MaxLinear, Inc. (MXL)
NASDAQ: MXL · Real-Time Price · USD
15.74
+1.05 (7.15%)
Nov 21, 2024, 4:00 PM EST - Market closed

MaxLinear Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-225.86-73.15125.0441.97-98.59-19.9
Upgrade
Depreciation & Amortization
59.0271.5280.7391.7976.5166.4
Upgrade
Other Amortization
2.692.561.9832.21.58
Upgrade
Loss (Gain) From Sale of Assets
1.072.060.170.53-0.05
Upgrade
Asset Writedown & Restructuring Costs
4.652.443.270.661.9110.68
Upgrade
Loss (Gain) From Sale of Investments
11.411.33-1.9---
Upgrade
Stock-Based Compensation
63.6255.1881.759.3647.632.06
Upgrade
Other Operating Activities
-21.26-2.9921.632.6215.75-25.37
Upgrade
Change in Accounts Receivable
110.331.41-50.88-51.69-16.869.09
Upgrade
Change in Inventory
18.8860.64-28.84-33.69-31.8410.2
Upgrade
Change in Accounts Payable
-27.56-29.4365.8212.7757.091.26
Upgrade
Change in Other Net Operating Assets
-28.32-47.9399.9348.3320.49-3.63
Upgrade
Operating Cash Flow
-34.0343.37388.73168.2373.5978.35
Upgrade
Operating Cash Flow Growth
--88.84%131.06%128.60%-6.07%-23.70%
Upgrade
Capital Expenditures
-16.76-13.45-41.25-39.18-12.49-6.89
Upgrade
Cash Acquisitions
-0.94-13.32--40-160-
Upgrade
Sale (Purchase) of Intangibles
-5.12-6.36-11.18-7.58-2.8-0.09
Upgrade
Investment in Securities
17.217.2-29.33-5--
Upgrade
Other Investing Activities
---10---
Upgrade
Investing Cash Flow
-5.62-15.94-91.76-91.76-175.29-6.97
Upgrade
Long-Term Debt Issued
---350175-
Upgrade
Long-Term Debt Repaid
---185-409.81-17.19-50
Upgrade
Net Debt Issued (Repaid)
---185-59.81157.81-50
Upgrade
Issuance of Common Stock
2.974.565.018.788.078.6
Upgrade
Repurchase of Common Stock
-1.93-12.59-60.41-36.7-3.54-11.99
Upgrade
Other Financing Activities
--18.33--4.17-2.7-
Upgrade
Financing Cash Flow
1.04-26.36-240.4-91.9159.65-53.38
Upgrade
Foreign Exchange Rate Adjustments
-0.05-1.080.06-2.87-1.040.93
Upgrade
Net Cash Flow
-38.66-056.62-18.356.9218.93
Upgrade
Free Cash Flow
-50.7929.92347.47129.0661.1171.46
Upgrade
Free Cash Flow Growth
--91.39%169.24%111.20%-14.49%-24.67%
Upgrade
Free Cash Flow Margin
-12.90%4.32%31.02%14.46%12.77%22.53%
Upgrade
Free Cash Flow Per Share
-0.610.374.301.620.841.01
Upgrade
Cash Interest Paid
9.959.489.0811.0311.0811.26
Upgrade
Cash Income Tax Paid
12.7828.6523.833.842.824.42
Upgrade
Levered Free Cash Flow
57.9631.66270.0753.7102.7783.56
Upgrade
Unlevered Free Cash Flow
62.1335.79274.258.82108.6688.94
Upgrade
Change in Net Working Capital
-61.8261.1-48.3887.73-40.01-9.59
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.