MaxLinear, Inc. Announces Third Quarter 2020 Financial Results

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 most recent Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC on February 5, 2020, our Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 filed with the SEC on July 23, 2020, 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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, which we expect to file shortly. All forward-looking statements are based on the estimates, projections and assumptions of management as of November 5, 2020, 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 2020, which we currently intend to settle in shares of our common stock; (iii) accruals related to our performance based bonus plan for 2019, which we settled in shares of common stock in 2020; (iv) amortization of purchased intangible assets and inventory step-up to fair value; (v) depreciation of fixed assets step-up to fair value; (vi) acquisition and integration costs related to our acquisitions; (vii) professional fees and settlement costs related to IP and commercial litigation matters; (viii) severance and other restructuring charges; (ix) impairment losses on intangible assets; and (x) 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 2019 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in March 2020. We currently expect that bonus awards under our fiscal 2020 program will be settled in common stock in the first quarter of fiscal 2021.

Expenses incurred in relation to acquisitions primarily include amortization of purchased intangible assets and step-up of inventory and fixed assets to fair value, and acquisition and integration costs primarily consisting of professional and consulting fees.

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.

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 fourth quarter 2020.

About MaxLinear, Inc.

MaxLinear, Inc. (NYSE: 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

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

Net revenue

$

156,633

 

 

 

$

65,220

 

 

 

$

80,020

 

 

Cost of net revenue

90,427

 

 

 

32,477

 

 

 

38,116

 

 

Gross profit

66,206

 

 

 

32,743

 

 

 

41,904

 

 

Operating expenses:

 

 

 

 

 

Research and development

55,816

 

 

 

27,984

 

 

 

23,174

 

 

Selling, general and administrative

41,685

 

 

 

27,470

 

 

 

21,920

 

 

Restructuring charges

3,280

 

 

 

64

 

 

 

144

 

 

Total operating expenses

100,781

 

 

 

55,518

 

 

 

45,238

 

 

Loss from operations

(34,575

)

 

 

(22,775

)

 

 

(3,334

)

 

Interest income

27

 

 

 

31

 

 

 

214

 

 

Interest expense

(3,569

)

 

 

(2,183

)

 

 

(2,718

)

 

Other income (expense), net

(719

)

 

 

(81

)

 

 

1,098

 

 

Total interest and other income (expense), net

(4,261

)

 

 

(2,233

)

 

 

(1,406

)

 

Loss before income taxes

(38,836

)

 

 

(25,008

)

 

 

(4,740

)

 

Income tax benefit

(2,191

)

 

 

(3,201

)

 

 

(26

)

 

Net loss

$

(36,645

)

 

 

$

(21,807

)

 

 

$

(4,714

)

 

Net loss per share:

 

 

 

 

 

Basic

$

(0.50

)

 

 

$

(0.30

)

 

 

$

(0.07

)

 

Diluted

$

(0.50

)

 

 

$

(0.30

)

 

 

$

(0.07

)

 

Shares used to compute net loss per share:

 

 

 

 

 

Basic

73,402

 

 

 

72,740

 

 

 

71,366

 

 

Diluted

73,402

 

 

 

72,740

 

 

 

71,366

 

 

 

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

Nine Months Ended

 

September 30, 2020

 

September 30, 2019

Net revenue

$

283,880

 

 

 

$

247,162

 

 

Cost of net revenue

154,169

 

 

 

116,101

 

 

Gross profit

129,711

 

 

 

131,061

 

 

Operating expenses:

 

 

 

Research and development

109,489

 

 

 

74,877

 

 

Selling, general and administrative

93,787

 

 

 

67,838

 

 

Impairment losses

86

 

 

 

 

 

Restructuring charges

3,833

 

 

 

2,477

 

 

Total operating expenses

207,195

 

 

 

145,192

 

 

Loss from operations

(77,484

)

 

 

(14,131

)

 

Interest income

283

 

 

 

553

 

 

Interest expense

(8,228

)

 

 

(8,546

)

 

Other income (expense), net

(620

)

 

 

429

 

 

Total interest and other income (expense), net

(8,565

)

 

 

(7,564

)

 

Loss before income taxes

(86,049

)

 

 

(21,695

)

 

Income tax benefit

(12,128

)

 

 

(9,901

)

 

Net loss

$

(73,921

)

 

 

$

(11,794

)

 

Net loss per share:

 

 

 

Basic

$

(1.02

)

 

 

$

(0.17

)

 

Diluted

$

(1.02

)

 

 

$

(0.17

)

 

Shares used to compute net loss per share:

 

 

 

Basic

72,729

 

 

 

70,755

 

 

Diluted

72,729

 

 

 

70,755

 

 

 

 

 

 

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Three Months Ended

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

Operating Activities

 

 

 

 

 

Net loss

$

(36,645

)

 

 

$

(21,807

)

 

 

$

(4,714

)

 

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

 

 

 

 

 

Amortization and depreciation

20,554

 

 

 

16,532

 

 

 

16,419

 

 

Amortization of inventory step-up

14,445

 

 

 

 

 

 

 

 

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

579

 

 

 

397

 

 

 

380

 

 

Stock-based compensation

14,145

 

 

 

12,085

 

 

 

8,359

 

 

Deferred income taxes

3,834

 

 

 

(2,879

)

 

 

(1,379

)

 

Impairment of leasehold improvements

156

 

 

 

 

 

 

 

 

Impairment of leased right-of-use assets

1,464

 

 

 

 

 

 

 

 

(Gain) loss on foreign currency

601

 

 

 

20

 

 

 

(183

)

 

Excess tax benefits on stock based awards

(152

)

 

 

(472

)

 

 

(61

)

 

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

 

 

 

 

 

Accounts receivable

(63,569

)

 

 

3,362

 

 

 

280

 

 

Inventory

(17,349

)

 

 

(3,184

)

 

 

5,108

 

 

Prepaid expenses and other assets

(35,131

)

 

 

(669

)

 

 

960

 

 

Leased right-of-use assets

79

 

 

 

(314

)

 

 

1,309

 

 

Accounts payable, accrued expenses and other current liabilities

61,958

 

 

 

6,020

 

 

 

(6,313

)

 

Accrued compensation

15,364

 

 

 

4,396

 

 

 

730

 

 

Accrued price protection liability

12,108

 

 

 

(2,132

)

 

 

2,291

 

 

Lease liabilities

(1,566

)

 

 

(1,279

)

 

 

(2,183

)

 

Other long-term liabilities

(7,459

)

 

 

(816

)

 

 

749

 

 

Net cash provided by (used in) operating activities

(16,584

)

 

 

9,260

 

 

 

21,752

 

 

Investing Activities

 

 

 

 

 

Purchases of property and equipment

(5,196

)

 

 

(3,901

)

 

 

(1,219

)

 

Purchases of intangible assets

(375

)

 

 

(13

)

 

 

(86

)

 

Cash used in acquisitions, net of cash acquired

(160,000

)

 

 

 

 

 

 

 

Net cash used in investing activities

(165,571

)

 

 

(3,914

)

 

 

(1,305

)

 

Financing Activities

 

 

 

 

 

Proceeds from the issuance of debt

175,000

 

 

 

 

 

 

 

 

Payment of debt issuance cost

(2,696

)

 

 

 

 

 

 

 

Repayment of debt

 

 

 

 

 

 

(20,000

)

 

Net proceeds from issuance of common stock

628

 

 

 

4,154

 

 

 

288

 

 

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

(1,393

)

 

 

(1,024

)

 

 

(1,339

)

 

Net cash provided by (used in) financing activities

171,539

 

 

 

3,130

 

 

 

(21,051

)

 

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

(71

)

 

 

513

 

 

 

90

 

 

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

(10,687

)

 

 

8,989

 

 

 

(514

)

 

Cash, cash equivalents and restricted cash at beginning of period

107,429

 

 

 

98,440

 

 

 

67,038

 

 

Cash, cash equivalents and restricted cash at end of period

$

96,742

 

 

 

$

107,429

 

 

 

$

66,524

 

 

 

MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Nine months ended

 

September 30, 2020

 

September 30, 2019

Operating Activities

 

 

 

Net loss

$

(73,921

)

 

 

$

(11,794

)

 

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

 

 

 

Amortization and depreciation

53,819

 

 

 

49,928

 

 

Impairment losses

86

 

 

 

 

 

Amortization of inventory step-up

14,445

 

 

 

 

 

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

1,386

 

 

 

1,173

 

 

Stock-based compensation

33,057

 

 

 

24,313

 

 

Deferred income taxes

(5,253

)

 

 

(12,455

)

 

Loss on disposal of property and equipment

 

 

 

46

 

 

Impairment of leasehold improvements

319

 

 

 

1,442

 

 

Impairment of leased right-of-use assets

1,508

 

 

 

2,182

 

 

Gain on extinguishment of lease liabilities

 

 

 

(2,880

)

 

Loss on foreign currency

375

 

 

 

330

 

 

Excess tax benefits on stock-based awards

(530

)

 

 

(3,872

)

 

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

 

 

 

Accounts receivable

(54,592

)

 

 

3,160

 

 

Inventory

(20,180

)

 

 

3,971

 

 

Prepaid expenses and other assets

(34,357

)

 

 

916

 

 

Leased right-of-use assets

405

 

 

 

2,935

 

 

Accounts payable, accrued expenses and other current liabilities

67,193

 

 

 

(1,431

)

 

Accrued compensation

23,121

 

 

 

1,414

 

 

Accrued price protection liability

5,439

 

 

 

(2,869

)

 

Lease liabilities

(4,275

)

 

 

(6,487

)

 

Other long-term liabilities

(8,721

)

 

 

219

 

 

Net cash provided by (used in) operating activities

(676

)

 

 

50,241

 

 

Investing Activities

 

 

 

Purchases of property and equipment

(10,132

)

 

 

(3,898

)

 

Purchases of intangible assets

(388

)

 

 

(86

)

 

Cash used in acquisitions, net of cash acquired

(160,000

)

 

 

 

 

Net cash used in investing activities

(170,520

)

 

 

(3,984

)

 

Financing Activities

 

 

 

Proceeds from the issuance of debt

175,000

 

 

 

 

 

Payment of debt issuance cost

(2,696

)

 

 

 

 

Repayment of debt

 

 

 

(50,000

)

 

Net proceeds from issuance of common stock

5,270

 

 

 

6,221

 

 

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

(2,892

)

 

 

(11,166

)

 

Net cash provided by (used in) financing activities

174,682

 

 

 

(54,945

)

 

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

139

 

 

 

1,021

 

 

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

3,625

 

 

 

(7,667

)

 

Cash, cash equivalents and restricted cash at beginning of period

93,117

 

 

 

74,191

 

 

Cash, cash equivalents and restricted cash at end of period

$

96,742

 

 

 

$

66,524

 

 

 

 

 

 

MAXLINEAR, INC.

UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 
 

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

96,570

 

 

$

107,362

 

 

$

66,115

 

Short-term restricted cash

111

 

 

9

 

 

345

 

Accounts receivable, net

105,355

 

 

41,434

 

 

56,339

 

Inventory

104,471

 

 

34,284

 

 

37,642

 

Prepaid expenses and other current assets

43,546

 

 

7,489

 

 

4,679

 

Total current assets

350,053

 

 

190,578

 

 

165,120

 

Long-term restricted cash

61

 

 

58

 

 

64

 

Property and equipment, net

37,258

 

 

18,059

 

 

15,204

 

Leased right-of-use assets

11,876

 

 

8,942

 

 

18,719

 

Intangible assets, net

232,148

 

 

159,441

 

 

202,217

 

Goodwill

302,576

 

 

238,330

 

 

238,330

 

Deferred tax assets

72,537

 

 

76,371

 

 

64,046

 

Other long-term assets

1,270

 

 

1,281

 

 

3,065

 

Total assets

$

1,007,779

 

 

$

693,060

 

 

$

706,765

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities

$

211,374

 

 

$

69,964

 

 

$

63,119

 

Long-term lease liabilities

9,406

 

 

6,833

 

 

14,995

 

Long-term debt

372,457

 

 

207,486

 

 

206,622

 

Other long-term liabilities

17,734

 

 

6,802

 

 

8,678

 

Stockholders’ equity

396,808

 

 

401,975

 

 

413,351

 

Total liabilities and stockholders’ equity

$

1,007,779

 

 

$

693,060

 

 

$

706,765

 

 

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

 

 

Three Months Ended

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

GAAP gross profit

$

66,206

 

 

 

$

32,743

 

 

 

$

41,904

 

 

Stock-based compensation

143

 

 

 

126

 

 

 

151

 

 

Performance based equity

180

 

 

 

109

 

 

 

 

 

Amortization of inventory step-up

14,445

 

 

 

 

 

 

 

 

Amortization of purchased intangible assets

9,901

 

 

 

8,581

 

 

 

8,477

 

 

Non-GAAP gross profit

90,875

 

 

 

41,559

 

 

 

50,532

 

 

 

 

 

 

 

 

GAAP R&D expenses

55,816

 

 

 

27,984

 

 

 

23,174

 

 

Stock-based compensation

(6,056

)

 

 

(5,040

)

 

 

(4,155

)

 

Performance based equity

(6,190

)

 

 

(2,054

)

 

 

(45

)

 

Non-GAAP R&D expenses

43,570

 

 

 

20,890

 

 

 

18,974

 

 

 

 

 

 

 

 

GAAP SG&A expenses

41,685

 

 

 

27,470

 

 

 

21,920

 

 

Stock-based compensation

(7,349

)

 

 

(6,920

)

 

 

(4,068

)

 

Performance based equity

(2,991

)

 

 

(1,144

)

 

 

(279

)

 

Amortization of purchased intangible assets

(6,057

)

 

 

(5,549

)

 

 

(5,722

)

 

Acquisition and integration costs

(7,762

)

 

 

(2,090

)

 

 

 

 

IP litigation costs, net

(35

)

 

 

(54

)

 

 

(71

)

 

Non-GAAP SG&A expenses

17,491

 

 

 

11,713

 

 

 

11,780

 

 

 

 

 

 

 

 

GAAP restructuring expenses

3,280

 

 

 

64

 

 

 

144

 

 

Restructuring charges

(3,280

)

 

 

(64

)

 

 

(144

)

 

Non-GAAP restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP loss from operations

(34,575

)

 

 

(22,775

)

 

 

(3,334

)

 

Total non-GAAP adjustments

64,389

 

 

 

31,731

 

 

 

23,112

 

 

Non-GAAP income from operations

29,814

 

 

 

8,956

 

 

 

19,778

 

 

 

 

 

 

 

 

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

(4,261

)

 

 

(2,233

)

 

 

(1,406

)

 

Non-recurring gain on reversal of liability

 

 

 

 

 

 

(1,006

)

 

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

(4,261

)

 

 

(2,233

)

 

 

(2,412

)

 

 

 

 

 

 

 

GAAP loss before income taxes

(38,836

)

 

 

(25,008

)

 

 

(4,740

)

 

Total non-GAAP adjustments

64,389

 

 

 

31,731

 

 

 

22,106

 

 

Non-GAAP income before income taxes

25,553

 

 

 

6,723

 

 

 

17,366

 

 

 

 

 

 

 

 

GAAP income tax benefit

(2,191

)

 

 

(3,201

)

 

 

(26

)

 

