MaxLinear, Inc. (MXL)
NASDAQ: MXL · Real-Time Price · USD
12.42
+1.06 (9.33%)
May 12, 2025, 1:56 PM - Market open
MaxLinear Cash Flow 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 |
| Net Income | -222.6 | -245.2 | -73.15 | 125.04 | 41.97 | -98.59 | Upgrade
|
| Depreciation & Amortization | 48.61 | 54.14 | 71.52 | 80.73 | 91.79 | 76.51 | Upgrade
|
| Other Amortization | 2.36 | 2.54 | 2.56 | 1.98 | 3 | 2.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.68 | 1.07 | 2.06 | 0.17 | 0.53 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.73 | 6.79 | 2.44 | 3.27 | 0.66 | 1.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | 14 | 14 | 1.33 | -1.9 | - | - | Upgrade
|
| Stock-Based Compensation | 71.87 | 66.02 | 55.18 | 81.7 | 59.36 | 47.6 | Upgrade
|
| Other Operating Activities | 3.75 | -0.98 | -2.99 | 21.63 | 2.62 | 15.75 | Upgrade
|
| Change in Accounts Receivable | 27.31 | 85.16 | 1.41 | -50.88 | -51.69 | -16.86 | Upgrade
|
| Change in Inventory | 10.12 | 9.57 | 60.64 | -28.84 | -33.69 | -31.84 | Upgrade
|
| Change in Accounts Payable | -9.66 | -4.57 | -29.43 | 65.82 | 12.77 | 57.09 | Upgrade
|
| Change in Other Net Operating Assets | -27.28 | -37.08 | -47.93 | 99.93 | 48.33 | 20.49 | Upgrade
|
| Operating Cash Flow | -72.67 | -45.3 | 43.37 | 388.73 | 168.23 | 73.59 | Upgrade
|
| Operating Cash Flow Growth | - | - | -88.84% | 131.06% | 128.60% | -6.07% | Upgrade
|
| Capital Expenditures | -11.33 | -17.68 | -13.45 | -41.25 | -39.18 | -12.49 | Upgrade
|
| Cash Acquisitions | - | - | -13.32 | - | -40 | -160 | Upgrade
|
| Sale (Purchase) of Intangibles | -5.4 | -5.77 | -6.36 | -11.18 | -7.58 | -2.8 | Upgrade
|
| Investment in Securities | - | - | 17.2 | -29.33 | -5 | - | Upgrade
|
| Other Investing Activities | - | - | - | -10 | - | - | Upgrade
|
| Investing Cash Flow | -16.73 | -23.45 | -15.94 | -91.76 | -91.76 | -175.29 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 350 | 175 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -185 | -409.81 | -17.19 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | -185 | -59.81 | 157.81 | Upgrade
|
| Issuance of Common Stock | 4.09 | 4.09 | 4.56 | 5.01 | 8.78 | 8.07 | Upgrade
|
| Repurchase of Common Stock | -2.83 | -2.81 | -12.59 | -60.41 | -36.7 | -3.54 | Upgrade
|
| Other Financing Activities | -0.01 | - | -18.33 | - | -4.17 | -2.7 | Upgrade
|
| Financing Cash Flow | 1.25 | 1.29 | -26.36 | -240.4 | -91.9 | 159.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.72 | -1.3 | -1.08 | 0.06 | -2.87 | -1.04 | Upgrade
|
| Net Cash Flow | -88.87 | -68.75 | -0 | 56.62 | -18.3 | 56.92 | Upgrade
|
| Free Cash Flow | -83.99 | -62.98 | 29.92 | 347.47 | 129.06 | 61.11 | Upgrade
|
| Free Cash Flow Growth | - | - | -91.39% | 169.24% | 111.20% | -14.49% | Upgrade
|
| Free Cash Flow Margin | -23.25% | -17.47% | 4.32% | 31.02% | 14.46% | 12.77% | Upgrade
|
| Free Cash Flow Per Share | -1.00 | -0.75 | 0.37 | 4.30 | 1.62 | 0.84 | Upgrade
|
| Cash Interest Paid | 9.41 | 9.74 | 9.48 | 9.08 | 11.03 | 11.08 | Upgrade
|
| Cash Income Tax Paid | 8.06 | 8.19 | 28.65 | 23.83 | 3.84 | 2.82 | Upgrade
|
| Levered Free Cash Flow | 10.07 | 42.74 | 31.66 | 270.07 | 53.7 | 102.77 | Upgrade
|
| Unlevered Free Cash Flow | 14.38 | 47 | 35.79 | 274.2 | 58.82 | 108.66 | Upgrade
|
| Change in Net Working Capital | -7.48 | -55.74 | 61.1 | -48.38 | 87.73 | -40.01 | Upgrade
|
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.