MaxLinear, Inc. Financial Ratios — MXL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-19.04	-11.89	-10.81	-5.4	-18	16.19	-1.47	-3.34	-2.75	-11.41	4.05	11.21	-6.47	-25.21	-16.46
Return on Capital (%)	- -	- -	- -	- -	- -	-68.37	- -	- -	- -	- -	30.54	94.49	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	21.15	- -	- -	- -	- -	7.3	15.87	- -	- -	- -
Gross Margin (%)	62.9	62.06	60.98	61.57	51.75	59.3	49.48	54.23	52.87	44.46	55.56	58	55.63	54.03	56.84
EBITDA Margin (%)	-16.64	-9.76	-7.22	-2.82	10.88	24.36	13.46	17.13	14.81	-4.33	17.84	23.75	8.01	-31.79	-12.48
Operating Margin (%)	-21.03	-13.37	-10.32	-6.65	-2.65	17.48	-2.41	-3.39	-6.12	-20.31	7.56	16.54	-2.31	-46.8	-21.89
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	86.6	- -	- -	- -	- -	39.79	51.73	- -	- -	- -
Pretax Margin (%)	-20.89	-13.21	-10.31	-6.57	-14.28	16.42	-8.09	-8.53	-10.24	-24	5.36	15.55	-9.2	-66.21	-30.13
Profit Margin (%)	-30.62	-13.56	-10.64	-5.29	-14.09	15.8	-2.19	-6.8	-6.27	-20.6	4.7	11.16	-10.55	-68.01	-29.23
Net Income to Common Margin (%)	-30.62	-13.56	-10.64	-5.29	-14.09	15.8	-2.19	-6.8	-6.27	-20.6	4.7	11.16	-10.55	-68.01	-29.23
Effective Tax Rate (%)	- -	- -	- -	- -	- -	3.77	- -	- -	- -	- -	12.33	28.22	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	- -	- -	- -	2	349	261	221	393	340	156	158	149	145
ST Debt	- -	- -	- -	- -	- -	2	1	1	5	8	9	10	9	9	9
LT Debt	- -	- -	- -	- -	- -	- -	348	260	216	384	331	145	149	140	136
Total Debt/EBITDA	- -	- -	- -	- -	- -	0.02	6.16	3.96	4.71	-18.96	2.13	0.58	2.84	-1.3	-2.48
Net Debt/EBITDA	2.34	2.29	3.06	5.52	-2.08	-0.86	4.87	2.77	2.43	-10.37	1.1	-0.25	-1.17	-0.04	-0.87
Total Debt/EBIT	- -	- -	- -	- -	- -	0.02	-34.37	-19.99	-11.38	-4.04	5.04	0.84	-9.86	-0.89	-1.42
Net Debt/EBIT	1.85	1.67	2.14	2.34	8.53	-1.2	-27.17	-13.98	-5.88	-2.21	2.6	-0.35	4.06	-0.03	-0.5
EBITDA to Interest Expense	-173.43	-179.91	-2,158.75	-250.07	326.78	908.6	5.45	4.63	4.22	-1.6	12.25	27.24	5.19	-10.54	-5.8
EBITDA-CapEx/Interest Expense	-219.28	-282.64	-3,188	-836.73	295.82	823	4.22	4.08	3.59	-2.78	8.66	21.87	3.34	-12.69	-7.77
EBIT to Interest Expense	-219.22	-246.53	-3,087.5	-590.53	-79.63	651.84	-0.98	-0.92	-1.74	-7.51	5.19	18.97	-1.49	-15.52	-10.18
Interest Expense	- -	- -	- -	- -	- -	- -	10	14	11	13	13	10	11	11	10
Common Equity/Total Assets	-29.97	-53.36	-57.43	-58.05	-36.24	-14.18	-8.38	-12.59	-16.12	-20.77	-16.22	-3.85	-10.97	-42.07	-62.83
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	89.72	64.97	52.12	98.3	67.62	21.45	21.66	27.11	30.08
Long-Term Debt/Capital (%)	-0.01	- -	- -	- -	- -	- -	124.32	155.19	201.6	213.33	195.42	131.65	378.83	-65.29	-38.25
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	42.14	34.95	30.64	37.6	31.49	12.3	13.76	16.19	17.07
Total Debt/Equity (%)	0.04	- -	- -	- -	- -	0.44	90.01	65.28	53.28	100.38	69.44	23	22.99	28.93	32.09
Total Debt/Capital (%)	-0.1	- -	- -	- -	- -	-2.67	124.72	155.91	206.08	217.85	200.68	141.16	402.11	-69.68	-40.81
Total Debt/Total Assets (%)	0.03	- -	- -	- -	- -	0.37	42.28	35.11	31.32	38.4	32.34	13.19	14.6	17.27	18.21
Net Debt to Equity	-30.13	-27.18	-30.52	-20.88	-25.85	-23.01	71.17	45.66	27.52	54.89	35.89	-9.7	-9.46	0.86	11.24
Net Debt/Capital (%)	45.44	26.99	26.94	20.8	35.92	58.15	132.74	193.65	784.51	685.59	453.73	85.05	43.84	-1.33	-11.87
EBITDA	-12	-10	-9	-4	33	94	57	66	47	-21	159	266	56	-115	-58
EBITDA-CapEx	-15	-15	-13	-13	30	86	44	58	40	-36	112	214	36	-138	-78
Operating Income (Loss)	-15	-13	-12	-9	-8	68	-10	-13	-19	-97	67	185	-16	-169	-102

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	4.07	2.44	1.67	2.08	1.99	2.37	0.94	0.97	1.39	0.64	0.63	0.6	0.84	0.65	0.39
Current Ratio	5.14	3.32	2.52	3.04	3.4	3.9	2.64	2.46	2.73	1.55	1.95	1.65	2.2	1.77	1.34
Quick Ratio	4.63	2.93	2.21	2.64	2.75	3.29	1.81	1.76	2.15	1.07	1.21	1.1	1.61	1.12	0.64
CFO/Avg Current Liab	-0.44	0.31	0.39	0.35	1.24	2.13	1.15	1.35	1.1	0.49	0.76	1.42	0.15	-0.22	0.11
Common Equity/Total Assets	-29.97	-53.36	-57.43	-58.05	-36.24	-14.18	-8.38	-12.59	-16.12	-20.77	-16.22	-3.85	-10.97	-42.07	-62.83
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	89.72	64.97	52.12	98.3	67.62	21.45	21.66	27.11	30.08
Long-Term Debt/Capital (%)	-0.01	- -	- -	- -	- -	- -	124.32	155.19	201.6	213.33	195.42	131.65	378.83	-65.29	-38.25
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	42.14	34.95	30.64	37.6	31.49	12.3	13.76	16.19	17.07
Total Debt/Equity (%)	0.04	- -	- -	- -	- -	0.44	90.01	65.28	53.28	100.38	69.44	23	22.99	28.93	32.09
Total Debt/Capital (%)	-0.1	- -	- -	- -	- -	-2.67	124.72	155.91	206.08	217.85	200.68	141.16	402.11	-69.68	-40.81
Total Debt/Total Assets (%)	0.03	- -	- -	- -	- -	0.37	42.28	35.11	31.32	38.4	32.34	13.19	14.6	17.27	18.21
CFO/Total Liabilities	-36.74	24.85	33.69	33.42	76.89	167.05	17.16	29.88	26.94	11.66	29.98	77.18	11.01	-13	5.69
CFO/CapEx	-2.25	1.39	3.13	1.39	17.78	13.18	5.84	13.12	11.24	4.81	3.6	7.41	2.19	-1.93	0.99
Altman's Z-Score	5.4	3.78	5.94	5.03	7.73	14.84	4.02	3.42	3.94	2.68	8.01	5.69	4.08	1.76	1.47

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	10.68	7.82	6.91	6.9	9.86	8.35	7.21	6.13	5.77	8.12	9.54	7.71	4.06	2.82	7.11
Days Sales Outstanding	34.17	46.65	52.8	52.9	37.02	43.71	50.62	59.53	63.24	44.94	38.28	47.36	89.92	129.63	51.35
Inventory Turnover	3.44	4.13	4.69	4.9	6.69	5.35	5.31	3.7	4.08	4.11	3.46	3.22	2.36	1.74	2.4
Days Inventory Outstanding	106.03	88.45	77.89	74.53	54.52	68.25	68.77	98.56	89.42	88.81	105.64	113.36	154.53	209.48	152.32
Accounts Payable Turnover	7	6.32	6.29	6.92	23.96	23.12	20.19	10.12	9.59	14.38	10.04	8.22	5.48	5.9	5.47
Accounts Payable Turnover Days	52.14	57.76	57.99	52.72	15.23	15.79	18.08	36.08	38.04	25.38	36.35	44.43	66.6	61.85	66.7
Cash Conversion Cycle	88.06	77.34	72.69	74.7	76.31	96.17	101.31	122.02	114.61	108.37	107.56	116.29	177.85	277.26	136.97
Inventory to Cash Days	-71.87	-41.81	-25.08	-21.63	-17.51	-24.54	-18.15	-39.03	-26.18	-43.87	-67.36	-66.01	-64.6	-79.85	-100.96
Inventories	8	10	10	11	32	27	53	42	32	98	132	161	100	90	78
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	4	3	4	4	16	14	22	18	15	36	72	98	60	54	48
Finished Goods	4	7	6	7	17	13	32	24	17	62	59	63	40	36	31
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	155	167	355	270	786	1,390	1,750	1,205	1,507	2,793	5,732	2,649	1,919	1,654	1,509
- Cash & Cash Equivalents	28	22	26	21	68	81	72	73	93	149	131	187	187	119	73
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	2	349	261	221	393	340	156	158	149	145
Enterprise Value	80	95	293	201	675	1,263	2,027	1,393	1,635	3,037	5,942	2,599	1,889	1,684	1,581
Total Capital	-34	-59	-72	-79	-121	-58	280	167	107	180	169	110	39	-214	-355
Total Debt/Capital (%)	-0.1	- -	- -	- -	- -	-2.67	124.72	155.91	206.08	217.85	200.68	141.16	402.11	-69.68	-40.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.17	0.19	0.14	0.13	0.06	0.06	0.08	0.09	0.09
EV/Sales	1.11	0.97	2.45	1.51	2.25	3.26	4.82	3.62	5.16	6.34	6.66	2.32	2.73	4.67	3.38
EV/EBITDA	- -	- -	- -	- -	20.66	13.37	35.82	21.12	34.8	- -	37.31	9.77	34.03	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	18.63	- -	- -	- -	- -	88.09	14.03	- -	- -	- -
EV/Cash Flow to Firm	- -	12.45	22.71	16.43	12.24	10.76	26.03	12.22	19.2	35.85	33.08	6.57	33.95	- -	53.84
EV/Free Cash Flow to Firm	- -	7.25	17.21	9.56	11.59	10	22.35	11.43	17.75	30.37	26.25	5.8	25.04	- -	32.16
Diluted Market Cap	155	167	355	270	786	1,475	1,750	1,205	1,507	2,793	6,007	2,745	1,919	1,654	1,509
Diluted Enterprise Value	127	145	328	250	718	1,395	2,027	1,393	1,635	3,037	6,216	2,713	1,889	1,684	1,581
EV per Share	2.44	2.85	8.61	5.52	12.65	19.8	30.6	20.34	23.03	41.52	78.14	33.31	23.4	20.15	18.26
TTM Sales	72	98	120	133	300	388	420	385	317	479	892	1,120	693	361	468
TTM EBITDA	-12	-10	-9	-4	33	94	57	66	47	-21	159	266	56	-115	-58
TTM Operating Income	-15	-13	-12	-9	-8	68	-10	-13	-19	-97	67	185	-16	-169	-102
TTM Cash Flow to Firm	-7	8	13	12	55	117	78	114	85	85	180	396	56	-34	29
TTM Free Cash Flow to Firm	-4	13	17	21	58	126	91	122	92	100	226	448	75	-11	49

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	-39.21	12.83	20.86	12.85	13.52	11.68	19.91	10.91	17.66	31.42	27.94	6.22	30.37	-75.68	38.29
EV/EBIT	- -	- -	- -	- -	- -	18.63	- -	- -	- -	- -	88.09	14.03	- -	- -	- -
Enterprise Value	80	95	293	201	675	1,263	2,027	1,393	1,635	3,037	5,942	2,599	1,889	1,684	1,581
Low Price	4.13	3.96	5.05	6.25	7.15	12.67	20.38	14.87	16.47	7.79	30.47	29.27	13.43	11.08	8.35
EV/Sales	1.11	0.97	2.45	1.51	2.25	3.26	4.82	3.62	5.16	6.34	6.66	2.32	2.73	4.67	3.38
EV/EBITDA	- -	- -	- -	- -	20.66	13.37	35.82	21.12	34.8	- -	37.31	9.77	34.03	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	22.69	- -	- -	- -	- -	136.59	21.19	- -	- -	- -
Price/Earnings Average	-11.31	-13.57	-19.01	-45.63	-14.03	19.48	-187.16	-53.21	-79.49	-16.31	84.24	27.04	-30.33	-6.09	-9.54
Price/Earnings High	-18.98	-18.31	-27.94	-58.64	-22.38	24.01	-234.16	-73.36	-102.41	-28.64	141.12	48.41	-48.17	-9.07	-16.3
Price/Earnings Low	-6.11	-9.92	-13.49	-32.37	-9.02	13.18	-146.97	-38.87	-58.77	-5.78	55.2	18.27	-14.82	-3.78	-5.29
Price/Book Value	-4.59	-2.82	-4.94	-3.43	-6.49	-23.2	-25.33	-12.88	-13.24	-13.15	-33.64	-58.39	-16.19	-4.55	-3.02
Price/Book Value Average	-7.39	-3.05	-3.37	-4.08	-4.9	-19.92	-24.88	-14.89	-13.9	-7.57	-20.75	-74.52	-18.72	-4.1	-2.61
Price/Book Value High	-12.41	-4.11	-4.96	-5.24	-7.82	-24.55	-31.13	-20.53	-17.91	-13.3	-34.75	-133.42	-29.73	-6.11	-4.45
Price/Book Value Low	-3.99	-2.23	-2.39	-2.89	-3.15	-13.49	-19.54	-10.88	-10.28	-2.68	-13.6	-50.34	-9.15	-2.55	-1.44
Price/Tangible Book Value	1.68	2.08	4.13	3.09	4.86	8.08	-10.57	-14.47	-132.39	-23.47	191.14	10.18	6.53	11.59	17.88
Price/Tangible Book Value Average	2.71	2.25	2.82	3.67	3.67	6.94	-10.38	-16.74	-138.97	-13.51	117.89	12.99	7.54	10.46	15.45
Price/Tangible Book Value High	4.54	3.04	4.14	4.72	5.86	8.55	-12.99	-23.07	-179.06	-23.73	197.48	23.25	11.98	15.58	26.39
Price/Tangible Book Value Low	1.46	1.64	2	2.6	2.36	4.69	-8.15	-12.23	-102.75	-4.79	77.25	8.77	3.69	6.49	8.56
Price/Sales	2.15	1.71	2.96	2.03	2.62	3.59	4.16	3.13	4.75	5.84	6.42	2.37	2.77	4.59	3.23
Price/Sales Average	3.46	1.84	2.02	2.41	1.98	3.08	4.09	3.62	4.99	3.36	3.96	3.02	3.2	4.14	2.79
Price/Sales High	5.81	2.48	2.97	3.1	3.15	3.79	5.12	4.99	6.42	5.9	6.64	5.4	5.08	6.17	4.76
Price/Sales Low	1.87	1.35	1.44	1.71	1.27	2.08	3.21	2.65	3.69	1.19	2.6	2.04	1.56	2.57	1.55
Price/Cash Flow	-21.76	22.09	27.52	22.09	14.28	11.85	23.32	11.74	19.23	37.95	34.07	6.82	44.24	-36.51	76.93
Price/Cash Flow Average	-35.03	23.83	18.78	26.26	10.79	10.18	22.91	13.58	20.19	21.84	21.02	8.7	51.14	-32.95	66.49
Price/Cash Flow High	-58.79	32.17	27.6	33.75	17.21	12.54	28.66	18.72	26.01	38.37	35.2	15.57	81.24	-49.08	113.56
Price/Cash Flow Low	-18.92	17.43	13.32	18.63	6.93	6.89	17.99	9.92	14.93	7.74	13.77	5.88	24.99	-20.45	36.85
Price/Free Cash Flow Average	-63.1	13.84	14.23	15.28	10.21	10.03	19.56	12.61	18.54	18.09	17.23	7.94	35.11	-68.32	33.1
Price/Free Cash Flow High	-105.91	18.68	20.92	19.63	16.3	12.36	24.47	17.39	23.88	31.77	28.87	14.22	55.77	-101.74	56.53
Price/Free Cash Flow Low	-34.09	10.12	10.1	10.84	6.56	6.79	15.36	9.22	13.71	6.41	11.29	5.36	17.16	-42.39	18.34
EV/Sales Average	3.07	1.62	1.8	2.26	1.75	2.87	4.75	4.11	5.39	3.87	4.2	2.99	3.16	4.23	2.94
EV/Sales High	5.42	2.26	2.75	2.95	2.93	3.59	5.78	5.48	6.83	6.41	6.87	5.38	5.04	6.25	4.92
