MaxLinear, Inc. (MXL)

MaxLinear Income Statement

Financials in millions USD. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	540.09	693.26	1,120	892.4	478.6	317.18
Revenue Growth (YoY)	-51.11%	-38.12%	25.53%	86.46%	50.89%	-17.61%
Cost of Revenue	245.47	307.6	470.48	396.57	265.8	149.5
Gross Profit	294.62	385.66	649.77	495.83	212.8	167.69
Selling, General & Admin	129.99	132.16	168.01	149.94	130.03	88.76
Research & Development	266.98	269.5	296.44	278.44	179.99	98.34
Other Operating Expenses	37.77	22.22	5.08	2.2	3.92	2.64
Operating Expenses	434.74	423.88	469.53	430.59	313.94	189.74
Operating Income	-140.11	-38.22	180.24	65.25	-101.14	-22.06
Interest Expense / Income	10.93	10.7	9.77	13	12.95	11.13
Other Expense / Income	11.94	14.89	-3.72	4.38	0.76	-0.71
Pretax Income	-162.98	-63.81	174.2	47.87	-114.85	-32.48
Income Tax	-7.99	9.34	49.16	5.9	-16.26	-12.59
Net Income	-154.99	-73.15	125.04	41.97	-98.59	-19.9
Net Income Growth	-	-	197.93%	-	-	-
Shares Outstanding (Basic)	82	81	78	76	73	71
Shares Outstanding (Diluted)	82	81	81	80	73	71
Shares Change	1.24%	-0.16%	1.47%	8.95%	3.00%	3.67%
EPS (Basic)	-1.90	-0.91	1.60	0.55	-1.35	-0.28
EPS (Diluted)	-1.90	-0.91	1.55	0.53	-1.35	-0.28
EPS Growth	-	-	192.45%	-	-	-
Free Cash Flow	0.6	29.92	347.47	129.06	61.11	71.46
Free Cash Flow Per Share	0.01	0.37	4.45	1.70	0.84	1.01
Gross Margin	54.55%	55.63%	58.00%	55.56%	44.46%	52.87%
Operating Margin	-25.94%	-5.51%	16.09%	7.31%	-21.13%	-6.95%
Profit Margin	-28.70%	-10.55%	11.16%	4.70%	-20.60%	-6.27%
Free Cash Flow Margin	0.11%	4.32%	31.02%	14.46%	12.77%	22.53%
Effective Tax Rate	-	-	28.22%	12.33%	-	-
EBITDA	-83.06	18.41	264.7	152.66	-25.39	45.05
EBITDA Margin	-15.38%	2.66%	23.63%	17.11%	-5.30%	14.20%
Depreciation & Amortization	69	71.52	80.73	91.79	76.51	66.4
EBIT	-152.05	-53.11	183.97	60.87	-101.9	-21.35
EBIT Margin	-28.15%	-7.66%	16.42%	6.82%	-21.29%	-6.73%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).