Adjustment for non-cash tax benefits/expenses

3,724

 

 

 

3,605

 

 

 

894

 

 

Non-GAAP income tax provision

1,533

 

 

 

404

 

 

 

868

 

 

 

 

 

 

 

 

GAAP net loss

(36,645

)

 

 

(21,807

)

 

 

(4,714

)

 

Total non-GAAP adjustments before income taxes

64,389

 

 

 

31,731

 

 

 

22,106

 

 

Less: total tax adjustments

3,724

 

 

 

3,605

 

 

 

894

 

 

Non-GAAP net income

$

24,020

 

 

 

$

6,319

 

 

 

$

16,498

 

 

 

 

 

 

 

 

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

73,402

 

 

 

72,740

 

 

 

71,366

 

 

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

75,324

 

 

 

73,772

 

 

 

72,506

 

 

Non-GAAP basic net income per share

$

0.33

 

 

 

$

0.09

 

 

 

$

0.23

 

 

Non-GAAP diluted net income per share

$

0.32

 

 

 

$

0.09

 

 

 

$

0.23

 

 

 

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

 

 

Nine Months Ended

 

September 30, 2020

 

September 30, 2019

GAAP gross profit

$

129,711

 

 

 

$

131,061

 

 

Stock-based compensation

417

 

 

 

428

 

 

Performance based equity

358

 

 

 

73

 

 

Amortization of inventory step-up

14,445

 

 

 

 

 

Amortization of purchased intangible assets

27,063

 

 

 

25,379

 

 

Non-GAAP gross profit

171,994

 

 

 

156,941

 

 

 

 

 

 

GAAP R&D expenses

109,489

 

 

 

74,877

 

 

Stock-based compensation

(14,842

)

 

 

(12,590

)

 

Performance based equity

(9,994

)

 

 

(970

)

 

Depreciation of fixed asset step-up

 

 

 

(6

)

 

Non-GAAP R&D expenses

84,653

 

 

 

61,311

 

 

 

 

 

 

GAAP SG&A expenses

93,787

 

 

 

67,838

 

 

Stock-based compensation

(17,202

)

 

 

(11,295

)

 

Performance based equity

(5,271

)

 

 

(1,218

)

 

Amortization of purchased intangible assets

(17,329

)

 

 

(17,312

)

 

Acquisition and integration costs

(13,122

)

 

 

 

 

IP litigation costs, net

(149

)

 

 

(84

)

 

Non-GAAP SG&A expenses

40,714

 

 

 

37,929

 

 

 

 

 

 

GAAP impairment losses

86

 

 

 

 

 

Impairment losses

(86

)

 

 

 

 

Non-GAAP impairment losses

 

 

 

 

 

 

 

 

 

GAAP restructuring expenses

3,833

 

 

 

2,477

 

 

Restructuring charges

(3,833

)

 

 

(2,477

)

 

Non-GAAP restructuring expenses

 

 

 

 

 

 

 

 

 

GAAP loss from operations

(77,484

)

 

 

(14,131

)

 

Total non-GAAP adjustments

124,111

 

 

 

71,832

 

 

Non-GAAP income from operations

46,627

 

 

 

57,701

 

 

 

 

 

 

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

(8,565

)

 

 

(7,564

)

 

Non-recurring gain on reversal of liability

 

 

 

(1,006

)

 

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

(8,565

)

 

 

(8,570

)

 

 

 

 

 

GAAP loss before income taxes

(86,049

)

 

 

(21,695

)

 

Total non-GAAP adjustments

124,111

 

 

 

70,826

 

 

Non-GAAP income before income taxes

38,062

 

 

 

49,131

 

 

 

 

 

 

GAAP income tax benefit

(12,128

)

 

 

(9,901

)

 

Adjustment for non-cash tax benefits/expenses

14,412

 

 

 

12,993

 

 

Non-GAAP income tax provision

2,284

 

 

 

3,092

 

 

 

 

 

 

GAAP net loss

(73,921

)

