- Q3 net revenue of
$218.1 million , up 29% sequentially and up 72% year over year - Infrastructure business up 210% year over year reflecting accelerated adoption of optical AI data center products
Third Quarter Financial Summary
($ in thousands, except per share amounts)
| GAAP | ||||||||||||||||
| Three Months Ended |
|
|
|
| ||||||||||||
|
|
|
|
|
|
| Q/Q |
| Y/Y | ||||||||
Net revenue | $ | 218,057 |
|
| $ | 168,847 |
|
| $ | 126,459 |
|
| 29 | % |
| 72 | % |
Gross Margin |
| 58.7 | % |
|
| 57.8 | % |
|
| 56.9 | % |
| 90 bps |
| 180 bps | ||
Operating Expenses | $ | 97,843 |
|
| $ | 101,848 |
|
| $ | 113,190 |
|
| (4 | )% |
| (14 | )% |
Operating Margin |
| 13.9 | % |
|
| (2.5 | )% |
|
| (32.7 | )% |
| 1,640 bps |
| 4,660 bps | ||
Diluted Net Income (Loss) Per Share | $ | 0.30 |
|
| $ | 0.02 |
|
| $ | (0.52 | ) |
| 1400 | % |
| 158 | % |
| Non-GAAP | ||||||||||||||||
| Three Months Ended |
|
|
|
| ||||||||||||
|
|
|
|
|
|
| Q/Q |
| Y/Y | ||||||||
Gross Margin |
| 60.0 | % |
|
| 59.5 | % |
|
| 59.1 | % |
| 50 bps |
| 90 bps | ||
Operating Expenses | $ | 66,515 |
|
| $ | 62,798 |
|
| $ | 59,546 |
|
| 6 | % |
| 12 | % |
Operating Margin |
| 29.5 | % |
|
| 22.3 | % |
|
| 12.1 | % |
| 720 bps |
| 1,740 bps | ||
Diluted Net Income Per Share | $ | 0.62 |
|
| $ | 0.35 |
|
| $ | 0.14 |
|
| 77 | % |
| 343 | % |
Management Commentary
“Our Q3 results underscore the significant growth inflection underway across MaxLinear’s overall business. We delivered 72% year-over-year revenue growth, including 210% growth year over year in AI datacenter-centric infrastructure revenue,” said
Credit Agreement
Fourth Quarter 2026 Business Outlook
The Company estimates the following (in millions):
|
| GAAP |
| Non-GAAP |
Revenue |
|
| ||
Gross Margin |
| 58.0% - 61.0% |
| 59.0% - 62.0% |
Operating Expenses |
|
| ||
Interest and Other Expense, Net |
|
| ||
Income Tax Provision (Benefit) |
|
| ||
Fully Diluted Share Count |
| 99.7 |
| 99.7 |
Webcast and Conference Call
Cautionary Note Concerning Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “plan,” “project,” “target,” “seek,” “may,” “should,” “will,” “would” and similar references to future periods. Forward-looking statements include, among others, statements concerning our future financial performance (including our fourth quarter 2026, guidance); our potential for sustained growth and increasing profitability; anticipated growth in our optical data center and infrastructure businesses, including the ramp of our Keystone PAM4 DSP platform and the development, customer adoption, and anticipated availability of our Rushmore and Annapurna product families of 1.6T-capable optical and electrical products; customer engagement and demand trends; the timing and production ramp of new and existing products; settlement of bonus awards for our 2026 performance period; the amendment of our Credit Agreement, the increased commitments under our revolving credit facility, and our available borrowing capacity; and statements by our Chairman and CEO. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to differ materially from any results expressed or implied by the forward-looking statements. Forward-looking statements are based on management’s current, preliminary expectations and are subject to various risks and uncertainties, including, without limitation, risks relating to: our dependence on the ramp of our optical data center and related connectivity products and the concentration of our anticipated growth in a limited number of hyperscale customers and scale-up and scale-out AI-platform programs, and the risk that adoption, program timing, qualification, or demand for AI and data center infrastructure does not develop or continue as anticipated, including risks related to the sustainability of current AI-related capital expenditure levels by our hyperscale customers; our terminated merger with
Use of Non-GAAP Financial Measures
To supplement our unaudited consolidated financial statements presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including, but not limited to, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating expenses as a percentage of net revenue, non-GAAP income (loss) from operations, non-GAAP income (loss) from operations as percentage of revenue, non-GAAP income (loss) before income taxes, non-GAAP interest and other income (expense), non-GAAP income tax provision (benefit), non-GAAP net income (loss), non-GAAP basic and diluted earnings or income (loss) per share, and non-GAAP diluted share count. These supplemental measures exclude the effects of (i) stock-based compensation expense; (ii) accruals related to our performance-based bonus plans, which we intend to settle, or have settled, in shares of our common stock; (iii) amortization of purchased intangible assets; (iv) research and development funded by others; (v) acquisition and integration costs related to our acquisitions, if any, including costs incurred related to the termination of the previously pending (now terminated) merger with
We believe that non-GAAP financial measures can provide useful information to both management and investors by excluding certain non-cash and other one-time expenses that we believe are not indicative of our core operating results. Among other uses, our management uses non-GAAP measures to compare our performance relative to forecasts and strategic plans and to benchmark our performance externally against competitors. In addition, management’s incentive compensation will be determined in part using these non-GAAP measures because we believe non-GAAP measures better reflect our core operating performance.
The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:
Stock-based compensation expense relates to equity incentive awards granted to our employees, directors, and consultants. Our equity incentive plans are important components of our employee incentive compensation arrangements and are reflected as expenses in our GAAP results. Stock-based compensation expense has been and will continue to be a significant recurring expense for
Performance-based equity consists of accruals related to our executive and non-executive bonus programs and have been excluded from our non-GAAP net income or loss for all periods reported. Bonus payments for the 2025 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in
Expenses incurred in relation to acquisitions and other include amortization of purchased intangible assets resulting from acquisitions, acquisition and integration costs primarily consisting of professional and consulting fees, including costs incurred related to the terminated merger with
Research and development funded by others represents proceeds received under contracts for jointly funded R&D projects to develop technology that may be commercialized into a product in the future. Initially such proceeds may not yet be recognized in GAAP results if, pursuant to contract terms, the Company may be required to repay all or a portion of the funds provided by the other party under certain conditions. Management believes it is not probable that it will trigger such conditions. Once such conditions have been resolved, the proceeds are recognized in GAAP results, and accordingly, reversed from non-GAAP results.
Restructuring charges incurred are related to our restructuring plans which eliminate redundancies and primarily include severance and restructuring costs related to impairment of leased right-of-use assets or from exiting certain facilities and cancellation of contracts.
Other expense includes accretion of discounts on obligations recorded as a result of abandoned leased facilities for which we continue to be obligated to pay but from which we will receive no future benefit.
Income tax benefits and expense adjustments are those that do not affect cash income taxes payable.
Reconciliations of non-GAAP measures for the historic periods disclosed in this press release appear below. Because of the inherent uncertainty associated with our ability to project certain future charges, particularly stock-based compensation and related tax effects and potential impairments, we are unable to predict such charges or their probable significance without unreasonable effort. Accordingly, in reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, we have not provided a reconciliation for non-GAAP guidance provided for the fourth quarter 2026.
About
MXL is MaxLinear’s registered trademark. Other trademarks appearing herein are the property of their respective owners.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) | |||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Net revenue | $ | 218,057 |
|
| $ | 168,847 |
|
| $ | 126,459 |
|
| $ | 524,092 |
|
| $ | 331,205 |
|
Cost of net revenue |
| 89,987 |
|
|
| 71,184 |
|
|
| 54,558 |
|
|
| 219,475 |
|
|
| 143,948 |
|
Gross profit |
