Upgrade to SI Premium - Free Trial

MaxLinear, Inc. Announces Fourth Quarter 2021 Financial Results

February 2, 2022 4:05 PM

CARLSBAD, Calif.--(BUSINESS WIRE)-- MaxLinear, Inc. (NASDAQ: MXL), a leading provider of RF, analog, digital and mixed-signal integrated circuits, today announced financial results for the fourth quarter ended December 31, 2021.

Fourth Quarter Financial Highlights

GAAP basis:

Non-GAAP basis:

Management Commentary

“In the fourth quarter, revenue was up 8% sequentially and up 27% year-over-year, driven by strong growth across our connectivity, broadband and infrastructure markets. Wi-Fi grew 40% sequentially and we exited Q4 on a $100 million annualized revenue run rate which we expect to build upon through 2022. Non-GAAP gross margin for Q4 improved to 61.7% driven by product mix shift towards higher value products. We are excited about our prospects for continued future growth driven by our comprehensive product portfolio, and the accelerating pace of new product launches particularly in connectivity, fiber-to-the home broadband, optical, and wireless infrastructure markets,” commented Kishore Seendripu, Ph.D., Chairman and CEO.

First Quarter 2022 Business Outlook

The company expects revenue in the first quarter 2022 to be approximately $255 million to $265 million. The Company also estimates the following:

Webcast and Conference Call

MaxLinear will host its fourth quarter financial results conference call today, February 2, 2022 at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). To access this call, dial US toll free: 1-877-407-3109 / International: 1-201-493-6798. A live webcast of the conference call will be accessible from the investor relations section of the MaxLinear website at https://investors.maxlinear.com, and will be archived and available after the call at https://investors.maxlinear.com until February 16, 2022. A replay of the conference call will also be available until February 16, 2022 by dialing US toll free: 1-877-660-6853 / International: 1-201-612-7415 and Conference ID#: 13726224.

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 include, among others, statements concerning our future financial performance (including specifically our current guidance for first quarter 2022 revenue, gross margins, and operating expenses as well as statements with respect to confidence in the Company’s outlook for first quarter 2022) and statements concerning expectations of potential developments in our target markets, including (without limitation) management’s views with respect to the prospects for and trends in our broadband, connectivity and infrastructure markets, and in particular, expectations concerning the development of our Wi-Fi market. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from any future 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. In particular, our future operating results are substantially dependent on our assumptions about market trends and conditions. Additional risks and uncertainties affecting our business and future operating results include, without limitation, increasing supply chain risks within our industry, including increases in shipping and material costs and substantial shipping delays resulting in extended lead-times; inflation trends in our supply chain and in the global economy generally; the on-going impact of the COVID-19 pandemic on our business, including the extent to which our broadband businesses will continue to benefit from work-from-home and similar initiatives as the pandemic abates; the impact of our indebtedness and limitations on our operating flexibility based on financial and operating covenants in the applicable term loan agreements, including (without limitation) debt covenant restrictions that may limit our ability to obtain additional financing, granting liens, undergoing certain fundamental changes, or making investments or certain restricted payments, and selling assets; risks associated with our ability to realize improved profitability from our Wi-Fi and Broadband assets business; intense competition in our industry; our dependence on a limited number of customers for a substantial portion of our revenues; potential uncertainties arising from continued consolidation among cable television and satellite operators in our target markets and continued consolidation among competitors within the semiconductor industry generally; our ability to develop and introduce new and enhanced products on a timely basis and achieve market acceptance of those products, particularly as we seek to expand outside of our historic markets; potential decreases in average selling prices for our products; risks relating to intellectual property protection and the prevalence of intellectual property litigation in our industry; our reliance on a limited number of third party manufacturers; our lack of long-term supply contracts and dependence on limited sources of supply, which may be adversely affected by the pandemic; uncertainties concerning how end user markets for our products will develop, including in particular markets we have entered more recently such as broadband and Wi-Fi and 5G wireless and fiber-optic data center high-speed interconnect infrastructure markets but also existing markets which we previously referred to as connected home; and uncertainties concerning the outcome of global trade negotiations, export control limitations, and heightened geopolitical risks generally.

In addition to these risks and uncertainties, investors should review the risks and uncertainties contained in our filings with the Securities and Exchange Commission (SEC), including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, and our Current Reports on Form 8-K, as well as the information to be set forth under the caption “Risk Factors” in MaxLinear’s Annual Report on Form 10-K for the year ended December 31, 2021, which we expect to file soon. All forward-looking statements are based on the estimates, projections and assumptions of management as of February 2, 2022, and MaxLinear is under no obligation (and expressly disclaims any such obligation) to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

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 non-GAAP gross margin, operating expenses, operating expenses as a percentage of revenue, income from operations as percentage of revenue, and diluted earnings per share. These supplemental measures exclude the effects of (i) stock-based compensation expense; (ii) accruals related to our performance based bonus plan for 2021, which we currently intend to settle in shares of our common stock; (iii) accruals related to our performance based bonus plan for 2020, which we settled in shares of common stock in 2021; (iv) amortization of inventory fair value adjustments; (v) amortization of purchased intangible assets; (vi) research and development funded by others; (vii) acquisition and integration costs related to our acquisitions; (viii) professional fees and settlement costs related to IP and commercial litigation matters; (ix) severance and other restructuring charges; (x) impairment losses on intangible assets; (xi) loss from extinguishment of debt; (xii) other non-recurring interest and other income (expenses), net attributable to acquisitions and (xiii) non-cash income tax benefits and expenses. These non-GAAP measures are not in accordance with and do not serve as an alternative for GAAP. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our GAAP results of operations. These non-GAAP measures should only be viewed in conjunction with corresponding GAAP measures. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance.

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 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 MaxLinear. While we include the dilutive impact of equity awards in weighted average shares outstanding, the expense associated with stock-based awards reflects a non-cash charge that we exclude from non-GAAP net income.

Bonuses under our executive and non-executive bonus programs have been excluded from our non-GAAP net income for all periods reported. Bonus payments for the 2020 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in February 2021. We currently expect that bonus awards under our fiscal 2021 program will be settled in common stock in the first quarter of fiscal 2022.

Expenses incurred in relation to acquisitions include amortization of purchased intangible assets, amortization of inventory fair value adjustments, acquisition and integration costs primarily consisting of professional and consulting fees, and amortization of discount on deferred purchase price payments to interest expense. Gains related to acquisitions include a gain on sale of an investment in a privately-held entity included in interest and other income.

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. Such proceeds have not yet been recognized in GAAP results as 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.

Impairment losses relate to certain intangible assets.

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.

Loss on extinguishment of debt is related to the charge-off of remaining unamortized debt discount and issuance costs on debt we repaid early with proceeds from a new term loan in June 2021.

Expenses incurred in relation to our intellectual property and commercial litigation include professional fees incurred.

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 future charges, particularly related to stock-based compensation and its related tax effects as well as potential impairments, we have not provided a reconciliation for non-GAAP guidance provided for the first quarter 2022.

About MaxLinear, Inc.

MaxLinear, Inc. (NASDAQ: MXL) is a leading provider of radio frequency (RF), analog, digital and mixed-signal integrated circuits for access and connectivity, wired and wireless infrastructure, and industrial and multi-market applications. MaxLinear is headquartered in Carlsbad, California. For more information, please visit www.maxlinear.com.

MXL is MaxLinear’s registered trademark. Other trademarks appearing herein are the property of their respective owners.

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

Three Months Ended

December 31, 2021

September 30, 2021

December 31, 2020

Net revenue

$

247,889

$

229,774

$

194,716

Cost of net revenue

106,112

99,981

111,629

Gross profit

141,777

129,793

83,087

Operating expenses:

Research and development

73,320

67,538

70,504

Selling, general and administrative

39,120

38,469

36,238

Total operating expenses

112,440

106,007

106,742

Income (loss) from operations

29,337

23,786

(23,655

)

Interest income

32

28

126

Interest expense

(2,400

)

(2,649

)

(4,724

)

Other income (expense), net

1,510

(105

)

(550

)

Total other income (expense), net

(858

)

(2,726

)

(5,148

)

Income (loss) before income taxes

28,479

21,060

(28,803

)

Income tax provision (benefit)

303

11,802

(4,131

)

Net income (loss)

$

28,176

$

9,258

$

(24,672

)

Net income (loss) per share:

Basic

$

0.37

$

0.12

$

(0.33

)

Diluted

$

0.35

$

0.12

$

(0.33

)

Shares used to compute net income (loss) per share:

Basic

76,755

76,582

74,335

Diluted

81,567

79,815

74,335

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

Years Ended

December 31, 2021

December 31, 2020

Net revenue

$

892,398

$

478,596

Cost of net revenue

396,566

265,798

Gross profit

495,832

212,798

Operating expenses:

Research and development

278,440

179,993

Selling, general and administrative

149,943

130,025

Impairment losses

86

Restructuring charges

2,204

3,833

Total operating expenses

430,587

313,937

Income (loss) from operations

65,245

(101,139

)

Interest income

78

409

Interest expense

(12,996

)

(12,952

)

Loss on extinguishment of debt

(5,221

)

Other income (expense), net

764

(1,170

)

Total other income (expense), net

(17,375

)

(13,713

)

Income (loss) before income taxes

47,870

(114,852

)

Income tax provision (benefit)

5,901

(16,259

)

Net income (loss)

$

41,969

$

(98,593

)

Net income (loss) per share:

Basic

$

0.55

$

(1.35

)

Diluted

$

0.53

$

(1.35

)

Shares used to compute net income (loss) per share:

Basic

76,037

73,133

Diluted

79,679

73,133

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Three Months Ended

December 31, 2021

September 30, 2021

December 31, 2020

Operating Activities

Net income (loss)

$

28,176

$

9,258

$

(24,672

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Amortization and depreciation

24,353

23,117

22,694

Amortization of inventory fair value adjustments

18,500

Amortization of debt issuance costs and accretion of discount on debt and leases

416

513

815

Stock-based compensation

16,415

16,022

14,540

Deferred income taxes

(4,640

)

6,866

(13,235

)

Loss on disposal of property and equipment

145

(Gain) loss on foreign currency and other

250

(24

)

914

Excess tax benefits on stock based awards

(2,046

)

(738

)

(147

)

Changes in operating assets and liabilities, net of effects of acquisitions:

Accounts receivable

(12,265

)

28,454

37,736

Inventory

(4,249

)

(28,844

)

(11,657

)

Prepaid expenses and other assets

(9,301

)

39

(4,597

)

Leased right-of-use assets

36

Accounts payable, accrued expenses and other current liabilities

(22,283

)

28,743

(10,099

)

Accrued compensation

9,746

8,616

9,485

Accrued price protection liability

(8,956

)

(5,319

)

29,280

Lease liabilities

(2,835

)

(2,723

)

(2,111

)

Other long-term liabilities

3,252

(48

)

6,787

Net cash provided by operating activities

16,033

84,077

74,269

Investing Activities

Purchases of property and equipment

(12,242

)

(9,624

)

(2,355

)

Purchases of intangible assets

(965

)

(5,504

)

(2,411

)

Cash used in acquisitions, net of cash acquired

(5,000

)

(7,500

)

Net cash used in investing activities

(18,207

)

(22,628

)

(4,766

)

Financing Activities

Payment of debt issuance cost

(29

)

(17

)

Repayment of debt

(20,000

)

(20,000

)

(17,188

)

Net proceeds from issuance of common stock

2,494

192

2,798

Minimum tax withholding paid on behalf of employees for restricted stock units

(2,068

)

(976

)

(643

)

Repurchase of common stock

(15,403

)

(1,008

)

Net cash used in financing activities

(35,006

)

(21,809

)

(15,033

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(1,636

)

(520

)

(1,178

)

Increase (decrease) in cash, cash equivalents and restricted cash

(38,816

)

39,120

53,292

Cash, cash equivalents and restricted cash at beginning of period

170,554

131,434

96,742

Cash, cash equivalents and restricted cash at end of period

$

131,738

$

170,554

$

150,034

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Years Ended

December 31, 2021

December 31, 2020

Operating Activities

Net income (loss)

$

41,969

$

(98,593

)

Adjustments to reconcile net income (loss) to cash provided by operating activities:

Amortization and depreciation

91,792

76,513

Impairment losses

86

Amortization of inventory fair value adjustments

32,945

Amortization of debt issuance costs and accretion of discount on debt and leases

3,000

2,201

Stock-based compensation

59,358

47,597

Deferred income taxes

(3,235

)

(18,488

)

Loss on disposal of property and equipment

533

Impairment of leasehold improvements

226

319

Impairment of leased right-of-use assets

429

1,508

Loss on extinguishment of debt

5,221

Loss on foreign currency

634

1,289

Excess tax benefits on stock-based awards

(7,415

)

(677

)

Changes in operating assets and liabilities, net of effects of acquisitions:

Accounts receivable

(51,690

)

(16,856

)

Inventory

(33,689

)

(31,837

)

Prepaid expenses and other assets

24,186

(38,954

)

Leased right-of-use assets

72

441

Accounts payable, accrued expenses and other current liabilities

12,771

57,094

Accrued compensation

33,595

32,606

Accrued price protection liability

(7,320

)

