Maxlinear Statements
MX
Maxlinear Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
91.99
100
41.804
45.4
50.186
54.6
56.541
61.5
33.008
35.9
90.141
98
-39.955
-43.4
-0.835
-0.9
0.329
0.4
-41.326
-44.9
-2.06
-2.2
-39.266
-42.7
-0.47
83.477
95.269
100
46.001
48.3
49.268
51.7
64.766
68
35.897
37.7
101.25
106.3
-51.986
-54.6
-0.889
-0.9
1.434
1.5
-74.071
-77.7
-1.762
-1.8
-72.309
-75.9
-0.878
82.349
125.35
100
56.814
45.3
68.539
54.7
65.25
52.1
33.793
27
99.634
79.5
-31.095
-24.8
-8.228
-3.1
25.64
2.4
-42.631
-34.009
-4.131
-3.3
-38.5
-30.7
-0.471
81.691
135.53
100
61.586
45.4
73.944
54.6
66.306
48.9
24.749
18.3
91.708
67.7
-17.764
-13.1
-5.879
-4.3
-17.821
-13.1
-41.518
-30.6
-1.689
-1.2
-39.829
-29.4
-0.49
81.249
183.94
100
81.065
44.1
102.87
55.9
70.656
38.4
33.008
17.9
104.37
56.7
-1.501
-0.8
-1.488
-0.8
2.665
1.4
-4.76
-2.6
-0.409
-0.2
-4.351
-2.4
-0.054
80.446
248.44
100
108.14
43.5
140.31
56.5
67.29
27.1
37.725
15.2
105.94
42.6
34.363
13.8
-3.154
-1.3
0.976
0.4
25.099
10.1
15.566
6.3
9.533
3.8
0.117
81.338
290.59
100
127.25
43.8
163.34
56.2
73.723
25.4
43.16
14.9
118.2
40.7
45.144
15.5
-2.322
-0.8
1.874
0.6
40.713
14
9.633
3.3
31.08
10.7
0.377
82.415
285.73
100
118.24
41.4
167.49
58.6
76.436
26.8
36.931
12.9
114.91
40.2
52.579
18.4
-7.949
-2.8
0.595
0.2
44.594
15.6
16.186
5.7
28.408
9.9
0.355
80.06
280.01
100
115.66
41.3
164.35
58.7
80.394
28.7
41.561
14.8
124.88
44.6
39.469
14.1
2.566
0.9
2.279
0.8
43.852
15.7
11.886
4.2
31.966
11.4
0.398
80.279
263.93
100
109.34
41.4
154.59
58.6
65.885
25
34.401
13
106.46
40.3
48.127
18.2
-3.318
-1.3
0.23
0.09
45.039
17.1
11.453
4.3
33.586
12.7
0.416
80.641
247.89
100
106.11
42.8
141.78
57.2
73.319
29.6
33.192
13.4
112.44
45.4
29.337
11.8
-2.368
-1
1.51
0.6
28.479
11.5
0.303
0.1
28.176
11.4
0.345
81.572
229.77
100
99.981
43.5
129.79
56.5
67.537
29.4
32.657
14.2
106.01
46.1
23.786
10.4
-2.621
-1.1
-0.105
-0.05
21.06
9.2
11.802
5.1
9.258
4
0.116
79.815
205.38
100
92.833
45.2
112.54
54.8
74.415
36.2
30.07
14.6
110.3
53.7
2.242
1.1
-3.723
-1.8
-0.537
-0.3
-7.277
-3.5
-8.01
-3.9
0.733
0.4
0.009
79.026
209.4
100
97.6
46.6
111.7
53.3
63.2
30.2
30.4
14.5
99.6
47.6
12.1
5.8
-4.2
-2.006
-0.1
-0.05
5.6
2.7
1.8
0.9
3.8
1.8
0.05
78.3
194.7
100
111.6
57.3
83.1
42.7
70.5
36.2
30
15.4
106.8
54.9
-23.7
-12.2
-4.6
-2.4
-0.6
-0.3
-28.8
-14.8
-4.1
-2.1
-24.7
-12.7
-0.33
74.3
156.6
100
90.4
57.7
66.2
42.3
55.8
35.6
36.2
23.1
98.1
62.6
-31.9
-20.4
-3.5
-2.2
-0.7
-0.4
-38.8
-24.8
-2.2
-1.4
-36.6
-23.4
-0.5
73.4
65.2
100
32.5
49.8
32.7
50.2
28
42.9
21.9
33.6
55.4
85
-22.7
