Document
Exhibit 99.1
FOR IMMEDIATE RELEASE
MaxLinear, Inc. Announces Third Quarter 2023 Financial Results
•Net revenue of $135.5 million in Q3, GAAP gross margin of 54.6% and non-GAAP gross margin of 60.8%
•Infrastructure revenue was $50.0 million in Q3, up 1% sequentially and up 40% YoY
Carlsbad, Calif. – October 25, 2023 – MaxLinear, Inc. (Nasdaq: MXL), a leading provider of radio frequency (RF), analog, digital and mixed-signal integrated circuits, today announced financial results for the third quarter ended September 30, 2023.
Third Quarter Financial Highlights
GAAP basis:
•Net revenue was $135.5 million, down 26% sequentially and down 53% year-over-year.
•GAAP gross margin was 54.6%, compared to 55.9% in the prior quarter, and 58.6% in the year-ago quarter.
•GAAP operating expenses were $91.8 million in the third quarter 2023, or 68% of net revenue, compared to $108.8 million in the prior quarter, or 59% of net revenue, and $115.5 million in the year-ago quarter, or 40% of net revenue.
•GAAP loss from operations was 13% of net revenue, compared to loss from operations of 3% of net revenue in the prior quarter, and income from operations of 18% of net revenue in the year-ago quarter.
•Net cash flow used in operating activities was $12.8 million, compared to net cash flow provided by operating activities of $30.6 million in the prior quarter, and net cash flow provided by operating activities of $61.8 million in the year-ago quarter.
•GAAP diluted loss per share was $0.49, compared to diluted loss per share of $0.05 in the prior quarter, and diluted earnings per share of $0.35 in the year-ago quarter.
Non-GAAP basis:
•Non-GAAP gross margin was 60.8%. This compares to 61.0% in the prior quarter, and 62.0% in the year-ago quarter.
•Non-GAAP operating expenses were $75.1 million, or 55% of net revenue, compared to $82.5 million or 45% of net revenue in the prior quarter, and $80.4 million or 28% of net revenue in the year-ago quarter.
•Non-GAAP income from operations was 5% of net revenue, compared to 16% in the prior quarter, and 34% in the year-ago quarter.
•Non-GAAP diluted earnings per share was $0.02, compared to $0.34 in the prior quarter, and $1.05 in the year-ago quarter.
Management Commentary
“In the third quarter, we delivered $135.5 million in revenues. Our infrastructure category was up 1% sequentially and 40% year over year, primarily driven by the expanding roll-out of multi-band millimeter wave and microwave 5G wireless backhaul platform solutions.
“Even as we navigate a challenging demand environment with fiscal discipline and operational efficiency, our solid execution and innovative product offerings are enabling us to maximize strategic business opportunities across all our end markets. In 2023, we continue to lay important groundwork in Wi-Fi, ethernet, fiber broadband access gateways, and wireless and optical datacenter network infrastructure, which will be the foundation for potential future growth,” commented Kishore Seendripu, Ph.D., Chairman and CEO.
Fourth Quarter 2023 Business Outlook
The company expects net revenue in the fourth quarter of 2023 to be approximately $115 million to $135 million. The Company also estimates the following:
•GAAP gross margin of approximately 52.5% to 55.5%;
•Non-GAAP gross margin of approximately 59.5% to 62.5%;
•GAAP operating expenses of approximately $125 million to $135 million;
•Non-GAAP operating expenses of approximately $72 million to $78 million;
•GAAP and non-GAAP interest and other expenses are expected to be negligible; and
•GAAP and non-GAAP diluted share count of 82.5 million to 83.5 million each.
Webcast and Conference Call
MaxLinear will host its third quarter financial results conference call today, October 25, 2023 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 November 8, 2023. A replay of the conference call will also be available until November 8, 2023 by dialing US toll free: 1-877-660-6853 / International: 1-201-612-7415 and Conference ID#: 13741910.
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 fourth quarter 2023 net revenue, and GAAP and non-GAAP amounts for each of the following: gross margins, operating expenses, interest and other expenses, and diluted share counts; statements regarding our potential growth, including potential growth and demand environment, including potential growth opportunities of our product portfolio and target markets including Wi-Fi, ethernet, fiber access, wireless and optical infrastructure; statements regarding our ability to maximize strategic business opportunities, 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 be materially different from any future results expressed or implied by the forward-looking statements and our future financial performance and operating results forecasts generally. 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, future operating results and financial condition include, without limitation; risks relating to our terminated merger with Silicon Motion and related arbitration and class action complaint and the risks related to potential payment of damages; the effect of intense and increasing competition; impacts of global economic conditions; the cyclical nature of the semiconductor industry; a significant variance in our operating results and impact on volatility in our stock price, and our ability to sustain our current level of revenue, which has declined, and/or manage future growth effectively, and the impact of excess inventory in the channel on our customers’ expected demand for certain of our products; the geopolitical and economic tensions among the countries in which we conduct business; increased tariffs, export controls or imposition of other trade barriers; our ability to obtain or retain government authorization to export certain of our products or technology; risks related to the loss of, or a significant reduction in orders from major customers; a decrease in the average selling prices of our products; failure to penetrate new applications and markets; development delays and consolidation trends in our industry; inability to make substantial research and development investments; any delays or expenses caused by undetected defects or bugs in our products; failure to attract and retain qualified personnel; failure to timely develop and introduce new or enhanced products; order and shipment uncertainties; failure to accurately predict our future revenue and appropriately budget expenses; lengthy and expensive customer qualification processes; customer product plan cancellations; failure to maintain compliance with government regulations; information technology failures; any adverse impact of rising interest rates on us, our customers, and our distributors and related demand; claims of intellectual property infringement; our ability to protect our intellectual property; and a failure to manage our relationships with, or negative impacts from, third parties.
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 Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 1, 2023, 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, 2023. All forward-looking statements are based on the estimates, projections and assumptions of management as of October 25, 2023, 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, non-GAAP operating expenses, non-GAAP operating expenses as a percentage of net revenue, non-GAAP income from operations as percentage of revenue, non-GAAP interest and other expenses, non-GAAP diluted earnings 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 plan for 2023, which we currently intend to settle in shares of our common stock; (iii) accruals related to our performance-based bonus plan for 2022, which we settled in shares of common stock in 2023; (iv) amortization of purchased intangible assets; (v) research and development funded by others; (vi) acquisition and integration costs related to our acquisitions, including costs incurred related to the termination of the previously pending (now terminated) merger with Silicon Motion; (vii) impairment of intangible assets; (viii) severance and other restructuring charges; (ix) other non-recurring interest and other income (expenses), net attributable to acquisitions, including ticking fees paid to lenders following the termination of the previously pending (now terminated) merger with Silicon Motion; and (x) non-cash income tax benefits and expenses. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the comparable GAAP financial measures. Non-GAAP financial measures are subject to limitations, and should be read only in conjunction with the company’s consolidated financial statements prepared in accordance with GAAP. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. 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.
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 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 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.
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 for all periods reported. Bonus payments for the 2022 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in February 2023. We currently expect that bonus awards under our fiscal 2023 program will be settled in common stock in the first quarter of fiscal 2024.
Expenses incurred in relation to acquisitions include amortization of purchased intangible assets, acquisition and integration costs primarily consisting of professional and consulting fees, including costs incurred related to the termination of the previously pending (now terminated) merger with Silicon Motion; ticking fees paid to lenders following the termination of such merger which were recorded in other expense; and accretion of discount on contingent consideration to interest expense.
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.
Impairment losses are related to abandonment of acquired or purchased 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.
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, we are also unable to predict their probable significance, particularly related to stock-based compensation and its related tax effects as well as potential impairments, a quantitative reconciliation is not available without unreasonable efforts and 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 2023.
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. Investor Relations Contact:
Leslie Green
Tel: +1 650-312-9060
lgreen@maxlinear.com
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
| Net revenue |
$ |
135,530 |
|
|
$ |
183,938 |
|
|
$ |
285,730 |
|
| Cost of net revenue |
61,586 |
|
|
81,065 |
|
|
118,242 |
|
| Gross profit |
73,944 |
|
|
102,873 |
|
|
167,488 |
|
| Operating expenses: |
|
|
|
|
|
| Research and development |
66,306 |
|
|
70,657 |
|
|
76,437 |
|
| Selling, general and administrative |
25,402 |
|
|
33,717 |
|
|
38,472 |
|
|
|
|
|
|
|
| Restructuring charges |
54 |
|
|
4,436 |
|
|
631 |
|
| Total operating expenses |
91,762 |
|
|
108,810 |
|
|
115,540 |
|
| Income (loss) from operations |
(17,818) |
|
|
(5,937) |
|
|
51,948 |
|
| Interest income |
1,736 |
|
|
1,903 |
|
|
62 |
|
| Interest expense |
(2,715) |
|
|
(2,591) |
|
|
(2,711) |
|
|
|
|
|
|
|
| Other income (expense), net |
(22,721) |
|
|
1,865 |
|
|
(4,705) |
|
| Total other income (expense), net |
(23,700) |
|
|
1,177 |
|
|
(7,354) |
|
| Income (loss) before income taxes |
(41,518) |
|
|
(4,760) |
|
|
44,594 |
|
| Income tax provision (benefit) |
(1,689) |
|
|
(409) |
|
|
16,186 |
|
| Net income (loss) |
$ |
(39,829) |
|
|
$ |
(4,351) |
|
|
$ |
28,408 |
|
| Net income (loss) per share: |
|
|
|
|
|
| Basic |
$ |
(0.49) |
|
|
$ |
(0.05) |
|
|
$ |
0.36 |
|
| Diluted |
$ |
(0.49) |
|
|
$ |
(0.05) |
|
|
$ |
0.35 |
|
| Shares used to compute net income (loss) per share: |
|
|
|
|
|
| Basic |
81,249 |
|
|
80,446 |
|
|
78,436 |
|
| Diluted |
81,249 |
|
|
80,446 |
|
|
80,060 |
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
September 30, 2023 |
|
September 30, 2022 |
| Net revenue |
|
|
|
|
|
$ |
567,910 |
|
|
$ |
829,666 |
|
| Cost of net revenue |
|
|
|
|
|
250,786 |
|
|
343,237 |
|
| Gross profit |
|
|
|
|
|
317,124 |
|
|
486,429 |
|
| Operating expenses: |
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
204,254 |
|
|
222,718 |
|
| Selling, general and administrative |
|
|
|
|
|
97,772 |
|
|
123,536 |
|
| Impairment losses |
|
|
|
|
|
2,438 |
|
|
— |
|
| Restructuring charges |
|
|
|
|
|
9,138 |
|
|
1,093 |
|
| Total operating expenses |
|
|
|
|
|
313,602 |
|
|
347,347 |
|
| Income from operations |
|
|
|
|
|
3,522 |
|
|
139,082 |
|
| Interest income |
|
|
|
|
|
4,272 |
|
|
175 |
|
| Interest expense |
|
|
|
|
|
(7,793) |
|
|
(7,476) |
|
|
|
|
|
|
|
|
|
|
| Other income (expense), net |
|
|
|
|
|
(21,180) |
|
|
1,704 |
|
| Total other income (expense), net |
|
|
|
|
|
(24,701) |
|
|
(5,597) |
|
| Income (loss) before income taxes |
|
|
|
|
|
(21,179) |
|
|
133,485 |
|
| Income tax provision |
|
|
|
|
|
13,468 |
|
|
39,525 |
|
| Net income (loss) |
|
|
|
|
|
$ |
(34,647) |
|
|
$ |
93,960 |
|
| Net income (loss) per share: |
|
|
|
|
|
|
|
|
| Basic |
|
|
|
|
|
$ |
(0.43) |
|
|
$ |
1.21 |
|
| Diluted |
|
|
|
|
|
$ |
(0.43) |
|
|
$ |
1.17 |
|
| Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|
| Basic |
|
|
|
|
|
80,395 |
|
|
77,833 |
|
| Diluted |
|
|
|
|
|
80,395 |
|
|
80,331 |
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
| Operating Activities |
|
|
|
|
|
| Net income (loss) |
$ |
(39,829) |
|
|
$ |
(4,351) |
|
|
$ |
28,408 |
|
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
| Amortization and depreciation |
17,014 |
|
|
18,707 |
|
|
18,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt issuance costs and accretion of discount on debt and leases |
685 |
|
|
625 |
|
|
505 |
|
| Stock-based compensation |
5,118 |
|
|
17,197 |
|
|
20,131 |
|
| Deferred income taxes |
(2,384) |
|
|
758 |
|
|
15,962 |
|
| Loss on disposal of property and equipment |
16 |
|
|
2,001 |
|
|
3 |
|
|
|
|
|
|
|
| Unrealized holding (gain) loss on investments |
5,876 |
|
|
(1,807) |
|
|
5,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Gain) loss on settlement of pension |
(1,008) |
|
|
— |
|
|
— |
|
| Gain on foreign currency and other |
(13) |
|
|
(209) |
|
|
(570) |
|
| Excess tax (benefits) deficiencies on stock based awards |
769 |
|
|
(791) |
|
|
(273) |
|
|
|
|
|
|
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
| Accounts receivable |
(2,398) |
|
|
33,098 |
|
|
(41,007) |
|
| Inventory |
11,210 |
|
|
23,433 |
|
|
(19,539) |
|
| Prepaid expenses and other assets |
(4,563) |
|
|
(1,314) |
|
|
2,129 |
|
|
|
|
|
|
|
| Accounts payable, accrued expenses and other current liabilities |
9,347 |
|
|
(26,378) |
|
|
19,768 |
|
| Accrued compensation |
4,914 |
|
|
(3,348) |
|
|
10,832 |
|
|
|
|
|
|
|
| Accrued price protection liability |
(11,995) |
|
|
(23,164) |
|
|
6,171 |
|
| Lease liabilities |
(2,882) |
|
|
(2,914) |
|
|
(2,974) |
|
| Other long-term liabilities |
(2,669) |
|
|
(965) |
|
|
(1,514) |
|
| Net cash provided by (used in) operating activities |
(12,792) |
|
|
30,578 |
|
|
61,766 |
|
| Investing Activities |
|
|
|
|
|
| Purchases of property and equipment |
(1,927) |
|
|
(5,037) |
|
|
(9,119) |
|
|
|
|
|
|
|
| Purchases of intangible assets |
(674) |
|
|
(4,894) |
|
|
(5,236) |
|
| Cash used in acquisitions, net of cash acquired |
— |
|
|
(2,719) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchases of investments |
— |
|
|
— |
|
|
(1,000) |
|
|
|
|
|
|
|
| Net cash used in investing activities |
(2,601) |
|
|
(12,650) |
|
|
(15,355) |
|
| Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
| Payment of debt commitment fees |
(18,325) |
|
|
— |
|
|
— |
|
| Repayment of debt |
— |
|
|
— |
|
|
(75,000) |
|
|
|
|
|
|
|
| Net proceeds from issuance of common stock |
92 |
|
|
3,073 |
|
|
81 |
|
| Minimum tax withholding paid on behalf of employees for restricted stock units |
(3,232) |
|
|
(2,965) |
|
|
(380) |
|
|
|
|
|
|
|
| Net cash provided by (used in) financing activities |
(21,465) |
|
|
108 |
|
|
(75,299) |
|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(633) |
|
|
(1,229) |
|
|
(1,038) |
|
| Increase (decrease) in cash, cash equivalents and restricted cash |
(37,491) |
|
|
16,807 |
|
|
(29,926) |
|
| Cash, cash equivalents and restricted cash at beginning of period |
225,643 |
|
|
208,836 |
|
|
212,419 |
|
| Cash, cash equivalents and restricted cash at end of period |
$ |
188,152 |
|
|
$ |
225,643 |
|
|
$ |
182,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, 2023 |
|
September 30, 2022 |
| Operating Activities |
|
|
|
|
|
|
|
| Net income (loss) |
|
|
|
|
$ |
(34,647) |
|
|
$ |
93,960 |
|
| Adjustments to reconcile net income (loss) to cash provided by operating activities: |
|
|
|
|
|
|
|
| Amortization and depreciation |
|
|
|
|
54,923 |
|
|
61,906 |
|
| Impairment losses |
|
|
|
|
2,438 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt issuance costs and accretion of discount on debt and leases |
|
|
|
|
1,858 |
|
|
1,462 |
|
| Stock-based compensation |
|
|
|
|
38,763 |
|
|
58,154 |
|
| Deferred income taxes |
|
|
|
|
6,502 |
|
|
23,321 |
|
| Loss on disposal of property and equipment |
|
|
|
|
2,057 |
|
|
167 |
|
|
|
|
|
|
|
|
|
| Unrealized holding loss on investments |
|
|
|
|
3,917 |
|
|
1,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Impairment of leased right-of-use assets |
|
|
|
|
— |
|
|
462 |
|
|
|
|
|
|
|
|
|
| (Gain) loss on settlement of pension |
|
|
|
|
(1,008) |
|
|
— |
|
| (Gain) loss on foreign currency |
|
|
|
|
140 |
|
|
(3,245) |
|
| Excess tax benefits on stock-based awards |
|
|
|
|
(529) |
|
|
(9,702) |
|
|
|
|
|
|
|
|
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
| Accounts receivable |
|
|
|
|
13,769 |
|
|
(57,976) |
|
| Inventory |
|
|
|
|
45,602 |
|
|
(34,267) |
|
| Prepaid expenses and other assets |
|
|
|
|
(10,215) |
|
|
3,957 |
|
|
|
|
|
|
|
|
|
| Accounts payable, accrued expenses and other current liabilities |
|
|
|
|
(17,917) |
|
|
82,389 |
|
| Accrued compensation |
|
|
|
|
8,776 |
|
|
32,187 |
|
|
|
|
|
|
|
|
|
| Accrued price protection liability |
|
|
|
|
(45,036) |
|
|
76,968 |
|
| Lease liabilities |
|
|
|
|
(8,891) |
|
|
(8,485) |
|
| Other long-term liabilities |
|
|
|
|
(557) |
|
|
(3,307) |
|
| Net cash provided by operating activities |
|
|
|
|
59,945 |
|
|
319,369 |
|
| Investing Activities |
|
|
|
|
|
|
|
| Purchases of property and equipment |
|
|
|
|
(12,180) |
|
|
(24,625) |
|
|
|
|
|
|
|
|
|
| Purchases of intangible assets |
|
|
|
|
(6,198) |
|
|
(10,440) |
|
| Cash used in acquisitions, net of cash acquired |
|
|
|
|
(12,384) |
|
|
— |
|
|
|
|
|
|
|
|
|
| Proceeds loaned under notes receivable |
|
|
|
|
— |
|
|
(10,000) |
|
| Purchases of investments |
|
|
|
|
— |
|
|
(29,325) |
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
|
|
|
|
(30,762) |
|
|
(74,390) |
|
| Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of debt commitment fees |
|
|
|
|
(18,325) |
|
|
— |
|
| Repayment of debt |
|
|
|
|
— |
|
|
(135,000) |
|
| Net proceeds from issuance of common stock |
|
|
|
|
3,168 |
|
|
3,214 |
|
Minimum tax withholding paid on behalf of employees for restricted stock units
|
|
|
|
|
(12,370) |
|
|
(28,527) |
|
| Repurchase of common stock |
|
|
|
|
— |
|
|
(31,511) |
|
| Net cash used in financing activities |
|
|
|
|
(27,527) |
|
|
(191,824) |
|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
|
|
(1,861) |
|
|
(2,400) |
|
| Increase (decrease) in cash, cash equivalents and restricted cash |
|
|
|
|
(205) |
|
|
50,755 |
|
| Cash, cash equivalents and restricted cash at beginning of period |
|
|
|
|
188,357 |
|
|
131,738 |
|
| Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
$ |
188,152 |
|
|
$ |
182,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
| Assets |
|
|
|
|
|
| Current assets: |
|
|
|
|
|
| Cash and cash equivalents |
$ |
187,028 |
|
|
$ |
224,579 |
|
|
$ |
181,496 |
|
| Short-term restricted cash |
1,105 |
|
|
1,042 |
|
|
971 |
|
| Short-term investments |
14,612 |
|
|
20,488 |
|
|
18,587 |
|
| Accounts receivable, net |
158,232 |
|
|
155,834 |
|
|
178,072 |
|
| Inventory |
114,942 |
|
|
126,152 |
|
|
165,970 |
|
| Prepaid expenses and other current assets |
32,688 |
|
|
26,396 |
|
|
17,879 |
|
| Total current assets |
508,607 |
|
|
554,491 |
|
|
562,975 |
|
| Long-term restricted cash |
19 |
|
|
22 |
|
|
26 |
|
|
|
|
|
|
|
| Property and equipment, net |
69,484 |
|
|
73,845 |
|
|
67,081 |
|
| Leased right-of-use assets |
32,647 |
|
|
35,112 |
|
|
30,041 |
|
| Intangible assets, net |
82,643 |
|
|
91,203 |
|
|
122,142 |
|
| Goodwill |
318,456 |
|
|
318,456 |
|
|
306,739 |
|
| Deferred tax assets |
59,121 |
|
|
56,757 |
|
|
65,767 |
|
| Other long-term assets |
32,810 |
|
|
31,594 |
|
|
27,927 |
|
| Total assets |
$ |
1,103,787 |
|
|
$ |
1,161,480 |
|
|
$ |
1,182,698 |
|
|
|
|
|
|
|
| Liabilities and stockholders’ equity |
|
|
|
|
|
| Current liabilities |
$ |
232,910 |
|
|
$ |
241,729 |
|
|
$ |
351,318 |
|
| Long-term lease liabilities |
28,017 |
|
|
30,712 |
|
|
25,040 |
|
| Long-term debt |
122,219 |
|
|
122,064 |
|
|
171,607 |
|
| Other long-term liabilities |
17,964 |
|
|
20,928 |
|
|
18,852 |
|
| Stockholders’ equity |
702,677 |
|
|
746,047 |
|
|
615,881 |
|
| Total liabilities and stockholders’ equity |
$ |
1,103,787 |
|
|
$ |
1,161,480 |
|
|
$ |
1,182,698 |
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross profit |
$ |
73,944 |
|
|
$ |
102,873 |
|
|
$ |
167,488 |
|
| Stock-based compensation |
170 |
|
|
246 |
|
|
188 |
|
| Performance based equity |
19 |
|
|
(16) |
|
|
136 |
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
8,332 |
|
|
9,117 |
|
|
9,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
82,465 |
|
|
112,220 |
|
|
177,144 |
|
|
|
|
|
|
|
| GAAP R&D expenses |
66,306 |
|
|
70,657 |
|
|
76,437 |
|
| Stock-based compensation |
(9,436) |
|
|
(12,237) |
|
|
(10,635) |
|
|
|
|
|
|
|
| Performance based equity |
(2,288) |
|
|
273 |
|
|
(7,690) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
(5,500) |
|
|
(1,000) |
|
|
(1,000) |
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
49,082 |
|
|
57,693 |
|
|
57,112 |
|
|
|
|
|
|
|
| GAAP SG&A expenses |
25,402 |
|
|
33,717 |
|
|
38,472 |
|
| Stock-based compensation |
4,488 |
|
|
(4,713) |
|
|
(9,308) |
|
|
|
|
|
|
|
| Performance based equity |
(999) |
|
|
193 |
|
|
(3,043) |
|
| Amortization of purchased intangible assets |
(653) |
|
|
(709) |
|
|
(1,541) |
|
|
|
|
|
|
|
| Acquisition and integration costs |
(2,172) |
|
|
(3,714) |
|
|
(1,278) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
26,066 |
|
|
24,774 |
|
|
23,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
54 |
|
|
4,436 |
|
|
631 |
|
| Restructuring charges |
(54) |
|
|
(4,436) |
|
|
(631) |
|
| Non-GAAP restructuring expenses |
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income (loss) from operations |
(17,818) |
|
|
(5,937) |
|
|
51,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total non-GAAP adjustments |
25,135 |
|
|
35,690 |
|
|
44,782 |
|
| Non-GAAP income from operations |
7,317 |
|
|
29,753 |
|
|
96,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(23,700) |
|
|
1,177 |
|
|
(7,354) |
|
| Non-recurring interest and other income (expense), net |
18,395 |
|
|
68 |
|
|
58 |
|
| Non-GAAP interest and other income (expense), net |
(5,305) |
|
|
1,245 |
|
|
(7,296) |
|
|
|
|
|
|
|
| GAAP income (loss) before income taxes |
(41,518) |
|
|
(4,760) |
|
|
44,594 |
|
| Total non-GAAP adjustments |
43,530 |
|
|
35,758 |
|
|
44,840 |
|
| Non-GAAP income before income taxes |
2,012 |
|
|
30,998 |
|
|
89,434 |
|
|
|
|
|
|
|
| GAAP income tax provision (benefit) |
(1,689) |
|
|
(409) |
|
|
16,186 |
|
| Adjustment for non-cash tax benefits/expenses |
1,891 |
|
|
3,508 |
|
|
(10,820) |
|
|
|
|
|
|
|
| Non-GAAP income tax provision |
202 |
|
|
3,099 |
|
|
5,366 |
|
|
|
|
|
|
|
| GAAP net income (loss) |
(39,829) |
|
|
(4,351) |
|
|
28,408 |
|
| Total non-GAAP adjustments before income taxes |
43,530 |
|
|
35,758 |
|
|
44,840 |
|
| Less: total tax adjustments |
1,891 |
|
|
3,508 |
|
|
(10,820) |
|
| Non-GAAP net income |
$ |
1,810 |
|
|
$ |
27,899 |
|
|
$ |
84,068 |
|
|
|
|
|
|
|
| Shares used in computing non-GAAP basic net income per share |
81,249 |
|
|
80,446 |
|
|
78,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing non-GAAP diluted net income per share |
81,968 |
|
|
81,698 |
|
|
80,060 |
|
| Non-GAAP basic net income per share |
$ |
0.02 |
|
|
$ |
0.35 |
|
|
$ |
1.07 |
|
| Non-GAAP diluted net income per share |
$ |
0.02 |
|
|
$ |
0.34 |
|
|
$ |
1.05 |
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(as a percentage of net revenue for the corresponding period)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, 2023 |
|
September 30, 2022 |
| GAAP gross profit |
|
|
|
|
$ |
317,124 |
|
|
$ |
486,429 |
|
| Stock-based compensation |
|
|
|
|
626 |
|
|
513 |
|
| Performance based equity |
|
|
|
|
94 |
|
|
394 |
|
|
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
|
|
|
|
26,770 |
|
|
29,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
|
|
|
|
344,614 |
|
|
517,299 |
|
|
|
|
|
|
|
|
|
| GAAP R&D expenses |
|
|
|
|
204,254 |
|
|
222,718 |
|
| Stock-based compensation |
|
|
|
|
(33,128) |
|
|
(30,294) |
|
|
|
|
|
|
|
|
|
| Performance based equity |
|
|
|
|
(5,650) |
|
|
(20,258) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
|
|
|
|
(7,500) |
|
|
(200) |
|
|
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
|
|
|
|
157,976 |
|
|
171,966 |
|
|
|
|
|
|
|
|
|
| GAAP SG&A expenses |
|
|
|
|
97,772 |
|
|
123,536 |
|
| Stock-based compensation |
|
|
|
|
(5,009) |
|
|
(27,347) |
|
|
|
|
|
|
|
|
|
| Performance based equity |
|
|
|
|
(2,550) |
|
|
(7,819) |
|
| Amortization of purchased intangible assets |
|
|
|
|
(2,290) |
|
|
(10,643) |
|
|
|
|
|
|
|
|
|
| Acquisition and integration costs |
|
|
|
|
(7,487) |
|
|
(7,642) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
|
|
|
|
80,436 |
|
|
70,085 |
|
|
|
|
|
|
|
|
|
| GAAP impairment losses |
|
|
|
|
2,438 |
|
|
— |
|
| Impairment losses |
|
|
|
|
(2,438) |
|
|
— |
|
| Non-GAAP impairment losses |
|
|
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
|
|
|
|
9,138 |
|
|
1,093 |
|
| Restructuring charges |
|
|
|
|
(9,138) |
|
|
(1,093) |
|
| Non-GAAP restructuring expenses |
|
|
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income from operations |
|
|
|
|
3,522 |
|
|
139,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total non-GAAP adjustments |
|
|
|
|
102,680 |
|
|
136,166 |
|
| Non-GAAP income from operations |
|
|
|
|
106,202 |
|
|
275,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
|
|
|
|
(24,701) |
|
|
(5,597) |
|
| Non-recurring interest and other income (expense), net |
|
|
|
|
18,574 |
|
|
182 |
|
| Non-GAAP interest and other income (expense), net |
|
|
|
|
(6,127) |
|
|
(5,415) |
|
|
|
|
|
|
|
|
|
| GAAP income (loss) before income taxes |
|
|
|
|
(21,179) |
|
|
133,485 |
|
| Total non-GAAP adjustments |
|
|
|
|
121,254 |
|
|
136,348 |
|
| Non-GAAP income (loss) before income taxes |
|
|
|
|
100,075 |
|
|
269,833 |
|
|
|
|
|
|
|
|
|
| GAAP income tax provision |
|
|
|
|
13,468 |
|
|
39,525 |
|
| Adjustment for non-cash tax benefits/expenses |
|
|
|
|
(3,460) |
|
|
(23,335) |
|
|
|
|
|
|
|
|
|
| Non-GAAP income tax provision |
|
|
|
|
10,008 |
|
|
16,190 |
|
|
|
|
|
|
|
|
|
| GAAP net income (loss) |
|
|
|
|
(34,647) |
|
|
93,960 |
|
| Total non-GAAP adjustments before income taxes |
|
|
|
|
121,254 |
|
|
136,348 |
|
| Less: total tax adjustments |
|
|
|
|
(3,460) |
|
|
(23,335) |
|
| Non-GAAP net income |
|
|
|
|
$ |
90,067 |
|
|
$ |
253,643 |
|
|
|
|
|
|
|
|
|
| Shares used in computing non-GAAP basic net income per share |
|
|
|
|
80,395 |
|
|
77,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing non-GAAP diluted net income per share |
|
|
|
|
81,674 |
|
|
80,331 |
|
| Non-GAAP basic net income per share |
|
|
|
|
$ |
1.12 |
|
|
$ |
3.26 |
|
| Non-GAAP diluted net income per share |
|
|
|
|
$ |
1.10 |
|
|
$ |
3.16 |
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
AS A PERCENTAGE OF NET REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross margin |
54.6 |
% |
|
55.9 |
% |
|
58.6 |
% |
| Stock-based compensation |
0.1 |
% |
|
0.1 |
% |
|
0.1 |
% |
| Performance based equity |
— |
% |
|
— |
% |
|
0.1 |
% |
|
|
|
|
|
|
| Amortization of purchased intangible assets |
6.2 |
% |
|
5.0 |
% |
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
60.8 |
% |
|
61.0 |
% |
|
62.0 |
% |
|
|
|
|
|
|
| GAAP R&D expenses |
48.9 |
% |
|
38.4 |
% |
|
26.8 |
% |
| Stock-based compensation |
(7.0) |
% |
|
(6.7) |
% |
|
(3.7) |
% |
|
|
|
|
|
|
| Performance based equity |
(1.7) |
% |
|
0.2 |
% |
|
(2.7) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
(4.1) |
% |
|
(0.5) |
% |
|
(0.4) |
% |
|
|
|
|
|
|
| Non-GAAP R&D expenses |
36.2 |
% |
|
31.4 |
% |
|
20.0 |
% |
|
|
|
|
|
|
| GAAP SG&A expenses |
18.7 |
% |
|
18.3 |
% |
|
13.5 |
% |
| Stock-based compensation |
3.3 |
% |
|
(2.6) |
% |
|
(3.3) |
% |
|
|
|
|
|
|
| Performance based equity |
(0.7) |
% |
|
0.1 |
% |
|
(1.1) |
% |
| Amortization of purchased intangible assets |
(0.5) |
% |
|
(0.4) |
% |
|
(0.5) |
% |
|
|
|
|
|
|
| Acquisition and integration costs |
(1.6) |
% |
|
(2.0) |
% |
|
(0.5) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
19.2 |
% |
|
13.5 |
% |
|
8.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
— |
% |
|
2.4 |
% |
|
0.2 |
% |
| Restructuring charges |
— |
% |
|
(2.4) |
% |
|
(0.2) |
% |
| Non-GAAP restructuring expenses |
— |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income (loss) from operations |
(13.2) |
% |
|
(3.2) |
% |
|
18.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total non-GAAP adjustments |
18.6 |
% |
|
19.4 |
% |
|
15.7 |
% |
| Non-GAAP income from operations |
5.4 |
% |
|
16.2 |
% |
|
33.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(17.5) |
% |
|
0.6 |
% |
|
(2.6) |
% |
| Non-recurring interest and other income (expense), net |
13.6 |
% |
|
— |
% |
|
— |
% |
| Non-GAAP interest and other income (expense), net |
(3.9) |
% |
|
0.7 |
% |
|
(2.6) |
% |
|
|
|
|
|
|
| GAAP income (loss) before income taxes |
(30.6) |
% |
|
(2.6) |
% |
|
15.6 |
% |
| Total non-GAAP adjustments before income taxes |
32.1 |
% |
|
19.4 |
% |
|
15.7 |
% |
| Non-GAAP income before income taxes |
1.5 |
% |
|
16.9 |
% |
|
31.3 |
% |
|
|
|
|
|
|
| GAAP income tax provision (benefit) |
(1.3) |
% |
|
(0.2) |
% |
|
5.7 |
% |
| Adjustment for non-cash tax benefits/expenses |
1.4 |
% |
|
1.9 |
% |
|
(3.8) |
% |
|
|
|
|
|
|
| Non-GAAP income tax provision |
0.2 |
% |
|
1.7 |
% |
|
1.9 |
% |
|
|
|
|
|
|
| GAAP net income (loss) |
(29.4) |
% |
|
(2.4) |
% |
|
9.9 |
% |
| Total non-GAAP adjustments before income taxes |
32.1 |
% |
|
19.4 |
% |
|
15.7 |
% |
| Less: total tax adjustments |
1.4 |
% |
|
1.9 |
% |
|
(3.8) |
% |
| Non-GAAP net income |
1.3 |
% |
|
15.2 |
% |
|
29.4 |
% |
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
AS A PERCENTAGE OF NET REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, 2023 |
|
September 30, 2022 |
| GAAP gross margin |
|
|
|
|
55.8 |
% |
|
58.6 |
% |
| Stock-based compensation |
|
|
|
|
0.1 |
% |
|
0.1 |
% |
| Performance based equity |
|
|
|
|
— |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
|
|
|
|
4.7 |
% |
|
3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
|
|
|
|
60.7 |
% |
|
62.4 |
% |
|
|
|
|
|
|
|
|
| GAAP R&D expenses |
|
|
|
|
36.0 |
% |
|
26.8 |
% |
| Stock-based compensation |
|
|
|
|
(5.8) |
% |
|
(3.7) |
% |
|
|
|
|
|
|
|
|
| Performance based equity |
|
|
|
|
(1.0) |
% |
|
(2.4) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
|
|
|
|
(1.3) |
% |
|
— |
% |
|
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
|
|
|
|
27.8 |
% |
|
20.7 |
% |
|
|
|
|
|
|
|
|
| GAAP SG&A expenses |
|
|
|
|
17.2 |
% |
|
14.9 |
% |
| Stock-based compensation |
|
|
|
|
(0.9) |
% |
|
(3.3) |
% |
|
|
|
|
|
|
|
|
| Performance based equity |
|
|
|
|
(0.5) |
% |
|
(0.9) |
% |
| Amortization of purchased intangible assets |
|
|
|
|
(0.4) |
% |
|
(1.3) |
% |
|
|
|
|
|
|
|
|
| Acquisition and integration costs |
|
|
|
|
(1.3) |
% |
|
(0.9) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
|
|
|
|
14.2 |
% |
|
8.5 |
% |
|
|
|
|
|
|
|
|
| GAAP impairment losses |
|
|
|
|
0.3 |
% |
|
— |
% |
| Impairment losses |
|
|
|
|
(0.3) |
% |
|
— |
% |
| Non-GAAP impairment losses |
|
|
|
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
|
|
|
|
1.6 |
% |
|
0.1 |
% |
| Restructuring charges |
|
|
|
|
(1.6) |
% |
|
(0.1) |
% |
| Non-GAAP restructuring expenses |
|
|
|
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income from operations |
|
|
|
|
0.6 |
% |
|
16.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total non-GAAP adjustments |
|
|
|
|
18.1 |
% |
|
16.4 |
% |
| Non-GAAP income from operations |
|
|
|
|
18.7 |
% |
|
33.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
|
|
|
|
(4.4) |
% |
|
(0.7) |
% |
| Non-recurring interest and other income (expense), net |
|
|
|
|
3.3 |
% |
|
— |
% |
| Non-GAAP interest and other income (expense), net |
|
|
|
|
(1.1) |
% |
|
(0.7) |
% |
|
|
|
|
|
|
|
|
| GAAP income (loss) before income taxes |
|
|
|
|
(3.7) |
% |
|
16.1 |
% |
| Total non-GAAP adjustments |
|
|
|
|
21.4 |
% |
|
16.4 |
% |
| Non-GAAP income (loss) before income taxes |
|
|
|
|
17.6 |
% |
|
32.5 |
% |
|
|
|
|
|
|
|
|
| GAAP income tax provision |
|
|
|
|
2.4 |
% |
|
4.8 |
% |
| Adjustment for non-cash tax benefits/expenses |
|
|
|
|
(0.6) |
% |
|
(2.8) |
% |
|
|
|
|
|
|
|
|
| Non-GAAP income tax provision |
|
|
|
|
1.8 |
% |
|
2.0 |
% |
|
|
|
|
|
|
|
|
| GAAP net income (loss) |
|
|
|
|
(6.1) |
% |
|
11.3 |
% |
| Total non-GAAP adjustments before income taxes |
|
|
|
|
21.4 |
% |
|
16.4 |
% |
| Less: total tax adjustments |
|
|
|
|
(0.6) |
% |
|
(2.8) |
% |
| Non-GAAP net income |
|
|
|
|
15.9 |
% |
|
30.6 |
% |
|
|
|
|
|
|
|
|
エドガーで原本を確認する
