Document
Exhibit 99.1
FOR IMMEDIATE RELEASE
MaxLinear, Inc. Announces Second Quarter 2025 Financial Results
•Q2 net revenue of $108.8 million, up 13% sequentially and up 18% year over year
•Returned to non-GAAP profitability and positive free cash flow
Carlsbad, Calif. – July 23, 2025 – MaxLinear, Inc. (Nasdaq: MXL), a leading provider of radio frequency (RF), analog, digital and mixed-signal integrated circuits, today announced financial results for the second quarter ended June 30, 2025.
Second Quarter Financial Highlights
GAAP basis:
•Net revenue was $108.8 million, up 13% sequentially and up 18% from the year-ago quarter.
•GAAP gross margin was 56.5%, compared to 56.1% in the prior quarter, and 54.6% in the year-ago quarter.
•GAAP operating expenses were $86.1 million in the second quarter, or 79% of net revenue, compared to $99.9 million in the prior quarter, or 104% of net revenue, and $91.0 million in the year-ago quarter, or 99% of net revenue.
•GAAP loss from operations was 23% of net revenue, compared to loss from operations of 48% of net revenue in the prior quarter, and loss from operations of 44% of net revenue in the year-ago quarter.
•Net cash flow provided by operating activities was $10.5 million, compared to net cash flow used in operating activities of $11.4 million in the prior quarter, and net cash flow used in operating activities of $2.7 million in the year-ago quarter.
•GAAP diluted loss per share was $0.31, compared to diluted loss per share of $0.58 in the prior quarter, and diluted loss per share of $0.47 in the year-ago quarter.
Non-GAAP basis:
•Non-GAAP gross margin was 59.1%, compared to 59.1% in the prior quarter, and 60.2% in the year-ago quarter.
•Non-GAAP operating expenses were $56.6 million, or 52% of net revenue, compared to $58.4 million or 61% of net revenue in the prior quarter, and $74.8 million or 81% of net revenue in the year-ago quarter.
•Non-GAAP income from operations was 7% of net revenue, compared to loss of 2% in the prior quarter, and loss of 21% in the year-ago quarter.
•Non-GAAP diluted earnings per share was $0.02, compared to loss of $0.05 in the prior quarter, and loss of $0.25 in the year-ago quarter.
Management Commentary
“Our second quarter results reflect strong sequential and year-over-year growth in our business,” said Kishore Seendripu, PhD, Chairman and CEO. “With solid execution, we exceeded the mid-point of our revenue guidance, returned to profitability on a non-GAAP basis, and generated positive free cash flow in Q2. We have continued to drive strong customer and product traction in high-speed interconnects for the data center, multi-gigabit PON access, Wi-Fi connectivity, ethernet, and wireless infrastructure. Our success in these strategic end markets, coupled with improved customer order rates, and strengthening product backlog, give us confidence in our growth for 2025 and 2026.”
Third Quarter 2025 Business Outlook
The company expects net revenue in the third quarter of 2025 to be approximately $115 million to $135 million. The Company also estimates the following:
•GAAP gross margin of approximately 55.0% to 58.0%;
•Non-GAAP gross margin of approximately 57.5% to 60.5%;
•GAAP operating expenses of approximately $84 million to $90 million;
•Non-GAAP operating expenses of approximately $55 million to $61 million;
•GAAP and non-GAAP interest and other expense of approximately $3.5 million to $4.5 million, respectively;
•GAAP income tax benefit of $0.6 million and non-GAAP income tax provision of $1.3 million, respectively; and
•Basic and diluted share count of approximately 87.1 million and 87.5 million, respectively.
Webcast and Conference Call
MaxLinear will host its second quarter financial results conference call today, July 23, 2025 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 August 6, 2025. A replay of the conference call will also be available until August 6, 2025 by dialing US toll free: 1-877-660-6853 / International: 1-201-612-7415 and Conference ID#: 13754626.