| 128,070 |
|
|
| 97,663 |
|
|
| 71,901 |
|
|
| 304,617 |
|
|
| 187,257 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||||||||
Research and development |
| 60,642 |
|
|
| 56,033 |
|
|
| 54,252 |
|
|
| 169,837 |
|
|
| 156,908 |
|
Selling, general and administrative |
| 36,947 |
|
|
| 45,751 |
|
|
| 47,674 |
|
|
| 125,155 |
|
|
| 117,624 |
|
Restructuring charges |
| 254 |
|
|
| 64 |
|
|
| 11,264 |
|
|
| 792 |
|
|
| 24,723 |
|
Total operating expenses |
| 97,843 |
|
|
| 101,848 |
|
|
| 113,190 |
|
|
| 295,784 |
|
|
| 299,255 |
|
Income (loss) from operations |
| 30,227 |
|
|
| (4,185 | ) |
|
| (41,289 | ) |
|
| 8,833 |
|
|
| (111,998 | ) |
Interest income |
| 465 |
|
|
| 474 |
|
|
| 874 |
|
|
| 1,572 |
|
|
| 2,550 |
|
Interest expense |
| (2,692 | ) |
|
| (2,269 | ) |
|
| (2,649 | ) |
|
| (7,158 | ) |
|
| (7,665 | ) |
Other income (expense), net |
| 170 |
|
|
| (570 | ) |
|
| (324 | ) |
|
| (279 | ) |
|
| (5,978 | ) |
Total other income (expense), net |
| (2,057 | ) |
|
| (2,365 | ) |
|
| (2,099 | ) |
|
| (5,865 | ) |
|
| (11,093 | ) |
Income (loss) before income taxes |
| 28,170 |
|
|
| (6,550 | ) |
|
| (43,388 | ) |
|
| 2,968 |
|
|
| (123,091 | ) |
Income tax provision (benefit) |
| (732 | ) |
|
| (8,310 | ) |
|
| 2,097 |
|
|
| 17,443 |
|
|
| (1,307 | ) |
Net income (loss) | $ | 28,902 |
|
| $ | 1,760 |
|
| $ | (45,485 | ) |
| $ | (14,475 | ) |
| $ | (121,784 | ) |
Net income (loss) per share: |
|
|
|
|
|
|
|
|
| ||||||||||
Basic | $ | 0.32 |
|
| $ | 0.02 |
|
| $ | (0.52 | ) |
| $ | (0.16 | ) |
| $ | (1.41 | ) |
Diluted | $ | 0.30 |
|
| $ | 0.02 |
|
| $ | (0.52 | ) |
| $ | (0.16 | ) |
| $ | (1.41 | ) |
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|
| ||||||||||
Basic |
| 90,816 |
|
|
| 90,043 |
|
|
| 87,186 |
|
|
| 89,497 |
|
|
| 86,368 |
|
Diluted |
| 97,714 |
|
|
| 97,333 |
|
|
| 87,186 |
|
|
| 89,497 |
|
|
| 86,368 |
|
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS (in thousands, except per share data) | |||||||||||||||||||
Three Months Ended |
| Nine Months Ended | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP gross profit | $ | 128,070 |
|
| $ | 97,663 |
|
| $ | 71,901 |
|
| $ | 304,617 |
|
| $ | 187,257 |
|
Stock-based compensation |
| 123 |
|
|
| 130 |
|
|
| 164 |
|
|
| 404 |
|
|
| 601 |
|
Performance-based equity |
| 84 |
|
|
| 84 |
|
|
| 136 |
|
|
| 223 |
|
|
| 247 |
|
Amortization of purchased intangible assets |
| 2,528 |
|
|
| 2,529 |
|
|
| 2,582 |
|
|
| 7,639 |
|
|
| 7,746 |
|
Non-GAAP gross profit |
| 130,805 |
|
|
| 100,406 |
|
|
| 74,783 |
|
|
| 312,883 |
|
|
| 195,851 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP gross margin |
| 58.7 | % |
|
| 57.8 | % |
|
| 56.9 | % |
|
| 58.1 | % |
|
| 56.5 | % |
Non-GAAP gross margin |
| 60.0 | % |
|
| 59.5 | % |
|
| 59.1 | % |
|
| 59.7 | % |
|
| 59.1 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP operating expenses |
| 97,843 |
|
|
| 101,848 |
|
|
| 113,190 |
|
|
| 295,784 |
|
|
| 299,255 |
|
Stock-based compensation |
| (19,702 | ) |
|
| (27,348 | ) |
|
| (21,347 | ) |
|
| (66,927 | ) |
|
| (56,934 | ) |
Performance-based equity |
| (9,093 | ) |
|
| (9,214 | ) |
|
| (11,111 | ) |
|
| (26,902 | ) |
|
| (23,719 | ) |
Amortization of purchased intangible assets |