34,719

Lease liabilities

(9,905

)

(6,386

)

Other long-term liabilities

7,701

(1,934

)

Net cash provided by operating activities

168,233

73,593

Investing Activities

Purchases of property and equipment

(39,176

)

(12,487

)

Purchases of intangible assets

(7,581

)

(2,799

)

Cash used in acquisitions, net of cash acquired

(40,000

)

(160,000

)

Purchases of available-for-sale securities

(5,000

)

Net cash used in investing activities

(91,757

)

(175,286

)

Financing Activities

Proceeds from the issuance of debt

350,000

175,000

Payment of debt issuance cost

(4,173

)

(2,696

)

Repayment of debt

(409,813

)

(17,188

)

Net proceeds from issuance of common stock

8,780

8,068

Minimum tax withholding paid on behalf of employees for restricted stock units

(13,149

)

(3,535

)

Repurchase of common stock

(23,548

)

Net cash provided by (used in) financing activities

(91,903

)

159,649

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(2,869

)

(1,039

)

Increase (decrease) in cash, cash equivalents and restricted cash

(18,296

)

56,917

Cash, cash equivalents and restricted cash at beginning of period

150,034

93,117

Cash, cash equivalents and restricted cash at end of period

$

131,738

$

150,034

MAXLINEAR, INC.

UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

December 31, 2021

September 30, 2021

December 31, 2020

Assets

Current assets:

Cash and cash equivalents

$

130,572

$

169,424

$

148,901

Short-term restricted cash

105

107

115

Accounts receivable, net

119,724

106,867

67,442

Inventory

131,703

127,347

97,839

Prepaid expenses and other current assets

22,000

14,535

47,421

Total current assets

404,104

418,280

361,718

Long-term restricted cash

1,061

1,023

1,018

Property and equipment, net

60,924

53,022

39,470

Leased right-of-use assets

27,269

23,668

21,886

Intangible assets, net

152,540

163,894

207,266

Goodwill

306,668

302,828

302,828

Deferred tax assets

89,168

84,660

86,065

Other long-term assets

8,650

6,519

2,191

Total assets

$

1,050,384

$

1,053,894

$

1,022,442

Liabilities and stockholders’ equity

Current liabilities

$

207,395

$

231,274

$

233,661

Long-term lease liabilities

24,640

21,400

20,862

Long-term debt

306,153

326,027

363,592

Other long-term liabilities

22,998

17,650

13,210

Stockholders’ equity

489,198

457,543

391,117

Total liabilities and stockholders’ equity

$

1,050,384

$

1,053,894

$

1,022,442

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

Three Months Ended

December 31, 2021

September 30, 2021

December 31, 2020

GAAP gross profit

$

141,777

$

129,793

$

83,087

Stock-based compensation

152

151

160

Performance based equity

137

123

124

Amortization of inventory fair value adjustments

18,500

Amortization of purchased intangible assets

10,759

10,743

10,667

Non-GAAP gross profit

152,825

140,810

112,538

GAAP R&D expenses

73,320

67,538

70,504

Stock-based compensation

(8,243

)

(7,691

)

(7,410

)

Performance based equity

(8,224

)

(6,642

)

(6,124

)

Research and development funded by others

(2,000

)

Acquisition and integration costs

(25

)

Non-GAAP R&D expenses

54,828

53,205

56,970

GAAP SG&A expenses

39,120

38,469

36,238

Stock-based compensation

(8,020

)

(8,179

)

(6,970

)

Performance based equity

(3,934

)

(3,120

)

(2,991

)

Amortization of purchased intangible assets

(5,928

)

(5,811

)

(6,200

)

Acquisition and integration costs

(192

)

(135

)

(1,200

)

IP litigation costs, net

(32

)

Non-GAAP SG&A expenses

21,046

21,224

18,845

GAAP income (loss) from operations

29,337

23,786

(23,655

)

Total non-GAAP adjustments

47,614

42,595

60,378

Non-GAAP income from operations

76,951

66,381

36,723

GAAP interest and other income (expense), net

(858

)

(2,726

)

(5,148

)

Non-recurring interest and other income (expense), net

(1,893

)

73

384

Non-GAAP interest and other income (expense), net

(2,751

)

(2,653

)

(4,764

)

GAAP income (loss) before income taxes

28,479

21,060

(28,803

)

