.6M | $42.0M | $125.0M | $-73.1M | $-245.2M | $-136.7M | ||
| Net Income (Common Stockholders) | $62.6M | $-9.2M | $-26.2M | $-19.9M | $-98.6M | $42.0M | $125.0M | $-73.1M | $-245.2M | $-136.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-120.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-324.8M | $-442.0M | $-404.1M | $339.2M | $579.7M | $827.2M | $934.9M | $731.5M | $583.9M | $594.5M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $63.8M | $66.3M | $68.5M | $71.0M | $73.1M | $76.0M | $78.0M | $80.7M | $83.6M | $86.6M | ||
| Average Shares Outstanding (Diluted) | $67.7M | $66.3M | $68.5M | $71.0M | $73.1M | $79.7M | $80.9M | $80.7M | $83.6M | $86.6M | ||
| Shares Outstanding | $65.1M | $67.4M | $69.6M | $71.9M | $74.5M | $76.8M | $78.7M | $81.9M | $84.6M | $86.5M | ||
| Basic EPS | $0.96 | $-0.14 | $-0.38 | $-0.28 | $-1.35 | $0.55 | $1.6 | $-0.91 | $-2.93 | $-1.58 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.28 | $-1.35 | $0.55 | $1.6 | $-0.91 | $-2.93 | $-1.58 | ||
| Diluted EPS | $0.91 | $-0.14 | $-0.38 | $-0.28 | $-1.35 | $0.53 | $1.55 | $-0.91 | $-2.93 | $-1.58 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $-0.28 | $-1.35 | $0.53 | $1.55 | $-0.91 | $-2.93 | $-1.58 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | $14.2M | $396.6M | -- | -- | -- | -- | ||
| Allowances For Construction | -- | -- | -- | -- | $265.8M | -- | -- | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | $149.5M | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-2.9M | $-4.2M | $-2.4M | $88.8M | $130.0M | $149.9M | $168.0M | $132.2M | $138.3M | $159.6M | ||
| Other Impairment Of Capital Assets | $-1.3M | $2.0M | $2.2M | -- | $86.0K | -- | $2.8M | $2.4M | $1.2M | -- | ||
| Rent And Landing Fees | $-2.9M | $-4.2M | $-2.4M | $-1.2M | $-400.0K | -- | -- | -- | -- | -- | ||
| Selling Expense | $64.5M | $105.8M | $101.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | $396.6M | -- | -- | -- | -- | ||
| Restruct | $3.4M | $9.5M | $3.8M | $2.6M | $3.8M | $2.2M | $2.3M | $19.8M | $53.4M | $24.5M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MXL | $96.12 | -3.1% | 7.55M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |