MXL

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 81.1 M92.17 M95.93 M108.81 M126.46 M136.44 M 467.64 M Gross profit 44.08 M51.25 M53.83 M61.52 M71.9 M78.56 M 265.81 M Operating expenses 110.82 M92.42 M99.92 M86.14 M113.19 M93.45 M 392.7 M Selling/general/admin expenses 30.15 M38.09 M36.59 M33.36 M47.67 M41.96 M 159.58 M Research & development 52.6 M51.28 M55.46 M47.2 M54.25 M51.69 M 208.6 M Operating income 66.74 M41.17 M46.09 M24.61 M41.29 M14.89 M 126.89 M Non-Operating Income, Total 15.76 M-1.44 M2.91 M6.09 M2.1 M2.91 M 14 M Interest expense, net of interest capitalized 2.65 M2.8 M2.5 M2.51 M2.65 M2.39 M 10.06 M Non-Operating Income, excl. Interest Expenses -1.65 M1.4 M-864 K-812 K-874 K-835 K -3.38 M Unusual income/expense 14.75 M-5.64 M1.27 M4.39 M324 K1.35 M 7.33 M Pretax income -82.5 M-40.82 M-49 M-30.7 M-43.39 M-17.8 M -140.89 M Equity in earnings —————— — Taxes 6.7 M-4.1 M700 K4.1 M2.1 M-2.7 M 4.2 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 75.78 M57.84 M49.71 M26.59 M45.48 M14.9 M 136.68 M Discontinued operations —————— — Net income 75.78 M57.84 M49.71 M26.59 M45.48 M14.9 M 136.68 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 75.78 M57.84 M49.71 M26.59 M45.48 M14.9 M 136.68 M Basic earnings per share (Basic EPS) -0.9-0.68-0.58-0.31-0.52-0.17 -1.58 Diluted earnings per share (Diluted EPS) -0.9-0.68-0.58-0.31-0.52-0.17 -1.58 Average basic shares outstanding 84.07 M83.6 M85.27 M86.63 M87.19 M86.59 M 345.67 M Diluted shares outstanding 84.07 M83.6 M85.27 M86.63 M87.19 M86.59 M 345.67 M EBITDA -54.6 M-29.46 M-34.95 M-13.4 M-30.45 M-4.1 M -82.9 M EBIT -66.74 M-41.17 M-46.09 M-24.61 M-41.29 M-14.89 M -126.89 M Cost of revenue 37.02 M40.92 M42.1 M47.29 M54.56 M57.88 M 201.83 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.14 M11.71 M11.15 M11.22 M10.84 M10.79 M 43.99 M