MaxLinear, Inc. (MXL)
NASDAQ: MXL · Real-Time Price · USD
11.37
+0.14 (1.29%)
At close: May 9, 2025, 4:00 PM
12.24
+0.88 (7.75%)
Pre-market: May 12, 2025, 8:32 AM EDT
MaxLinear Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 361.19 | 360.53 | 693.26 | 1,120 | 892.4 | 478.6 | Upgrade
|
| Revenue Growth (YoY) | -33.12% | -47.99% | -38.12% | 25.53% | 86.46% | 50.89% | Upgrade
|
| Cost of Revenue | 161.85 | 165.75 | 307.6 | 470.48 | 396.57 | 232.85 | Upgrade
|
| Gross Profit | 199.35 | 194.78 | 385.66 | 649.77 | 495.83 | 245.74 | Upgrade
|
| Selling, General & Admin | 138.43 | 138.33 | 132.16 | 168.01 | 149.94 | 130.03 | Upgrade
|
| Research & Development | 215.88 | 225.19 | 269.5 | 296.44 | 278.44 | 179.99 | Upgrade
|
| Operating Expenses | 354.31 | 363.52 | 401.66 | 464.45 | 428.38 | 310.02 | Upgrade
|
| Operating Income | -154.97 | -168.74 | -16 | 185.32 | 67.45 | -64.28 | Upgrade
|
| Interest Expense | -10.67 | -10.87 | -10.7 | -9.77 | -13 | -12.95 | Upgrade
|
| Interest & Investment Income | 5.43 | 6.39 | 6.05 | 0.25 | 0.08 | 0.41 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.42 | 3.12 | -1.31 | 1.58 | 0.76 | -1.17 | Upgrade
|
| EBT Excluding Unusual Items | -159.78 | -170.1 | -21.96 | 177.38 | 55.3 | -77.99 | Upgrade
|
| Merger & Restructuring Charges | -38.63 | -53.38 | -38.09 | -2.27 | -2.2 | -36.78 | Upgrade
|
| Gain (Loss) on Sale of Investments | -14 | -14 | -1.33 | 1.9 | - | - | Upgrade
|
| Asset Writedown | -1.24 | -1.24 | -2.44 | -2.81 | - | -0.09 | Upgrade
|
| Other Unusual Items | - | - | - | - | -5.22 | - | Upgrade
|
| Pretax Income | -213.65 | -238.72 | -63.81 | 174.2 | 47.87 | -114.85 | Upgrade
|
| Income Tax Expense | 8.95 | 6.48 | 9.34 | 49.16 | 5.9 | -16.26 | Upgrade
|
| Net Income | -222.6 | -245.2 | -73.15 | 125.04 | 41.97 | -98.59 | Upgrade
|
| Net Income to Common | -222.6 | -245.2 | -73.15 | 125.04 | 41.97 | -98.59 | Upgrade
|
| Net Income Growth | - | - | - | 197.93% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 84 | 84 | 81 | 78 | 76 | 73 | Upgrade
|
| Shares Outstanding (Diluted) | 84 | 84 | 81 | 81 | 80 | 73 | Upgrade
|
| Shares Change (YoY) | 3.55% | 3.57% | -0.16% | 1.47% | 8.95% | 3.00% | Upgrade
|
| EPS (Basic) | -2.64 | -2.93 | -0.91 | 1.60 | 0.55 | -1.35 | Upgrade
|
| EPS (Diluted) | -2.64 | -2.93 | -0.91 | 1.55 | 0.53 | -1.35 | Upgrade
|
| EPS Growth | - | - | - | 192.45% | - | - | Upgrade
|
| Free Cash Flow | -83.99 | -62.98 | 29.92 | 347.47 | 129.06 | 61.11 | Upgrade
|
| Free Cash Flow Per Share | -1.00 | -0.75 | 0.37 | 4.30 | 1.62 | 0.84 | Upgrade
|
| Gross Margin | 55.19% | 54.03% | 55.63% | 58.00% | 55.56% | 51.35% | Upgrade
|
| Operating Margin | -42.90% | -46.80% | -2.31% | 16.54% | 7.56% | -13.43% | Upgrade
|
| Profit Margin | -61.63% | -68.01% | -10.55% | 11.16% | 4.70% | -20.60% | Upgrade
|
| Free Cash Flow Margin | -23.25% | -17.47% | 4.32% | 31.02% | 14.46% | 12.77% | Upgrade
|
| EBITDA | -106.36 | -114.6 | 55.52 | 266.05 | 151.86 | 8.34 | Upgrade
|
| EBITDA Margin | -29.45% | -31.79% | 8.01% | 23.75% | 17.02% | 1.74% | Upgrade
|
| D&A For EBITDA | 48.61 | 54.14 | 71.52 | 80.73 | 84.41 | 72.62 | Upgrade
|
| EBIT | -154.97 | -168.74 | -16 | 185.32 | 67.45 | -64.28 | Upgrade
|
| EBIT Margin | -42.90% | -46.80% | -2.31% | 16.54% | 7.56% | -13.43% | Upgrade
|
| Effective Tax Rate | - | - | - | 28.22% | 12.33% | - | Upgrade
|
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.