EV/Sales Low	1.48	1.12	1.21	1.56	1.04	1.88	3.87	3.13	4.09	1.7	2.83	2.01	1.52	2.65	1.7
EV/EBITDA Average	-18.47	-16.57	-24.97	-80.14	16.09	11.79	35.28	23.98	36.4	-89.4	23.52	12.59	39.42	-13.29	-23.58
EV/EBITDA High	-32.58	-23.16	-38.14	-104.55	26.91	14.73	42.91	31.98	46.11	-148.13	38.51	22.63	62.93	-19.67	-39.4
EV/EBITDA Low	-8.9	-11.5	-16.82	-55.25	9.6	7.71	28.75	18.29	27.62	-39.28	15.86	8.47	18.99	-8.35	-13.62
EV/EBIT Average	-14.61	-12.09	-17.46	-33.94	-66.03	16.44	-196.74	-121.12	-88.05	-19.04	55.52	18.07	-136.82	-9.03	-13.45
EV/EBIT High	-25.78	-16.9	-26.67	-44.27	-110.45	20.53	-239.29	-161.53	-111.54	-31.55	90.91	32.49	-218.41	-13.36	-22.47
EV/EBIT Low	-7.04	-8.39	-11.76	-23.4	-39.39	10.75	-160.35	-92.36	-66.82	-8.37	37.45	12.15	-65.92	-5.67	-7.77
Last Price	4.75	5.02	10.43	7.41	14.73	21.8	26.42	17.6	21.22	38.19	75.39	33.95	23.77	19.78	17.43
High Price	12.83	7.31	10.46	11.32	17.75	23.07	32.47	28.06	28.7	38.61	77.89	77.57	43.65	26.59	25.73
Enterprise Value Average	221	158	216	301	526	1,114	1,996	1,582	1,710	1,851	3,745	3,349	2,189	1,523	1,377
Enterprise Value High	390	221	329	392	880	1,392	2,428	2,110	2,166	3,067	6,132	6,022	3,494	2,254	2,300
Enterprise Value Low	107	110	145	207	314	729	1,627	1,206	1,298	813	2,526	2,252	1,055	957	795

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	33	33	35	38	62	65	67	70	72	75	77	79	82	85	86
Diluted Weighted Avg Shares	33	33	34	36	53	68	66	68	71	73	80	81	81	84	87
Basic Weighted Avg Shares	33	33	34	36	53	64	66	68	71	73	76	78	81	84	87
Revenue per Share	2.21	2.94	3.52	3.65	5.63	6.08	6.34	5.62	4.47	6.54	11.74	14.36	8.59	4.31	5.4
EBITDA per Share	-0.37	-0.29	-0.25	-0.1	0.61	1.48	0.85	0.96	0.66	-0.28	2.09	3.41	0.69	-1.37	-0.67
Operating Income per Share	-0.46	-0.39	-0.36	-0.24	-0.15	1.06	-0.15	-0.19	-0.27	-1.33	0.89	2.37	-0.2	-2.02	-1.18
Basic EPS, GAAP	-0.68	-0.4	-0.37	-0.19	-0.79	0.96	-0.14	-0.38	-0.28	-1.35	0.55	1.6	-0.91	-2.93	-1.58
Basic EPS from Cont Ops	-0.68	-0.4	-0.37	-0.19	-0.79	0.96	-0.14	-0.38	-0.28	-1.35	0.55	1.6	-0.91	-2.93	-1.58
Diluted EPS, GAAP	-0.68	-0.4	-0.37	-0.19	-0.79	0.91	-0.14	-0.38	-0.28	-1.35	0.53	1.55	-0.91	-2.93	-1.58
Diluted EPS from Cont Ops	-0.68	-0.4	-0.37	-0.19	-0.79	0.91	-0.14	-0.38	-0.28	-1.35	0.53	1.55	-0.91	-2.93	-1.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.22	0.23	0.38	0.34	1.03	1.84	1.13	1.5	1.1	1.01	2.21	4.98	0.54	-0.54	0.23
Free Cash Flow per Basic Share	-0.32	0.06	0.26	0.09	0.97	1.7	0.94	1.39	1.01	0.8	1.6	4.31	0.29	-0.82	- -
Cash & Equivalents per Share	2.31	2.17	1.82	1.89	2.08	2.02	1.08	1.07	1.31	2.04	1.72	2.64	2.32	1.42	0.84
Book Value per Share	-1.03	-1.78	-2.11	-2.16	-2.27	-0.94	-1.04	-1.37	-1.6	-2.9	-2.24	-0.58	-1.47	-4.35	-5.78
Tangible Book Value per Share	2.82	2.41	2.53	2.4	3.03	2.7	-2.5	-1.22	-0.16	-1.63	0.39	3.34	3.64	1.71	0.97

MaxLinear, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)