U.S. Markets open in 5 hrs 59 mins

MaxLinear, Inc. Announces Third Quarter 2020 Financial Results

·19 min read
  • Record net revenue of $156.6 million, up 140% sequentially and up 96% year-on-year

  • Delivers strong results driven by infrastructure business improvements as well as continued strength from Broadband and WiFi product contributions

MaxLinear, Inc. (NYSE: MXL), a leading provider of RF, analog, digital and mixed-signal integrated circuits, today announced financial results for the third quarter ended September 30, 2020.

Third Quarter Financial Highlights

GAAP basis:

  • Net revenue was $156.6 million, up 140% sequentially, and up 96% year-on-year.

  • GAAP gross margin was 42.3%, compared to 50.2% in the prior quarter, and 52.4% in the year-ago quarter.

  • GAAP operating expenses were $100.8 million in the third quarter 2020, or 64% of net revenue, compared to $55.5 million in the prior quarter, or 85% of net revenue, and $45.2 million in the year-ago quarter, or 57% of net revenue.

  • GAAP loss from operations was 22% of revenue, compared to loss from operations of 35% in the prior quarter, and loss from operations of 4% in the year-ago quarter.

  • Net cash flow used in operating activities was $16.6 million, compared to net cash flow provided by operating activities of $9.3 million in the prior quarter, and net cash flow provided by operating activities of $21.8 million in the year-ago quarter.

  • GAAP diluted loss per share was $0.50, compared to diluted loss per share of $0.30 in the prior quarter, and diluted loss per share of $0.07 in the year-ago quarter.

Non-GAAP basis:

  • Non-GAAP gross margin was 58.0%. This compares to 63.7% in the prior quarter, and 63.1% in the year-ago quarter.

  • Non-GAAP operating expenses were $61.1 million, or 39% of revenue, compared to $32.6 million or 50% of revenue in the prior quarter, and $30.8 million or 38% of revenue in the year-ago quarter.

  • Non-GAAP income from operations was 19% of revenue, compared to 14% in the prior quarter, and 25% in the year-ago quarter.

  • Non-GAAP diluted earnings per share was $0.32, compared to diluted earnings per share of $0.09 in the prior quarter, and diluted earnings per share of $0.23 in the year-ago quarter.

Recent Business Highlights

  • Completed acquisition of Intel’s Home Gateway Platform Division broadening its existing connected home portfolio by bringing together a complete, scalable, complementary platform of connectivity and access solutions

  • Completed acquisition of NanoSemi, Inc., strengthening its IP portfolio for its 5G and WiFi base station solutions

Management Commentary

"In the third quarter, we posted record revenue due to stronger-than-expected demand for broadband access and connectivity products, along with meaningful quarterly improvements in our infrastructure business. These results not only support our positive outlook for new revenues with our PAM4 DSP product for the 400G optical datacenter market and 5G wireless backhaul and access product offerings, but they also point to a new all-time high revenue guidance in the fourth quarter," commented Kishore Seendripu, Ph.D., Chairman and CEO.

"We realized partial quarter contribution from the acquisition of Intel’s Home Gateway Platform Division, which has exceeded our initial expectations of revenue and the potential for improving its cost structure. We are benefiting from the strong demand for increased data access bandwidth and its robust distribution inside the home using WiFi-connectivity. Additionally, on September 9, we closed the acquisition of NanoSemi, which will greatly strengthen MaxLinear’s 5G wireless infrastructure product offerings and our competitive positioning in the market. Overall, we are confident in exceeding our prior outlook driven by new product cycles, market share gains in our broadband business, and disciplined expense management," continued Dr. Seendripu.

Fourth Quarter 2020 Business Outlook

The company expects revenue in the fourth quarter 2020 to be approximately $185 million to $195 million. The Company also estimates the following:

  • GAAP gross margin of approximately 40% to 44%;

  • Non-GAAP gross margin of approximately 56% to 59%;

  • GAAP operating expenses of approximately $107 million to $111 million; and

  • Non-GAAP operating expenses of approximately $74 million to $78 million.

Webcast and Conference Call

MaxLinear will host its third quarter financial results conference call today, November 5, 2020 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 20, 2020. A replay of the conference call will also be available until November 19, 2020 by dialing US toll free: 1-877-660-6853 / International: 1-201-612-7415 and Conference ID#: 13711771.

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 2020 revenue, gross margins, and operating expenses) and statements concerning expectations of potential developments in our target markets, including management’s views with respect to the prospects for and trends in our broadband, connected home and 5G wireless and fiber-optic high-speed interconnect infrastructure markets. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from any future results expressed or implied by the forward-looking statements. Forward-looking statements are based on management’s current, preliminary expectations and are subject to various risks and uncertainties. In particular, our future operating results are substantially dependent on our assumptions about market trends and conditions and our expectations with respect to the impact of our acquisitions of the Home Gateway Platform Division of Intel Corporation, which we refer to as the WiFi and Broadband assets business and NanoSemi, Inc. With respect to our acquisitions of the WiFi and Broadband assets business and NanoSemi, we face particular risks associated with our ability to successfully complete the integration of the acquired businesses and maintain relationships with employees, customers, and vendors. The WiFi and Broadband assets business and NanoSemi operate in jurisdictions materially affected by the novel coronavirus (COVID-19) pandemic, which enhances integration risks, particularly relating to employee hiring and retention. The WiFi and Broadband assets business and NanoSemi have operations that differ from those of MaxLinear, and we may be unable to realize anticipated strategic, financial, and operating synergies. In addition, we have incurred incremental acquisition-related indebtedness, which will enhance specific risks relating to our ability to service interest and principal payments on our combined indebtedness and limitations on our operating flexibility based on financial and operating covenants in the applicable term loan agreements, including (without limitation) debt covenant restrictions that may limit our ability to obtain additional financing, issue guarantees, create liens, make certain restricted payments or repay certain obligations or to pursue future acquisitions. Additional risks and uncertainties affecting our business and future operating results include, without limitation, the on-going impact of the COVID-19 pandemic, including whether and the extent to which we will continue to benefit from work-from-home and similar initiatives as the situation progresses; risks associated with our ability to realize improved profitability from our WiFi and Broadband assets business and Nanosemi; intense competition in our industry; our dependence on a limited number of customers for a substantial portion of our revenues; potential uncertainties arising from continued consolidation among cable television and satellite operators in our target markets and continued consolidation among competitors within the semiconductor industry generally; our ability to develop and introduce new and enhanced products on a timely basis and achieve market acceptance of those products, particularly as we seek to expand outside of our historic markets; impact of the COVID-19 pandemic on customer demand and on our business and global financial markets in general; potential decreases in average selling prices for our products; risks relating to intellectual property protection and the prevalence of intellectual property litigation in our industry; our reliance on a limited number of third party manufacturers; our lack of long-term supply contracts and dependence on limited sources of supply; uncertainties concerning how end user markets for our products will develop, including in particular markets we have entered more recently such as the 5G wireless and fiber-optic data center high-speed interconnect infrastructure markets but also existing markets such as connected home; and uncertainties concerning the outcome of global trade negotiations, export control limitations, and heightened geopolitical risks generally.

In addition to these risks and uncertainties, investors should review the risks and uncertainties contained in our filings with the Securities and Exchange Commission (SEC), including our 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

%

View source version on businesswire.com: https://www.businesswire.com/news/home/20201105006049/en/

Contacts

MaxLinear, Inc. Investor Relations Contact:

Steven Litchfield
Tel: 949-333-0080
IR@maxlinear.com