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 our current guidance for third quarter 2025, including net revenue and GAAP and non-GAAP amounts for each of the following: gross margins, operating expenses, interest and other expenses, income tax provision, and diluted share counts); our potential growth, our ability to continue and grow our revenues and profitability, generate positive cash flows, and achieve market share expansion; revenue and profitability opportunities; our ability to strengthen our backlog; market trends; continued customer and product traction; recognition of proceeds from joint research and development efforts; settlement of bonus awards for our 2025 performance period; 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; increased tariffs, export controls or imposition of other trade barriers; 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 previously 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 and on our revenue; escalating trade wars, military conflicts and other geopolitical and economic tensions among the countries in which we conduct business; international geopolitical and military conflicts; our ability to obtain or retain government authorization to export certain of our products or technology; the loss of, or a significant reduction in orders from major customers; legal proceedings or potential violations of regulations; information technology failures; 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 and productive research and development investments; delays or expenses caused by undetected defects or bugs in our products; substantial quarterly and annual fluctuations in our revenue and operating results; failure to timely develop and introduce new or enhanced products; order and shipment uncertainties and differences between our estimates of customer demand and product mix and our actual results; 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; failure to attract and retain qualified personnel; any adverse impact of rising interest rates on us, our customers, and our distributors and related demand; risks related to compliance with privacy, data protection and cybersecurity laws and regulations; risks related to conforming our products to industry standards; risks related to business acquisitions and investments; claims of intellectual property infringement; our ability to protect our intellectual property; security vulnerabilities of our products; use of open source software in our products; and 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 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 June 30, 2025. All forward-looking statements are based on the estimates, projections and assumptions of management as of July 23, 2025, 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, but not limited to, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating expenses as a percentage of net revenue, non-GAAP income (loss) from operations, non-GAAP income (loss) from operations as percentage of revenue, non-GAAP interest and other income (expense), non-GAAP income tax provision, non-GAAP basic and diluted earnings (loss) per share, and non-GAAP diluted share count. These supplemental measures exclude the effects of (i) stock-based compensation expense; (ii) accruals related to our performance-based bonus plan for 2025, which we intend to settle in shares of our common stock; (iii) accruals related to our performance-based bonus plan for 2024, which we settled in shares of common stock in February 2025; (iv) amortization of purchased intangible assets; (v) research and development funded by others; (vi) acquisition and integration costs related to our acquisitions, if any, including costs incurred related to the termination of the previously pending (now terminated) merger with Silicon Motion; (vii) severance and other restructuring charges; (viii) other non-recurring interest and other income (expenses), net, attributable to acquisitions; and (ix) 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 or loss.
Performance-based equity consists of accruals related to our executive and non-executive bonus programs and have been excluded from our non-GAAP net income or loss for all periods reported. Bonus payments for the 2024 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in February 2025. We currently expect that a substantial portion of bonus awards under our fiscal 2025 program will be settled in common stock in the first quarter of fiscal 2026.
Expenses incurred in relation to acquisitions include amortization of purchased intangible assets and 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.
Research and development funded by others represents proceeds received under contracts for jointly funded R&D projects to develop technology that may be commercialized into a product in the future. Initially such proceeds may not yet be recognized in GAAP results if, pursuant to contract terms, the Company may be required to repay all or a portion of the funds provided by the other party under certain conditions. Management believes it is not probable that it will trigger such conditions. Once such conditions have been resolved, the proceeds are recognized in GAAP results, and accordingly, reversed from non-GAAP results.
Restructuring charges incurred are related to our restructuring plans which eliminate redundancies and primarily include severance and restructuring costs related to impairment of leased right-of-use assets or from exiting certain facilities and cancellation of contracts.
Other expense includes accretion of discounts on obligations recorded as a result of abandoned leased facilities for which continue to be obligated to pay but from which we will receive no future benefit.
Income tax benefits and expense adjustments are those that do not affect cash income taxes payable.
Reconciliations of non-GAAP measures for the historic periods disclosed in this press release appear below. Because of the inherent uncertainty associated with our ability to project 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 third quarter 2025.
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
lgreen@maxlinear.com
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 |
| Net revenue |
$ |
108,813 |
|
|
$ |
95,933 |
|
|
$ |
91,990 |
|
| Cost of net revenue |
47,288 |
|
|
42,102 |
|
|
41,804 |
|
| Gross profit |
61,525 |
|
|
53,831 |
|
|
50,186 |
|
| Operating expenses: |
|
|
|
|
|
| Research and development |
47,199 |
|
|
55,457 |
|
|
56,541 |
|
| Selling, general and administrative |
33,361 |
|
|
36,589 |
|
|
33,600 |
|
|
|
|
|
|
|
| Restructuring charges |
5,580 |
|
|
7,879 |
|
|
865 |
|
| Total operating expenses |
86,140 |
|
|
99,925 |
|
|
91,006 |
|
| Loss from operations |
(24,615) |
|
|
(46,094) |
|
|
(40,820) |
|
| Interest income |
812 |
|
|
864 |
|
|
1,871 |
|
| Interest expense |
(2,512) |
|
|
(2,504) |
|
|
(2,706) |
|
|
|
|
|
|
|
| Other income (expense), net |
(4,386) |
|
|
(1,268) |
|
|
329 |
|
| Total other income (expense), net |
(6,086) |
|
|
(2,908) |
|
|
(506) |
|
| Loss before income taxes |
(30,701) |
|
|
(49,002) |
|
|
(41,326) |
|
| Income tax provision (benefit) |
(4,115) |
|
|
711 |
|
|
(2,060) |
|
| Net loss |
$ |
(26,586) |
|
|
$ |
(49,713) |
|
|
$ |
(39,266) |
|
| Net loss per share: |
|
|
|
|
|
| Basic |
$ |
(0.31) |
|
|
$ |
(0.58) |
|
|
$ |
(0.47) |
|
| Diluted |
$ |
(0.31) |
|
|
$ |
(0.58) |
|
|
$ |
(0.47) |
|
| Shares used to compute net loss per share: |
|
|
|
|
|
| Basic |
86,626 |
|
|
85,271 |
|
|
83,477 |
|
| Diluted |
86,626 |
|
|
85,271 |
|
|
83,477 |
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
June 30, 2025 |
|
June 30, 2024 |
| Net revenue |
|
|
|
|
|
$ |
204,746 |
|
|
$ |
187,259 |
|
| Cost of net revenue |
|
|
|
|
|
89,390 |
|
|
87,805 |
|
| Gross profit |
|
|
|
|
|
115,356 |
|
|
99,454 |
|
| Operating expenses: |
|
|
|
|
|
|
|
|
| Research and development |
|
|
|
|
|
102,656 |
|
|
121,307 |
|
| Selling, general and administrative |
|
|
|
|
|
69,950 |
|
|
70,088 |
|
|
|
|
|
|
|
|
|
|
| Restructuring charges |
|
|
|
|
|
13,459 |
|
|
23,495 |
|
| Total operating expenses |
|
|
|
|
|
186,065 |
|
|
214,890 |
|
| Loss from operations |
|
|
|
|
|
(70,709) |
|
|
(115,436) |
|
| Interest income |
|
|
|
|
|
1,676 |
|
|
3,693 |
|
| Interest expense |
|
|
|
|
|
(5,016) |
|
|
(5,417) |
|
|
|
|
|
|
|
|
|
|
| Other income (expense), net |
|
|
|
|
|
(5,654) |
|
|
1,763 |
|
| Total other income (expense), net |
|
|
|
|
|
(8,994) |
|
|
39 |
|
| Loss before income taxes |
|
|
|
|
|
(79,703) |
|
|
(115,397) |
|
| Income tax benefit |
|
|
|
|
|
(3,404) |
|
|
(3,822) |
|
| Net loss |
|
|
|
|
|
$ |
(76,299) |
|
|
$ |
(111,575) |
|
| Net loss per share: |
|
|
|
|
|
|
|
|
| Basic |
|
|
|
|
|
$ |
(0.89) |
|
|
$ |
(1.35) |
|
| Diluted |
|
|
|
|
|
$ |
(0.89) |
|
|
$ |
(1.35) |
|
| Shares used to compute net loss per share: |
|
|
|
|
|
|
|
|
| Basic |
|
|
|
|
|
85,952 |
|
|
82,913 |
|
| Diluted |
|
|
|
|
|
85,952 |
|
|
82,913 |
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 |
| Operating Activities |
|
|
|
|
|
| Net loss |
$ |
(26,586) |
|
|
$ |
(49,713) |
|
|
$ |
(39,266) |
|
| Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
|
|
|
|
|
| Amortization and depreciation |
11,217 |
|
|
11,149 |
|
|
13,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt issuance costs and accretion of discount on debt and leases |
491 |
|
|
510 |
|
|
665 |
|
| Stock-based compensation |
13,113 |
|
|
22,911 |
|
|
17,359 |
|
| Deferred income taxes |
(5,677) |
|
|
(678) |
|
|
(2,053) |
|
| Loss on disposal of property and equipment |
900 |
|
|
— |
|
|
55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Impairment of leased right-of-use assets |
449 |
|
|
(22) |
|
|
700 |
|
|
|
|
|
|
|
| Loss on extinguishment of lease liabilities |
— |
|
|
— |
|
|
16 |
|
|
|
|
|
|
|
| (Gain) loss on foreign currency and other |