 

 

(11,794

)

 

Total non-GAAP adjustments before income taxes

124,111

 

 

 

70,826

 

 

Less: total tax adjustments

14,412

 

 

 

12,993

 

 

Non-GAAP net income

$

35,778

 

 

 

$

46,039

 

 

 

 

 

 

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

72,729

 

 

 

70,755

 

 

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

73,925

 

 

 

72,270

 

 

Non-GAAP basic net income per share

$

0.49

 

 

 

$

0.65

 

 

Non-GAAP diluted net income per share

$

0.48

 

 

 

$

0.64

 

 

 

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

 

Three Months Ended

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

GAAP gross profit

42.3

 

%

 

50.2

 

%

 

52.4

 

%

Stock-based compensation

0.1

 

%

 

0.2

 

%

 

0.2

 

%

Performance based equity

0.1

 

%

 

0.2

 

%

 

 

%

Amortization of inventory step-up

9.2

 

%

 

 

%

 

 

%

Amortization of purchased intangible assets

6.3

 

%

 

13.2

 

%

 

10.6

 

%

Non-GAAP gross profit

58.0

 

%

 

63.7

 

%

 

63.1

 

%

 

 

 

 

 

 

GAAP R&D expenses

35.6

 

%

 

42.9

 

%

 

29.0

 

%

Stock-based compensation

(3.9

)

%

 

(7.7

)

%

 

(5.2

)

%

Performance based equity

(4.0

)

%

 

(3.2

)

%

 

(0.1

)

%

Amortization of purchased intangible assets

 

%

 

 

%

 

 

%

Non-GAAP R&D expenses

27.8

 

%

 

32.0

 

%

 

23.7

 

%

 

 

 

 

 

 

GAAP SG&A expenses

26.6

 

%

 

42.1

 

%

 

27.4

 

%

Stock-based compensation

(4.7

)

%

 

(10.6

)

%

 

(5.1

)

%

Performance based equity

(1.9

)

%

 

(1.8

)

%

 

(0.4

)

%

Amortization of purchased intangible assets

(3.9

)

%

 

(8.5

)

%

 

(7.2

)

%

Acquisition and integration costs

(5.0

)

%

 

(3.2

)

%

 

 

%

IP litigation costs, net

 

%

 

(0.1

)

%

 

(0.1

)

%

Non-GAAP SG&A expenses

11.2

 

%

 

18.0

 

%

 

14.7

 

%

 

 

 

 

 

 

GAAP restructuring expenses

2.1

 

%

 

0.1

 

%

 

0.2

 

%

Restructuring charges

(2.1

)

%

 

(0.1

)

%

 

(0.2

)

%

Non-GAAP restructuring expenses

 

%

 

 

%

 

 

%

 

 

 

 

 

 

GAAP loss from operations

(22.1

)

%

 

(34.9

)

%

 

(4.2

)

%

Total non-GAAP adjustments

41.1

 

%

 

48.7

 

%

 

28.9

 

%

Non-GAAP income from operations

19.0

 

%

 

13.7

 

%

 

24.7

 

%

 

 

 

 

 

 

GAAP interest and other income (expense), net

(2.7

)

%

 

(3.4

)

%

 

(1.8

)

%

Nonrecurring gain on reversal of liability

 

%

 

 

%

 

(1.3

)

%

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

(2.7

)

%

 

(3.4

)

%

 

(3.0

)

%

 

 

 

 

 

 

GAAP loss before income taxes

(24.8

)

%

 

(38.3

)

%

 

(5.9

)

%

Total non-GAAP adjustments before income taxes

41.1

 

%

 

48.7

 

%

 

27.6

 

%

Non-GAAP income before income taxes

16.3

 

%

 

10.3

 

%

 

21.7

 

%

 

 

 

 

 

 

GAAP income tax benefit

(1.4

)

%

 

(4.9

)

%

 

 

%

Adjustment for non-cash tax benefits/expenses

2.4

 