| (206 | ) |
|
| (207 | ) |
|
| (350 | ) |
|
| (619 | ) |
|
| (1,533 | ) |
Acquisition and integration and other costs |
| (2,073 | ) |
|
| (2,217 | ) |
|
| (9,572 | ) |
|
| (10,815 | ) |
|
| (16,860 | ) |
Research and development funded by others |
| — |
|
|
| — |
|
|
| — |
|
|
| (500 | ) |
|
| (1,000 | ) |
Restructuring charges |
| (254 | ) |
|
| (64 | ) |
|
| (11,264 | ) |
|
| (792 | ) |
|
| (24,723 | ) |
Non-GAAP operating expenses |
| 66,515 |
|
|
| 62,798 |
|
|
| 59,546 |
|
|
| 189,229 |
|
|
| 174,486 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP income (loss) from operations |
| 30,227 |
|
|
| (4,185 | ) |
|
| (41,289 | ) |
|
| 8,833 |
|
|
| (111,998 | ) |
Total non-GAAP adjustments |
| 34,063 |
|
|
| 41,793 |
|
|
| 56,526 |
|
|
| 114,821 |
|
|
| 133,363 |
|
Non-GAAP income from operations |
| 64,290 |
|
|
| 37,608 |
|
|
| 15,237 |
|
|
| 123,654 |
|
|
| 21,365 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP operating margin |
| 13.9 | % |
|
| (2.5 | )% |
|
| (32.7 | )% |
|
| 1.7 | % |
|
| (33.8 | )% |
Non-GAAP operating margin |
| 29.5 | % |
|
| 22.3 | % |
|
| 12.1 | % |
|
| 23.6 | % |
|
| 6.5 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP interest and other income (expense), net |
| (2,057 | ) |
|
| (2,365 | ) |
|
| (2,099 | ) |
|
| (5,865 | ) |
|
| (11,093 | ) |
Non-recurring interest and other income (expense), net |
| 41 |
|
|
| 62 |
|
|
| 298 |
|
|
| 207 |
|
|
| 689 |
|
Non-GAAP interest and other income (expense), net |
| (2,016 | ) |
|
| (2,303 | ) |
|
| (1,801 | ) |
|
| (5,658 | ) |
|
| (10,404 | ) |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP income (loss) before income taxes |
| 28,170 |
|
|
| (6,550 | ) |
|
| (43,388 | ) |
|
| 2,968 |
|
|
| (123,091 | ) |
Total non-GAAP adjustments |
| 34,104 |
|
|
| 41,855 |
|
|
| 56,824 |
|
|
| 115,028 |
|
|
| 134,052 |
|
Non-GAAP income before income taxes |
| 62,274 |
|
|
| 35,305 |
|
|
| 13,436 |
|
|
| 117,996 |
|
|
| 10,961 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP income tax provision (benefit) |
| (732 | ) |
|
| (8,310 | ) |
|
| 2,097 |
|
|
| 17,443 |
|
|
| (1,307 | ) |
Adjustment for non-cash tax benefits/expenses |
| 2,232 |
|
|
| 9,310 |
|
|
| (797 | ) |
|
| (13,943 | ) |
|
| 2,747 |
|
Non-GAAP income tax provision |
| 1,500 |
|
|
| 1,000 |
|
|
| 1,300 |
|
|
| 3,500 |
|
|
| 1,440 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP net income (loss) |
| 28,902 |
|
|
| 1,760 |
|
|
| (45,485 | ) |
|
| (14,475 | ) |
|
| (121,784 | ) |
Total non-GAAP adjustments before income taxes |
| 34,104 |
|
|
| 41,855 |
|
|
| 56,824 |
|
|
| 115,028 |
|
|
| 134,052 |
|
Less: total tax adjustments |
| 2,232 |
|
|
| 9,310 |
|
|
| (797 | ) |
|
| (13,943 | ) |
|
| 2,747 |
|
Non-GAAP net income | $ | 60,774 |
|
| $ | 34,305 |
|
| $ | 12,136 |
|
| $ | 114,496 |
|
| $ | 9,521 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Shares used in computing GAAP and non-GAAP basic net income per share |
| 90,816 |
|
|
| 90,043 |
|
|
| 87,186 |
|
|
| 89,497 |
|
|
| 86,368 |
|
Shares used in computing GAAP diluted net income (loss) per share |
| 97,714 |
|
|
| 97,333 |
|
|
| 87,186 |
|
|
| 89,497 |
|
|
| 86,368 |
|
Dilutive common stock equivalents |
| — |
|
|
| — |
|
|
| 671 |
|
|
| 5,484 |
|
|
| 600 |
|
Shares used in computing non-GAAP diluted net income per share |
| 97,714 |
|
|
| 97,333 |
|
|
| 87,857 |
|
|
| 94,981 |
|
|
| 86,968 |
|
Non-GAAP basic net income per share | $ | 0.67 |
|
| $ | 0.38 |
|
| $ | 0.14 |
|
| $ | 1.28 |
|
| $ | 0.11 |
|
Non-GAAP diluted net income per share | $ | 0.62 |
|
| $ | 0.35 |
|
| $ | 0.14 |
|
| $ | 1.21 |
|
| $ | 0.11 |
|
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) | |||||||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Operating Activities |
|
|
|
|
|
|
|
|
| ||||||||||
Net income (loss) | $ | 28,902 |
|
| $ | 1,760 |
|
| $ | (45,485 | ) |
| $ | (14,475 | ) |
| $ | (121,784 | ) |
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
| ||||||||||
Amortization and depreciation |
| 8,853 |
|
|
| 9,011 |
|
|
| 8,990 |
|
|
| 26,983 |
|
|
| 27,572 |
|
Amortization of debt issuance costs and accretion of discount on debt and leases |
| 479 |
|
|
| 425 |
|
|
| 477 |
|
|
| 1,318 |
|
|
| 1,478 |
|
Stock-based compensation |
| 19,824 |
|
|
| 27,479 |
|
|
| 21,511 |
|
|
| 67,330 |
|
|
| 57,535 |
|
Deferred income taxes |
| (3,059 | ) |
|
| (10,231 | ) |
|
| 275 |
|
|
| 11,843 |
|
|
| (6,080 | ) |
Loss on disposal of property and equipment |
| 490 |
|
|
| 200 |
|
|
| 261 |
|
|
| 690 |
|
|
| 1,161 |
|
Reduction in the carrying amount of leased right-of-use assets |
| 1,721 |
|
|
| 1,795 |
|
|
| 1,848 |
|
|
| 5,336 |
|
|
| 5,632 |
|
Impairment of leased right-of-use assets |
| — |
|
|
| — |
|
|
| — |
|
|
| 233 |
|
|
| 427 |
|
(Gain) loss on extinguishment of lease liabilities |
| 3 |
|
|
| (328 | ) |
|
| — |
|
|
| (325 | ) |
|
| — |
|
(Gain) loss on foreign currency and other |
| (148 | ) |
|
| 466 |
|
|
| 211 |
|
|
| 99 |
|
|
| 5,672 |
|
Excess tax (benefits) deficiencies on stock-based awards |
| (1,886 | ) |
|
| (11,585 | ) |
|
| 1,931 |
|
|
| (12,501 | ) |
|
| 4,205 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| ||||||||||
Accounts receivable, net |
| (22,344 | ) |
|
| (10,182 | ) |
|
| 52,884 |
|
|
| (27,259 | ) |
|
| 32,530 |
|
Inventory |
| (8,232 | ) |
|
| (19,651 | ) |
|
| (298 | ) |
|
| (35,618 | ) |
|
| 4,014 |
|
Prepaid expenses and other assets |
| (45,667 | ) |
|
| (14,763 | ) |
|
| 1,173 |
|
|
| (68,168 | ) |
|
| 5,653 |
|
Accounts payable, accrued expenses and other current liabilities |
| 4,634 |
|
|
| 18,251 |
|
|
| (40,139 | ) |
|
| 3,925 |
|
|
| (15,546 | ) |
Accrued compensation |
| 7,262 |
|
|
| 11,690 |
|
|
| 15,047 |
|
|
| 28,473 |
|
|
| 26,896 |
|
Accrued price protection liability |
| (825 | ) |
|
| 3,660 |
|
|
| (5,681 | ) |
|
| 3,874 |
|
|
| (9,562 | ) |
Lease liabilities |
| (2,543 | ) |
|
| (2,748 | ) |
|
| (2,928 | ) |
|
| (8,028 | ) |
|
| (8,705 | ) |
Other long-term liabilities |
| (1,054 | ) |
|
| (440 | ) |
|
| 47 |
|
|
| (1,383 | ) |
|
| (1,885 | ) |
Net cash provided by (used in) operating activities |
| (13,590 | ) |
|
| 4,809 |
|
|
| 10,124 |
|
|
| (17,653 | ) |
|
| 9,213 |
|
Investing Activities |
|
|
|
|
|
|
|
|
| ||||||||||
Purchases of property and equipment |
| (5,940 | ) |
|
| (2,338 | ) |
|
| (5,729 | ) |
|
| (9,662 | ) |
|
| (8,890 | ) |
Purchases of intangible assets |
| (3,708 | ) |
|
| (810 | ) |
|
| (1,012 | ) |
|
| (5,373 | ) |
|
| (7,219 | ) |
Funding of convertible notes receivable |
| — |
|
|
| — |
|
|
| — |
|
|
| (2,000 | ) |
|
| — |
|
Net cash used in investing activities |
| (9,648 | ) |
|
| (3,148 | ) |
|
| (6,741 | ) |
|
| (17,035 | ) |
|
| (16,109 | ) |
Financing Activities |
|
|
|
|
|
|
|
|
| ||||||||||
Proceeds from borrowings under revolving credit facility |
| 40,000 |
|
|
| 20,000 |
|
|
| — |
|
|
| 60,000 |
|
|
| — |
|
Repayment of borrowings under revolving credit facility |
| — |
|
|
| (20,000 | ) |
|
| — |
|
|
| (20,000 | ) |
|
| — |
|
Proceeds from funding arrangement |
| — |
|
|
| 2,000 |
|
|
| — |
|
|
| 8,000 |
|
|
| — |
|
Payment of debt issuance costs |
| — |
|
|
| (479 | ) |
|
| — |
|
|
| (479 | ) |
|
| — |
|
Net proceeds from issuance of common stock, net of costs |
| — |
|
|
| 3,804 |
|
|
| 27 |
|
|
| 3,804 |
|
|
| 2,167 |
|
Minimum tax withholding paid on behalf of employees for restricted stock units |
| (94 | ) |
|
| (3,716 | ) |
|
| (12 | ) |
|
| (7,532 | ) |
|
| (2,213 | ) |
Net cash provided by (used in) financing activities |
| 39,906 |
|
|
| 1,609 |
|
|
| 15 |
|
|
| 43,793 |
|
|
| (46 | ) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
| (536 | ) |
|
| 530 |
|
|
| (388 | ) |
|
| (653 | ) |
|
| 602 |
|
Increase (decrease) in cash, cash equivalents and restricted cash |
| 16,132 |
|
|
| 3,800 |
|
|
| 3,010 |
|
|
| 8,452 |
|
|
| (6,340 | ) |
Cash, cash equivalents and restricted cash at beginning of period |
| 93,732 |
|
|
| 89,932 |
|
|
| 110,253 |
|
|
| 101,412 |
|
|
| 119,603 |
|
Cash, cash equivalents and restricted cash at end of period | $ | 109,864 |
|
| $ | 93,732 |
|
| $ | 113,263 |
|
| $ | 109,864 |
|
| $ | 113,263 |
|
UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) | ||||||||
|
|
| ||||||
Assets |
|
|
|
|
| |||
Current assets: |
|
|
|
|
| |||
Cash and cash equivalents | $ | 81,085 |
| $ | 64,814 |
| $ | 111,859 |
Short-term restricted cash |
| 1,359 |
|
| 1,492 |
|
| 1,380 |
Accounts receivable, net |
| 73,381 |
|
| 51,037 |
|
| 52,934 |
Inventory |
| 113,722 |
|
| 105,490 |
|
| 86,329 |
Prepaid expenses and other current assets |
| 121,648 |
|
| 75,829 |
|
| 31,630 |
Total current assets |
| 391,195 |
|
| 298,662 |
|
| 284,132 |
Long-term restricted cash |
| 27,420 |
|
| 27,426 |
|
| 24 |
Property and equipment, net |
| 41,276 |
|
| 41,207 |
|
| 50,865 |
Leased right-of-use assets |
| 18,095 |
|
| 19,724 |
|
| 14,624 |
Intangible assets, net |
| 44,046 |
|
| 43,780 |
|
| 52,066 |
| 318,588 |
|
| 318,588 |
|
| 318,588 | |
Deferred tax assets |
| 65,419 |
|
| 62,361 |
|
| 74,764 |
Other long-term assets |
| 10,390 |
|
| 10,823 |
|
| 13,070 |
Total assets | $ | 916,429 |
| $ | 822,571 |
| $ | 808,133 |
|
|
|
|
|
| |||
Liabilities and stockholders’ equity |
|
|
|
|
| |||
Current liabilities | $ | 176,421 |
| $ | 168,124 |
| $ | 183,551 |
Long-term lease liabilities |
| 13,776 |
|
| 15,465 |
|
| 12,133 |
Long-term debt |
| 164,062 |
|
| 123,926 |
|
| 123,461 |
Other long-term liabilities |
| 29,161 |
|
| 30,216 |
|
| 24,261 |
Stockholders’ equity |
| 533,009 |
|
| 484,840 |
|
| 464,727 |
Total liabilities and stockholders’ equity | $ | 916,429 |
| $ | 822,571 |
| $ | 808,133 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261022237641/en/
lgreen@maxlinear.com
Source: