MACOM Technology Solutions Holdings, Inc. (MTSI)

MTSI Cash Flow Statement

Financials in millions USD. Fiscal year is November - October.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 2, 2026	Oct 3, 2025	Sep 27, 2024	Sep 29, 2023	Sep 30, 2022	Oct 1, 2021
Net Income	162.09	-54.21	76.86	91.58	439.96	37.97
Depreciation & Amortization	62.68	63.3	67.25	52.15	57.23	69.95
Stock-Based Compensation	75.98	79.36	45.64	38.1	41.19	35
Other Adjustments	109.97	184.71	3.92	12.85	-314.7	31.41
Change in Receivables	-68.34	-41.98	-16.81	12.25	-16.98	-38.69
Changes in Inventories	-23.01	-26.56	-30.23	-10.57	-32.26	8.89
Changes in Accounts Payable	16.02	22.21	18.23	-6.73	2.38	5.81
Changes in Accrued Expenses	-2.15	11.81	-7.33	-21.32	-5.64	-1.48
Changes in Income Taxes Payable	-2.12	3.49	1.69	-0.48	0.24	0.11
Changes in Other Operating Activities	-9.77	-6.76	3.41	-0.93	5.57	-0.56
Operating Cash Flow	211.63	235.37	162.64	166.92	176.98	148.41
Operating Cash Flow Growth	7.87%	44.72%	-2.56%	-5.69%	19.25%	-13.41%
Capital Expenditures	-50.15	-42.55	-22.44	-24.7	-26.51	-17.95
Sale of Property, Plant & Equipment	-	-	-	8.01	0.02	0.28
Purchases of Intangible Assets	-4.33	-10.87	-3.19	-	-	-
Purchases of Investments	-576.68	-592.37	-426.56	-375.1	-528.77	-194.22
Proceeds from Sale of Investments	359.2	360.16	344.81	515.82	244.64	209.31
Payments for Business Acquisitions	-0.21	-12.68	-72.62	-87.69	127.75	-
Other Investing Activities	2.52	-29.95	-1.14	-	-	-
Investing Cash Flow	-309.27	-328.26	-181.13	36.34	-182.86	-2.58
Long-Term Debt Issued	43.31	86.63	-	-	-	450
Long-Term Debt Repaid	-0.49	-	-	-120.77	-	-545.32
Net Long-Term Debt Issued (Repaid)	42.83	86.63	-	-120.77	-	-95.32
Issuance of Common Stock	13.23	10.29	6.59	5.57	8.05	6.78
Repurchase of Common Stock	-53.14	-43.14	-14.22	-32.62	-36	-23.44
Net Common Stock Issued (Repurchased)	-39.91	-32.85	-7.63	-27.05	-27.95	-16.66
Other Financing Activities	-2.33	4.32	-1.43	-1.21	-0.96	-7.12
Financing Cash Flow	-16.22	58.1	-9.06	-149.02	-28.91	-119.1
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.8	0.13	0.41	-0.24	-1.8	0.36
Net Cash Flow	-113.05	-34.66	-27.15	54	-36.59	27.1
Free Cash Flow	161.49	192.82	140.2	142.22	150.47	130.46
Free Cash Flow Growth	-16.25%	37.53%	-1.42%	-5.48%	15.34%	-15.19%
FCF Margin	15.82%	19.93%	19.22%	21.93%	22.29%	21.50%
Free Cash Flow Per Share	2.12	2.61	1.91	1.99	2.11	1.85
Levered Free Cash Flow	253.24	107.72	136.78	5.41	47.29	17.36
Unlevered Free Cash Flow	170.1	42.09	116.05	116.83	26.26	155.14

Updated Feb 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q