-34.8
-2.2
-3.4
-0.1
-0.2
-25
-38.3
-3.2
-4.9
-21.8
-33.4
-0.3
72.7
62
100
31.3
50.5
30.8
49.7
25.7
41.5
18.9
30.5
50.3
81.1
-19.5
-31.5
-2.3
-3.7
0.2
0.3
-22.2
-35.8
-6.7
-10.8
-15.5
-25
-0.21
72
70
100
33.4
47.7
36.6
52.3
23.5
33.6
15.2
21.7
44.3
63.3
-7.7
-11
-2.4
-3.4
-0.5
-0.7
-10.8
-15.4
-2.7
-3.9
-8.1
-11.6
-0.11
71.8
80
100
38.1
47.6
41.9
52.4
23.2
29
16.2
20.3
45.2
56.5
-3.2
-4
-2.5
-3.1
1.1
1.4
-4.7
-5.9
—
0
-4.7
-5.9
-0.07
71.4
82.5
100
38.4
46.5
44.1
53.5
24.3
29.5
16.5
20
46.7
56.6
-2.6
-3.2
-2.7
-3.3
—
0
-5.6
-6.8
-3.4
-4.1
-2.2
-2.7
-0.03
70.9
84.6
100
39.6
46.8
45.1
53.3
27.4
32.4
17.8
21
51
60.3
-5.9
-7
-2.8
-3.3
-0.7
-0.8
-11.3
-13.4
-6.5
-7.7
-4.9
-5.8
-0.07
70
87.6
100
41.7
47.6
45.9
52.4
29.6
33.8
17.2
19.6
54.9
62.7
-9
-10.3
-3.2
-3.7
0.2
0.2
-13.7
-15.6
-14
-16
0.3
0.3
—
69.2
85
100
41.1
48.4
43.9
51.6
29
34.1
17
20
54.1
63.6
-10.2
-12
-3.5
-4.1
—
0
-16
-18.8
-2.1
-2.5
-13.9
-16.4
-0.2
68.7
101.5
100
45.2
44.5
56.3
55.5
30.2
29.8
16.5
16.3
54.7
53.9
1.7
1.7
-3.7
-3.6
0.7
0.7
-3.2
-3.2
11.2
11
-14.4
-14.2
-0.21
68.3
110.8
100
48.2
43.5
62.7
56.6
31.1
28.1
19.1
17.2
58.2
52.5
4.4
4
-3.9
-3.5
-0.6
-0.5
—
0
-1.9
-1.7
1.8
1.6
0.03
70.4
113.7
61.6
52.1
30
18.1
57
-4.9
-4
-0.8
-10.5
-7.5
-19.4
-0.34
56.5
113.6
61.7
51.8
29.1
19.1
58.3
-6.4
-4.1
-0.7
-15.4
-6.3
-9.2
-0.14
66.7
104.2
53.1
51.1
28.9
23.1
60.4
-9.3
-2.1
-0.6
-18.6
-29.5
11
0.16
69.6
88.8
35.9
52.9
23.9
18.6
42.5
10.4
0.2
-0.1
10.5
2
8.5
0.12
69.1
87.1
36.7
50.4
24
16.7
40.8
9.6
0.1
0.1
8.6
0.2
8.3
0.12
68.6
96.3
40.8
55.5
25.9
17.6
43.6
12
0.1
—
10.8
1.1
9.7
0.14
67.8
101.7
38.8
62.9
24
16.5
40.5
22.4
0.2
0.1
22.7
0.1
22.6
0.33
67.5
102.7
41.5
61.2
23.8
13.6
37.4
23.8
0.2
-0.2
21.7
1
20.7
0.31
67.3
98.9
43.2
55.8
22.6
18
40.6
15.2
0.1
0.1
-8.5
0.1
-8.5
-0.14
61.9
95.2
44.1
51.1
23.5
25.5
49
2.1
—
0.4
2.1
0.5
1.6
0.03
63.2
70.8
43.9
26.9
24
23.6
47.6
-20.7
0.1
—
-32
-1.4
-30.6
-0.58
52.6
35.4
13.7
21.7
15.3
10.9
26.3
-4.6
0.1
—
-4.5
0.2
-4.7
-0.12
38
32.5
12.7
19.8
14.7
9.6
24.3
-4.5
—
—
-4.5
-2.2
-2.4
-0.06
37.5
32.5
12.6
19.9
15
8.1
23.1
-3.2
0.1
—
-3.2
—
-3.2
-0.09
36.9
35.6
13.3
22.2
13.9
8.7
22.6
-0.3
0.1
—
-0.3
0.3
-0.6
-0.02
36.1
32.5
12.4
20.1
13.1
7.8
20.9
-0.8
0.1
—
-0.8
0.1
-0.9
-0.02
35.4
31.6
12.5
19.1
14.7
7.1
21.7
-2.7
0.1
—
-2.6
—
-2.6
-0.08
35
31.8
11.9
19.8
14.6
10
24.6
-4.7
0.1
-0.1
-4.7
0.2
-4.9
-0.14
34.5
29.8
12.5
17.3
12.3
7.8
20.1
-2.8
0.1
—
-2.8
0.1
-2.9
-0.08
35.8
26.5
9.8
16.7
11.5
7.4
18.9
-2.2
0.1
-0.1
-2.2
0.1
-2.3
-0.07
32.8
24.8
9.1
15.7
12.7
7.5
20.2
-4.5
0.1
—
-4.5
0.1
-4.6
-0.141
32.6