Total non-GAAP adjustments

45,721

42,668

60,762

Non-GAAP income before income taxes

74,200

63,728

31,959

GAAP income tax provision (benefit)

303

11,802

(4,131

)

Adjustment for non-cash tax benefits/expenses

4,149

(7,979

)

6,048

Non-GAAP income tax provision

4,452

3,823

1,917

GAAP net income (loss)

28,176

9,258

(24,672

)

Total non-GAAP adjustments before income taxes

45,721

42,668

60,762

Less: total tax adjustments

4,149

(7,979

)

6,048

Non-GAAP net income

$

69,748

$

59,905

$

30,042

Shares used in computing non-GAAP basic net income per share

76,755

76,582

74,335

Shares used in computing non-GAAP diluted net income per share

81,567

79,815

77,926

Non-GAAP basic net income per share

$

0.91

$

0.78

$

0.40

Non-GAAP diluted net income per share

$

0.86

$

0.75

$

0.39

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

Years Ended

December 31, 2021

December 31, 2020

GAAP gross profit

$

495,832

$

212,798

Stock-based compensation

620

577

Performance based equity

469

482

Amortization of inventory fair value adjustments

32,945

Amortization of purchased intangible assets

42,992

37,730

Non-GAAP gross profit

539,913

284,532

GAAP R&D expenses

278,440

179,993

Stock-based compensation

(30,364

)

(22,252

)

Performance based equity

(27,713

)

(16,118

)

Research and development funded by others

(5,800

)

Acquisition and integration costs

(155

)

Non-GAAP R&D expenses

214,408

141,623

GAAP SG&A expenses

149,943

130,025

Stock-based compensation

(28,374

)

(24,172

)

Performance based equity

(12,301

)

(8,262

)

Amortization of purchased intangible assets

(23,625

)

(23,529

)

Acquisition and integration costs

(1,913

)

(14,322

)

IP litigation costs, net

(11

)

(181

)

Non-GAAP SG&A expenses

83,719

59,559

GAAP impairment losses

86

Impairment losses

(86

)

Non-GAAP impairment losses

GAAP restructuring expenses

2,204

3,833

Restructuring charges

(2,204

)

(3,833

)

Non-GAAP restructuring expenses

GAAP income (loss) from operations

65,245

(101,139

)

Total non-GAAP adjustments

176,541

184,489

Non-GAAP income from operations

241,786

83,350

GAAP loss on extinguishment of debt

(5,221

)

Loss on extinguishment of debt

5,221

Non-GAAP loss on extinguishment of debt

GAAP interest and other income (expense), net

(12,154

)

(13,713

)

Non-recurring interest and other income (expense), net

(1,377

)

384

Non-GAAP interest and other income (expense), net

(13,531

)

(13,329

)

GAAP income (loss) before income taxes

47,870

(114,852

)

Total non-GAAP adjustments

180,385

184,873

Non-GAAP income before income taxes

228,255

70,021

GAAP income tax provision (benefit)

5,901

(16,259

)

Adjustment for non-cash tax benefits/expenses

7,794

20,460

Non-GAAP income tax provision

13,695

4,201

GAAP net income (loss)

41,969

(98,593

)

Total non-GAAP adjustments before income taxes

180,385

184,873

Less: total tax adjustments

7,794

20,460

Non-GAAP net income

$

214,560

$

65,820

Shares used in computing non-GAAP basic net income per share

76,037

73,133

Shares used in computing non-GAAP diluted net income per share

79,679

74,928

Non-GAAP basic net income per share

$

2.82

$

0.90

Non-GAAP diluted net income per share

$

2.69

$

0.88

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

Three Months Ended

December 31, 2021

September 30, 2021

December 31, 2020

GAAP gross profit

57.2%

56.5%

42.7%

Stock-based compensation

0.1%

0.1%

0.1%

Performance based equity

0.1%

0.1%

0.1%

Amortization of inventory fair value adjustments

—%

—%

9.5%

Amortization of purchased intangible assets

4.3%

4.7%

5.5%

Non-GAAP gross profit

61.7%

61.3%

57.8%

GAAP R&D expenses

29.6%

29.4%

36.2%

Stock-based compensation

(3.3) %

(3.4) %

(3.8) %

Performance based equity

(3.3) %

(2.9) %

(3.1) %

Research and development funded by others

(0.8) %

—%

—%

Acquisition and integration costs

—%

—%

—%

Non-GAAP R&D expenses

22.1%

23.2%

29.3%

GAAP SG&A expenses

15.8%

16.7%

18.6%

Stock-based compensation

(3.2) %

(3.6) %

(3.6) %

Performance based equity

(1.6) %

(1.4) %

(1.5) %

Amortization of purchased intangible assets

(2.4) %

(2.5) %

(3.2) %

Acquisition and integration costs

(0.1) %

(0.1) %

(0.6) %

IP litigation costs, net

—%

—%

—%

Non-GAAP SG&A expenses

8.5%

9.2%

9.7%

GAAP income (loss) from operations

11.8%

10.4%

(12.2) %

Total non-GAAP adjustments

19.2%

18.5%

31.0%

Non-GAAP income from operations

31.0%

28.9%

18.9%

GAAP interest and other income (expense), net

(0.4) %

(1.2) %

(2.6) %

Non-recurring interest and other income (expense), net

(0.8) %

—%

0.2%

Non-GAAP interest and other income (expense), net

(1.1) %

(1.2) %

(2.5) %

GAAP income (loss) before income taxes

11.5%

9.2%

(14.8) %

Total non-GAAP adjustments before income taxes

18.4%

18.6%

31.2%

Non-GAAP income before income taxes

29.9%

27.7%

16.4%

GAAP income tax provision (benefit)

0.1%

5.1%

(2.1) %

Adjustment for non-cash tax benefits/expenses

1.7%

(3.5) %

3.1%

Non-GAAP income tax provision

1.8%

1.7%

1.0%

GAAP net income (loss)

11.4%

4.0%

(12.7) %

Total non-GAAP adjustments before income taxes

18.4%

18.6%

31.2%

Less: total tax adjustments

1.7%

(3.5) %

3.1%

Non-GAAP net income

28.1%

26.1%

15.4%

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

Years Ended

December 31, 2021

December 31, 2020

GAAP gross profit

55.6%

44.5%

Stock-based compensation

0.1%

0.1%

Performance based equity

0.1%

0.1%

Amortization of inventory fair value adjustments

—%

6.9%

Amortization of purchased intangible assets

4.8%

7.9%

Non-GAAP gross profit

60.5%

59.5%

GAAP R&D expenses

31.2%

37.6%

Stock-based compensation

(3.4) %

(4.7) %

Performance based equity

(3.1) %

(3.4) %

Research and development funded by others

(0.7) %

—%

Acquisition and integration costs

—%

—%

Non-GAAP R&D expenses

24.0%

29.6%

GAAP SG&A expenses

16.8%

27.2%

Stock-based compensation

(3.2) %

(5.1) %

Performance based equity

(1.4) %

(1.7) %

Amortization of purchased intangible assets

(2.7) %

(4.9) %

Acquisition and integration costs

(0.2) %

(3.0) %

IP litigation costs, net

—%

—%

Non-GAAP SG&A expenses

9.4%

12.4%

GAAP impairment losses

—%

0.02%

Impairment losses

—%

(0.02) %

Non-GAAP impairment losses

—%

—%

GAAP restructuring expenses

0.3%

0.8%

Restructuring charges

(0.3) %

(0.8) %

Non-GAAP restructuring expenses

—%

—%

GAAP income (loss) from operations

7.3%

(21.1) %

Total non-GAAP adjustments

19.8%

38.5%

Non-GAAP income from operations

27.1%

17.4%

GAAP loss on extinguishment of debt

(0.6) %

—%

Loss on extinguishment of debt

0.6%

—%

Non-GAAP loss on extinguishment of debt

—%

—%

GAAP interest and other income (expense), net

(1.4) %

(2.9) %

Non-recurring interest and other income (expense), net

(0.2) %

0.1%

Non-GAAP interest and other income (expense), net

(1.5) %

(2.8) %

GAAP income (loss) before income taxes

5.4%

(24.0) %

Total non-GAAP adjustments

20.2%

38.6%

Non-GAAP income before income taxes

25.6%

14.6%

GAAP income tax provision (benefit)

0.7%

(3.4) %

Adjustment for non-cash tax benefits/expenses

0.9%

4.3%

Non-GAAP income tax provision

1.5%

0.9%

GAAP net income (loss)

4.7%

(20.6) %

Total non-GAAP adjustments before income taxes

20.2%

38.6%

Less: total tax adjustments

0.9%

4.3%

Non-GAAP net income

24.0%

13.8%

MaxLinear, Inc. Investor Relations Contact:

Steven Litchfield

Tel: 949-333-0080

[email protected]

Source: MaxLinear, Inc.

Categories

Business Wire Press Releases

Next Articles