MXL

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 95.93 M108.81 M126.46 M136.44 M137.19 M168.85 M 568.93 M Gross profit 53.83 M61.52 M71.9 M78.56 M78.88 M97.66 M 327 M Operating expenses 99.92 M86.14 M113.19 M93.45 M96.09 M101.85 M 404.58 M Selling/general/admin expenses 36.59 M33.36 M47.67 M41.96 M42.46 M45.75 M 177.84 M Research & development 55.46 M47.2 M54.25 M51.69 M53.16 M56.03 M 215.14 M Operating income -46.09 M-24.61 M-41.29 M-14.89 M-17.21 M-4.18 M -77.58 M Non-Operating Income, Total -2.91 M-6.09 M-2.1 M-2.91 M-1.44 M-2.37 M -8.82 M Interest expense, net of interest capitalized 2.5 M2.51 M2.65 M2.39 M2.2 M2.27 M 9.51 M Non-Operating Income, excl. Interest Expenses -1.64 M-1.7 M-1.77 M-1.56 M-1.56 M-1.79 M -6.69 M Unusual income/expense -1.27 M-4.39 M-324 K-1.35 M121 K-570 K -2.13 M Pretax income -49 M-30.7 M-43.39 M-17.8 M-18.65 M-6.55 M -86.39 M Equity in earnings —————— — Taxes 711 K-4.12 M2.1 M-2.91 M26.48 M-8.31 M 17.37 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -49.71 M-26.59 M-45.48 M-14.9 M-45.14 M1.76 M -103.76 M Discontinued operations —————— — Net income -49.71 M-26.59 M-45.48 M-14.9 M-45.14 M1.76 M -103.76 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -49.71 M-26.59 M-45.48 M-14.9 M-45.14 M1.76 M -103.76 M Basic earnings per share (Basic EPS) -0.58-0.31-0.52-0.17-0.520.02 -1.19 Diluted earnings per share (Diluted EPS) -0.58-0.31-0.52-0.17-0.520.02 -1.19 Average basic shares outstanding 85.27 M86.63 M87.19 M86.59 M87.59 M90.04 M — Diluted shares outstanding 85.27 M86.63 M87.19 M86.59 M87.59 M97.33 M — EBITDA -34.95 M-13.4 M-26.67 M-4.1 M-6.27 M3.01 M -34.03 M EBIT -46.09 M-24.61 M-41.29 M-14.89 M-17.21 M-4.18 M -77.58 M Cost of revenue 42.1 M47.29 M54.56 M57.88 M58.3 M71.18 M 241.93 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 11.15 M11.22 M14.62 M10.79 M10.94 M7.19 M 43.54 M