4,277 |
|
|
1,184 |
|
|
(398) |
|
|
|
|
|
|
|
| Excess tax (benefits) deficiencies on stock-based awards |
(3,849) |
|
|
1,575 |
|
|
(152) |
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
| Accounts receivable, net |
(6,893) |
|
|
(13,461) |
|
|
41,290 |
|
| Inventory |
(26) |
|
|
4,338 |
|
|
1,387 |
|
| Prepaid expenses and other assets |
8,204 |
|
|
(3,724) |
|
|
1,281 |
|
|
|
|
|
|
|
| Accounts payable, accrued expenses and other current liabilities |
24,952 |
|
|
4,189 |
|
|
(24,280) |
|
| Accrued compensation |
3,132 |
|
|
8,717 |
|
|
(5,855) |
|
|
|
|
|
|
|
| Accrued price protection liability |
(8,163) |
|
|
4,282 |
|
|
(3,603) |
|
| Lease liabilities |
(2,960) |
|
|
(2,817) |
|
|
(2,540) |
|
| Other long-term liabilities |
(2,092) |
|
|
160 |
|
|
(902) |
|
| Net cash provided by (used in) operating activities |
10,489 |
|
|
(11,400) |
|
|
(2,696) |
|
| Investing Activities |
|
|
|
|
|
| Purchases of property and equipment |
(1,172) |
|
|
(1,989) |
|
|
(3,013) |
|
|
|
|
|
|
|
| Purchases of intangible assets |
(6,207) |
|
|
— |
|
|
(2,775) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
(7,379) |
|
|
(1,989) |
|
|
(5,788) |
|
| Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds from issuance of common stock |
2,150 |
|
|
(10) |
|
|
1,579 |
|
| Minimum tax withholding paid on behalf of employees for restricted stock units |
(71) |
|
|
(2,130) |
|
|
447 |
|
|
|
|
|
|
|
| Net cash provided by (used in) financing activities |
2,079 |
|
|
(2,140) |
|
|
2,026 |
|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash |
999 |
|
|
(9) |
|
|
(335) |
|
| Increase (decrease) in cash, cash equivalents and restricted cash |
6,188 |
|
|
(15,538) |
|
|
(6,793) |
|
| Cash, cash equivalents and restricted cash at beginning of period |
104,065 |
|
|
119,603 |
|
|
192,930 |
|
| Cash, cash equivalents and restricted cash at end of period |
$ |
110,253 |
|
|
$ |
104,065 |
|
|
$ |
186,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
June 30, 2025 |
|
June 30, 2024 |
| Operating Activities |
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
$ |
(76,299) |
|
|
$ |
(111,575) |
|
| Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
| Amortization and depreciation |
|
|
|
|
22,366 |
|
|
30,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt issuance costs and accretion of discount on debt and leases |
|
|
|
|
1,001 |
|
|
1,353 |
|
| Stock-based compensation |
|
|
|
|
36,024 |
|
|
34,420 |
|
| Deferred income taxes |
|
|
|
|
(6,355) |
|
|
(4,738) |
|
| Loss on disposal of property and equipment |
|
|
|
|
900 |
|
|
445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Impairment of leased right-of-use assets |
|
|
|
|
427 |
|
|
2,738 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment of lease liabilities |
|
|
|
|
— |
|
|
(553) |
|
| Gain (loss) on foreign currency and other |
|
|
|
|
5,461 |
|
|
(1,366) |
|
| Excess tax benefits on stock-based awards |
|
|
|
|
(2,274) |
|
|
(1,519) |
|
|
|
|
|
|
|
|
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
| Accounts receivable, net |
|
|
|
|
(20,354) |
|
|
85,679 |
|
| Inventory |
|
|
|
|
4,312 |
|
|
5,170 |
|
| Prepaid expenses and other assets |
|
|
|
|
4,480 |
|
|
(763) |
|
|
|
|
|
|
|
|
|
| Accounts payable, accrued expenses and other current liabilities |
|
|
|
|
29,141 |
|
|
(12,271) |
|
| Accrued compensation |
|
|
|
|
11,849 |
|
|
2,852 |
|
|
|
|
|
|
|
|
|
| Accrued price protection liability |
|
|
|
|
(3,881) |
|
|
(10,054) |
|
| Lease liabilities |
|
|
|
|
(5,777) |
|
|
(5,045) |
|
| Other long-term liabilities |
|
|
|
|
(1,932) |
|
|
(1,783) |
|
| Net cash provided by (used in) operating activities |
|
|
|
|
(911) |
|
|
13,274 |
|
| Investing Activities |
|
|
|
|
|
|
|
| Purchases of property and equipment |
|
|
|
|
(3,161) |
|
|
(11,355) |
|
|
|
|
|
|
|
|
|
| Purchases of intangible assets |
|
|
|
|
(6,207) |
|
|
(3,143) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
|
|
|
|
(9,368) |
|
|
(14,498) |
|
| Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds from issuance of common stock |
|
|
|
|
2,140 |
|
|
1,579 |
|
Minimum tax withholding paid on behalf of employees for restricted stock units
|
|
|
|
|
(2,201) |
|
|
(1,656) |
|
|
|
|
|
|
|
|
|
| Net cash used in financing activities |
|
|
|
|
(61) |
|
|
(77) |
|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
|
|
990 |
|
|
(918) |
|
| Decrease in cash, cash equivalents and restricted cash |
|
|
|
|
(9,350) |
|
|
(2,219) |
|
| Cash, cash equivalents and restricted cash at beginning of period |
|
|
|
|
119,603 |
|
|
188,356 |
|
| Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
$ |
110,253 |
|
|
$ |
186,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 |
| Assets |
|
|
|
|
|
| Current assets: |
|
|
|
|
|
| Cash and cash equivalents |
$ |
108,618 |
|
|
$ |
102,773 |
|
|
$ |
185,108 |
|
| Short-term restricted cash |
— |
|
|
1,267 |
|
|
1,006 |
|
|
|
|
|
|
|
| Accounts receivable, net |
105,818 |
|
|
98,925 |
|
|
84,940 |
|
| Inventory |
86,031 |
|
|
86,005 |
|
|
94,738 |
|
| Prepaid expenses and other current assets |
29,682 |
|
|
31,436 |
|
|
31,789 |
|
| Total current assets |
330,149 |
|
|
320,406 |
|
|
397,581 |
|
| Long-term restricted cash |
1,635 |
|
|
25 |
|
|
23 |
|
| Property and equipment, net |
51,125 |
|
|
55,546 |
|
|
65,422 |
|
| Leased right-of-use assets |
16,528 |
|
|
17,939 |
|
|
24,883 |
|
| Intangible assets, net |
54,359 |
|
|
51,587 |
|
|
61,786 |
|
| Goodwill |
318,588 |
|
|
318,588 |
|
|
318,588 |
|
| Deferred tax assets |
75,037 |
|
|
69,345 |
|
|
74,228 |
|
| Other long-term assets |
16,316 |
|
|
21,845 |
|
|
30,686 |
|
| Total assets |
$ |
863,737 |
|
|
$ |
855,281 |
|
|
$ |
973,197 |
|
|
|
|
|
|
|
| Liabilities and stockholders’ equity |
|
|
|
|
|
| Current liabilities |
$ |
213,492 |
|
|
$ |
196,893 |
|
|
$ |
190,277 |
|
| Long-term lease liabilities |
14,397 |
|
|
15,774 |
|
|
21,522 |
|
| Long-term debt |
123,305 |
|
|
123,150 |
|
|
122,684 |
|
| Other long-term liabilities |
24,212 |
|
|
26,289 |
|
|
21,459 |
|
| Stockholders’ equity |
488,331 |
|
|
493,175 |
|
|
617,255 |
|
| Total liabilities and stockholders’ equity |
$ |
863,737 |
|
|
$ |
855,281 |
|
|
$ |
973,197 |
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross profit |
$ |
61,525 |
|
|
$ |
53,831 |
|
|
$ |
50,186 |
|
| Stock-based compensation |
156 |
|
|
281 |
|
|
173 |
|
| Performance based equity |
73 |
|
|
38 |
|
|
(37) |
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
2,582 |
|
|
2,582 |
|
|
5,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
64,336 |
|
|
56,732 |
|
|
55,411 |
|
|
|
|
|
|
|
| GAAP R&D expenses |
47,199 |
|
|
55,457 |
|
|
56,541 |
|
| Stock-based compensation |
(7,625) |
|
|
(14,656) |
|
|
(10,088) |
|
|
|
|
|
|
|
| Performance based equity |
(4,145) |
|
|
(4,179) |
|
|
1,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
— |
|
|
(1,000) |
|
|
— |
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
35,429 |
|
|
35,622 |
|
|
48,242 |
|
|
|
|
|
|
|
| GAAP SG&A expenses |
33,361 |
|
|
36,589 |
|
|
33,600 |
|
| Stock-based compensation |
(5,333) |
|
|
(7,973) |
|
|
(7,097) |
|
|
|
|
|
|
|
| Performance based equity |
(2,231) |
|
|
(2,053) |
|
|
722 |
|
| Amortization of purchased intangible assets |
(592) |
|
|
(591) |
|
|
(592) |
|
| Acquisition and integration costs |
(4,079) |
|
|
(3,209) |
|
|
(102) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
21,126 |
|
|
22,763 |
|
|
26,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
5,580 |
|
|
7,879 |
|
|
865 |
|
| Restructuring charges |
(5,580) |
|
|
(7,879) |
|
|
(865) |
|
| Non-GAAP restructuring expenses |
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
| GAAP loss from operations |
(24,615) |
|
|
(46,094) |
|
|
(40,820) |
|
| Total non-GAAP adjustments |
32,396 |
|
|
44,441 |
|
|
21,458 |
|
| Non-GAAP income (loss) from operations |
7,781 |
|
|
(1,653) |
|
|
(19,362) |
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(6,086) |
|
|
(2,908) |
|
|
(506) |
|
| Non-recurring interest and other income (expense), net |
201 |
|
|
190 |
|
|
65 |
|
| Non-GAAP interest and other income (expense), net |
(5,885) |
|
|
(2,718) |
|
|
(441) |
|
|
|
|
|
|
|
| GAAP loss before income taxes |
(30,701) |
|
|
(49,002) |
|
|
(41,326) |
|
| Total non-GAAP adjustments |
32,597 |
|
|
44,631 |
|
|
21,523 |
|
| Non-GAAP income (loss) before income taxes |
1,896 |
|
|
(4,371) |
|
|
(19,803) |
|
|
|
|
|
|
|
| GAAP income tax provision (benefit) |
(4,115) |
|
|
711 |
|
|
(2,060) |
|
| Adjustment for non-cash tax benefits/expenses |
4,255 |
|
|
(711) |
|
|
3,205 |
|
|
|
|
|
|
|
| Non-GAAP income tax provision (benefit) |
140 |
|
|
— |
|
|
1,145 |
|
|
|
|
|
|
|
| GAAP net loss |
(26,586) |
|
|
(49,713) |
|
|
(39,266) |
|
| Total non-GAAP adjustments before income taxes |
32,597 |
|
|
44,631 |
|
|
21,523 |
|
| Less: total tax adjustments |
4,255 |
|
|
(711) |
|
|
3,205 |
|
| Non-GAAP net income (loss) |
$ |
1,756 |
|
|
$ |
(4,371) |
|
|
$ |
(20,948) |
|
|
|
|
|
|
|
| Shares used in computing GAAP and non-GAAP basic net income (loss) per share |
86,626 |
|
|
85,271 |
|
|
83,477 |
|
| Shares used in computing GAAP diluted net loss per share |
86,626 |
|
|
85,271 |
|
|
83,477 |
|
| Dilutive common stock equivalents |
163 |
|
|
— |
|
|
— |
|
| Shares used in computing non-GAAP diluted net income (loss) per share |
86,789 |
|
|
85,271 |
|
|
83,477 |
|
| Non-GAAP basic net income (loss) per share |
$ |
0.02 |
|
|
$ |
(0.05) |
|
|
$ |
(0.25) |
|
| Non-GAAP diluted net income (loss) per share |
$ |
0.02 |
|
|
$ |
(0.05) |
|
|
$ |
(0.25) |
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
June 30, 2025 |
|
June 30, 2024 |
|
|
|
|
|
| GAAP gross profit |
$ |
115,356 |
|
|
$ |
99,454 |
|
|
|
|
|
|
| Stock-based compensation |
437 |
|
|
354 |
|
|
|
|
|
|
| Performance based equity |
111 |
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
5,164 |
|
|
13,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross profit |
121,068 |
|
|
113,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP R&D expenses |
102,656 |
|
|
121,307 |
|
|
|
|
|
|
| Stock-based compensation |
(22,281) |
|
|
(20,529) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Performance based equity |
(8,324) |
|
|
(3,140) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
(1,000) |
|
|
(1,000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
71,051 |
|
|
96,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP SG&A expenses |
69,950 |
|
|
70,088 |
|
|
|
|
|
|
| Stock-based compensation |
(13,306) |
|
|
(13,536) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Performance based equity |
(4,284) |
|
|
(1,705) |
|
|
|
|
|
|
| Amortization of purchased intangible assets |
(1,183) |
|
|
(1,183) |
|
|
|
|
|
|
| Acquisition and integration costs |
(7,288) |
|
|
(766) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
43,889 |
|
|
52,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
13,459 |
|
|
23,495 |
|
|
|
|
|
|
| Restructuring charges |
(13,459) |
|
|
(23,495) |
|
|
|
|
|
|
| Non-GAAP restructuring expenses |
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP loss from operations |
(70,709) |
|
|
(115,436) |
|
|
|
|
|
|
| Total non-GAAP adjustments |
76,837 |
|
|
79,053 |
|
|
|
|
|
|
| Non-GAAP income (loss) from operations |
6,128 |
|
|
(36,383) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(8,994) |
|
|
39 |
|
|
|
|
|
|
| Non-recurring interest and other income (expense), net |
391 |
|
|
138 |
|
|
|
|
|
|
| Non-GAAP interest and other income (expense), net |
(8,603) |
|
|
177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP loss before income taxes |
(79,703) |
|
|
(115,397) |
|
|
|
|
|
|
| Total non-GAAP adjustments |
77,228 |
|
|
79,191 |
|
|
|
|
|
|
| Non-GAAP loss before income taxes |
(2,475) |
|
|
(36,206) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income tax benefit |
(3,404) |
|
|
(3,822) |
|
|
|
|
|
|
| Adjustment for non-cash tax benefits/expenses |
3,544 |
|
|
5,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP income tax provision |
140 |
|
|
2,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP net loss |
(76,299) |
|
|
(111,575) |
|
|
|
|
|
|
| Total non-GAAP adjustments before income taxes |
77,228 |
|
|
79,191 |
|
|
|
|
|
|
| Less: total tax adjustments |
3,544 |
|
|
5,967 |
|
|
|
|
|
|
| Non-GAAP net loss |
$ |
(2,615) |
|
|
$ |
(38,351) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing GAAP and non-GAAP basic net loss per share |
85,952 |
|
|
82,913 |
|
|
|
|
|
|
| Shares used in computing GAAP diluted net loss per share |
85,952 |
|
|
82,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing non-GAAP diluted net loss per share |
85,952 |
|
|
82,913 |
|
|
|
|
|
|
| Non-GAAP basic net loss per share |
$ |
(0.03) |
|
|
$ |
(0.46) |
|
|
|
|
|
|
| Non-GAAP diluted net loss per share |
$ |
(0.03) |
|
|
$ |
(0.46) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
AS A PERCENTAGE OF NET REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 |
| GAAP gross margin |
56.5 |
% |
|
56.1 |
% |
|
54.6 |
% |
| Stock-based compensation |
0.1 |
% |
|
0.3 |
% |
|
0.2 |
% |
| Performance based equity |
0.1 |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
| Amortization of purchased intangible assets |
2.4 |
% |
|
2.7 |
% |
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
59.1 |
% |
|
59.1 |
% |
|
60.2 |
% |
|
|
|
|
|
|
| GAAP R&D expenses |
43.4 |
% |
|
57.8 |
% |
|
61.5 |
% |
| Stock-based compensation |
(7.0) |
% |
|
(15.3) |
% |
|
(11.0) |
% |
|
|
|
|
|
|
| Performance based equity |
(3.8) |
% |
|
(4.4) |
% |
|
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
— |
% |
|
(1.0) |
% |
|
— |
% |
|
|
|
|
|
|
| Non-GAAP R&D expenses |
32.6 |
% |
|
37.1 |
% |
|
52.4 |
% |
|
|
|
|
|
|
| GAAP SG&A expenses |
30.7 |
% |
|
38.1 |
% |
|
36.5 |
% |
| Stock-based compensation |
(4.9) |
% |
|
(8.3) |
% |
|
(7.7) |
% |
|
|
|
|
|
|
| Performance based equity |
(2.1) |
% |
|
(2.1) |
% |
|
0.8 |
% |
| Amortization of purchased intangible assets |
(0.5) |
% |
|
(0.6) |
% |
|
(0.6) |
% |
| Acquisition and integration costs |
(3.8) |
% |
|
(3.4) |
% |
|
(0.1) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
19.4 |
% |
|
23.7 |
% |
|
28.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
5.1 |
% |
|
8.2 |
% |
|
0.9 |
% |
| Restructuring charges |
(5.1) |
% |
|
(8.2) |
% |
|
(0.9) |
% |
| Non-GAAP restructuring expenses |
— |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
| GAAP loss from operations |
(22.6) |
% |
|
(48.1) |
% |
|
(44.4) |
% |
| Total non-GAAP adjustments |
29.8 |
% |
|
46.3 |
% |
|
23.3 |
% |
| Non-GAAP income (loss) from operations |
7.2 |
% |
|
(1.7) |
% |
|
(21.1) |
% |
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(5.6) |
% |
|
(3.0) |
% |
|
(0.6) |
% |
| Non-recurring interest and other income (expense), net |
0.2 |
% |
|
0.2 |
% |
|
0.1 |
% |
| Non-GAAP interest and other income (expense), net |
(5.4) |
% |
|
(2.8) |
% |
|
(0.5) |
% |
|
|
|
|
|
|
| GAAP loss before income taxes |
(28.2) |
% |
|
(51.1) |
% |
|
(44.9) |
% |
| Total non-GAAP adjustments before income taxes |
30.0 |
% |
|
46.5 |
% |
|
23.4 |
% |
| Non-GAAP income (loss) before income taxes |
1.7 |
% |
|
(4.6) |
% |
|
(21.5) |
% |
|
|
|
|
|
|
| GAAP income tax provision (benefit) |
(3.8) |
% |
|
0.7 |
% |
|
(2.2) |
% |
| Record valuation allowance due to net deferred liability acquired |
3.9 |
% |
|
(0.7) |
% |
|
3.5 |
% |
| Non-GAAP income tax provision |
0.1 |
% |
|
— |
% |
|
1.2 |
% |
|
|
|
|
|
|
| GAAP net loss |
(24.4) |
% |
|
(51.8) |
% |
|
(42.7) |
% |
| Total non-GAAP adjustments before income taxes |
30.0 |
% |
|
46.5 |
% |
|
23.4 |
% |
| Less: total tax adjustments |
3.9 |
% |
|
(0.7) |
% |
|
3.5 |
% |
| Non-GAAP net income (loss) |
1.6 |
% |
|
(4.6) |
% |
|
(22.8) |
% |
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
AS A PERCENTAGE OF NET REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2025 |
|
June 30, 2024 |
|
|
|
|
| GAAP gross margin |
56.3 |
% |
|
53.1 |
% |
|
|
|
|
| Stock-based compensation |
0.2 |
% |
|
0.2 |
% |
|
|
|
|
| Performance based equity |
0.1 |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of purchased intangible assets |
2.5 |
% |
|
7.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP gross margin |
59.1 |
% |
|
60.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP R&D expenses |
50.1 |
% |
|
64.8 |
% |
|
|
|
|
| Stock-based compensation |
(10.9) |
% |
|
(11.0) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Performance based equity |
(4.1) |
% |
|
(1.7) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Research and development funded by others |
(0.5) |
% |
|
(0.5) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP R&D expenses |
34.7 |
% |
|
51.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP SG&A expenses |
34.2 |
% |
|
37.4 |
% |
|
|
|
|
| Stock-based compensation |
(6.5) |
% |
|
(7.2) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| Performance based equity |
(2.1) |
% |
|
(0.9) |
% |
|
|
|
|
| Amortization of purchased intangible assets |
(0.6) |
% |
|
(0.6) |
% |
|
|
|
|
| Acquisition and integration costs |
(3.6) |
% |
|
(0.4) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP SG&A expenses |
21.4 |
% |
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP restructuring expenses |
6.6 |
% |
|
12.6 |
% |
|
|
|
|
| Restructuring charges |
(6.6) |
% |
|
(12.6) |
% |
|
|
|
|
| Non-GAAP restructuring expenses |
— |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP loss from operations |
(34.5) |
% |
|
(61.7) |
% |
|
|
|
|
| Total non-GAAP adjustments |
37.5 |
% |
|
42.2 |
% |
|
|
|
|
| Non-GAAP income (loss) from operations |
3.0 |
% |
|
(19.4) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP interest and other income (expense), net |
(4.4) |
% |
|
— |
% |
|
|
|
|
| Non-recurring interest and other income (expense), net |
0.2 |
% |
|
0.1 |
% |
|
|
|
|
| Non-GAAP interest and other income (expense), net |
(4.2) |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP loss before income taxes |
(38.9) |
% |
|
(61.6) |
% |
|
|
|
|
| Total non-GAAP adjustments |
37.7 |
% |
|
42.3 |
% |
|
|
|
|
| Non-GAAP loss before income taxes |
(1.2) |
% |
|
(19.3) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP income tax benefit |
(1.7) |
% |
|
(2.0) |
% |
|
|
|
|
| Acquisition tax benefit |
1.7 |
% |
|
3.2 |
% |
|
|
|
|
| Non-GAAP income tax provision |
0.1 |
% |
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
| GAAP net loss |
(37.3) |
% |
|
(59.6) |
% |
|
|
|
|
| Total non-GAAP adjustments before income taxes |
37.7 |
% |
|
42.3 |
% |
|
|
|
|
| Less: total tax adjustments |
1.7 |
% |
|
3.2 |
% |
|
|
|
|
| Non-GAAP net loss |
(1.3) |
% |
|
(20.5) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
エドガーで原本を確認する
