Overview Financials News + Filings Key Docs Charts Holdings Ownership Insiders
|
|
MAXLINEAR, INC (MXL)
|
Add to portfolio |
|
|
|
| Price: |
$76.98
| | Metrics |
| OS: |
78.3
|
M
| |
18
|
% ROE
|
| Market cap: |
$6.03
|
B
| |
45
|
% ROIC
|
|
Net debt:
|
$11.2
|
M
| |
0.0
|
x Debt/EBITDA
|
|
EV:
|
$6.04
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$232
|
M
| |
26.1
|
x EV/EBITDA
|
|
EBIT
|
$141
|
M
| |
42.9
|
x EV/EBIT
|
| EPS |
$1.28
| |
59.9
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
| Revenues | 892.4 | 478.6 | 317.2 | 385.0 | 420.3 | 387.8 | 300.4 | 133.1 |
| Revenue growth | 86.5% | 50.9% | -17.6% | -8.4% | 8.4% | 29.1% | 125.6% | 11.3% |
| Cost of goods sold | 396.6 | 265.8 | 149.5 | 176.2 | 212.4 | 157.8 | 144.9 | 51.2 |
| Gross profit | 495.8 | 212.8 | 167.7 | 208.8 | 208.0 | 230.0 | 155.4 | 82.0 |
| Gross margin | 55.6% | 44.5% | 52.9% | 54.2% | 49.5% | 59.3% | 51.7% | 61.6% |
| Selling, general and administrative | 149.9 | 130.0 | 88.8 | 101.8 | 105.8 | 64.5 | 78.0 | 34.2 |
| Research and development | 278.4 | 180.0 | 98.3 | 120.0 | 112.3 | 97.7 | 85.4 | 56.6 |
| EBITA | 134.2 | -35.9 | 37.6 | 54.9 | 44.5 | 83.9 | 0.4 | -8.5 |
| EBITA margin | 15.0% | -7.5% | 11.9% | 14.3% | 10.6% | 21.6% | 0.1% | -6.4% |
| Amortization of intangibles | 66.7 | 61.3 | 57.0 | 67.9 | 54.7 | 16.1 | 29.9 | 0.4 |
| EBIT | 67.4 | -97.2 | -19.4 | -13.1 | -10.1 | 67.8 | -29.6 | -8.9 |
| EBIT margin | 7.6% | -20.3% | -6.1% | -3.4% | -2.4% | 17.5% | -9.8% | -6.7% |
| Pre-tax income | 47.9 | -114.9 | -32.5 | -32.9 | -34.0 | 63.7 | -42.9 | -8.7 |
| Income taxes | 5.9 | -16.3 | -12.6 | -6.7 | -24.8 | 2.4 | -0.6 | -1.7 |
| Tax rate | 12.3% | 14.2% | 38.7% | 20.3% | 73.0% | 3.8% | 1.3% | 19.5% |
| Net income | 42.0 | -98.6 | -19.9 | -26.2 | -9.2 | 61.3 | -42.3 | -7.0 |
| Net margin | 4.7% | -20.6% | -6.3% | -6.8% | -2.2% | 15.8% | -14.1% | -5.3% |
| |
| Diluted EPS | $0.53 | ($1.35) | ($0.28) | ($0.38) | ($0.14) | $0.91 | ($0.79) | ($0.19) |
| Shares outstanding (diluted) | 79.7 | 73.1 | 71.0 | 68.5 | 66.3 | 67.7 | 53.4 | 36.5 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|