%

 

5.5

 

%

 

1.1

 

%

Non-GAAP income tax provision

1.0

 

%

 

0.6

 

%

 

1.1

 

%

 

 

 

 

 

 

GAAP net loss

(23.4

)

%

 

(33.4

)

%

 

(5.9

)

%

Total non-GAAP adjustments before income taxes

41.1

 

%

 

48.7

 

%

 

27.6

 

%

Less: total tax adjustments

2.4

 

%

 

5.5

 

%

 

1.1

 

%

Non-GAAP net income

15.3

 

%

 

9.7

 

%

 

20.6

 

%

 

MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

 

Nine Months Ended

 

September 30, 2020

 

September 30, 2019

GAAP gross profit

45.7

 

%

 

53.0

 

%

Stock-based compensation

0.2

 

%

 

0.2

 

%

Performance based equity

0.1

 

%

 

0.0

 

%

Amortization of inventory step-up

5.1

 

%

 

0.0

 

%

Amortization of purchased intangible assets

9.5

 

%

 

10.3

 

%

Non-GAAP gross profit

60.6

 

%

 

63.5

 

%

 

 

 

 

GAAP R&D expenses

38.6

 

%

 

30.3

 

%

Stock-based compensation

(5.2

)

%

 

(5.1

)

%

Performance based equity

(3.5

)

%

 

(0.4

)

%

Amortization of purchased intangible assets

0.0

 

%

 

0.0

 

%

Depreciation of fixed asset step-up

 

%

 

 

%

Non-GAAP R&D expenses

29.8

 

%

 

24.8

 

%

 

 

 

 

GAAP SG&A expenses

33.0

 

%

 

27.4

 

%

Stock-based compensation

(6.1

)

%

 

(4.6

)

%

Performance based equity

(1.9

)

%

 

(0.5

)

%

Amortization of purchased intangible assets

(6.1

)

%

 

(7.0

)

%

Acquisition and integration costs

(4.6

)

%

 

 

%

IP litigation costs, net

(0.1

)

%

 

 

%

Non-GAAP SG&A expenses

14.3

 

%

 

15.3

 

%

 

 

 

 

GAAP impairment losses

0.03

 

%

 

 

%

Impairment losses

(0.03

)

%

 

 

%

Non-GAAP impairment losses

 

%

 

 

%

 

 

 

 

GAAP restructuring expenses

1.4

 

%

 

1.0

 

%

Restructuring charges

(1.4

)

%

 

(1.0

)

%

Non-GAAP restructuring expenses

 

%

 

 

%

 

 

 

 

GAAP loss from operations

(27.3

)

%

 

(5.7

)

%

Total non-GAAP adjustments

43.7

 

%

 

29.1

 

%

Non-GAAP income from operations

16.4

 

%

 

23.4

 

%

 

 

 

 

GAAP interest and other income (expense), net

(3.0

)

%

 

(3.1

)

%

Nonrecurring gain on reversal of liability

0.0

 

%

 

(0.4

)

%

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

(3.0

)

%

 

(3.5

)

%

 

 

 

 

GAAP loss before income taxes

(30.3

)

%

 

(8.8

)

%

Total non-GAAP adjustments before income taxes

43.7

 

%

 

28.7

 

%

Non-GAAP income before income taxes

13.4

 

%

 

19.9

 

%

 

 

 

 

GAAP income tax benefit

(4.3

)

%

 

(4.0

)

%

Adjustment for non-cash tax benefits/expenses

5.1

 

%

 

5.3

 

%

Non-GAAP income tax provision

0.8

 

%

 

1.3

 

%

 

 

 

 

GAAP net loss

(26.0

)

%

 

(4.8

)

%

Total non-GAAP adjustments before income taxes

43.7

 

%

 

28.7

 

%

Less: total tax adjustments

5.1

 

%

 

5.3

 

%

Non-GAAP net income

12.6

 

%

 

18.6

 

%





© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise