News Release| MaxLinear, Inc. Announces Preliminary Fourth Quarter and Fiscal Year 2011 Financial Results |
Fourth Quarter Revenue Grows 22% Year-over-Year to a Record $19.3
million
CARLSBAD, Calif.--(BUSINESS WIRE)--Feb. 7, 2012--
MaxLinear, Inc. (NYSE:MXL), a provider of highly integrated,
radio-frequency (RF) and mixed-signal integrated circuits for broadband
communications applications, today announced preliminary, unaudited
financial results for the fourth quarter and fiscal year ended December
31, 2011.
Management Commentary
“2011 was an exciting year for MaxLinear, one in which we made
significant progress in redefining our scope and execution capabilities
despite very challenging business conditions. We were able to introduce
new product lines to offset declines in some of our legacy product
lines. Most notably, we have firmly established a new growth platform in
the form of Cable and made investments to set the stage for future
growth in exciting platforms such as hybrid TV, new terrestrial set-top
technologies, and other forthcoming product applications,” commented
Kishore Seendripu, Ph.D, Chairman and CEO. “We are excited about our
prospects and are focused on executing on growth initiatives that we
believe should result in long-term and meaningful operating leverage for
the business going forward.”
Generally Accepted Accounting Principles (GAAP) Results
Net revenue for the fourth quarter of 2011 was $19.3 million, an
increase of 9 percent compared to the third quarter of 2011 and an
increase of 22 percent compared to the fourth quarter of 2010.
Gross profit in the fourth quarter of 2011 was 61 percent of revenue,
compared to 64 percent in the third quarter of 2011 and 66 percent in
the fourth quarter of 2010. Loss from operations in the fourth quarter
of 2011 was 22 percent of revenue, compared to 18 percent in the third
quarter of 2011 and compared to a 7 percent loss as a percent of revenue
in the fourth quarter of 2010.
Net loss for the fourth quarter of 2011 was $4.7 million, or $0.14 per
share (diluted), compared with $11.4 million, or $0.35 per share
(diluted), for the third quarter of 2011 and net income of $5.7 million,
or $0.17 per share (diluted), for the fourth quarter of 2010. Included
in the previously reported GAAP operating results for the third quarter
of 2011 was an $8.2 million charge associated with the establishment of
a valuation allowance related to federal deferred tax assets. Included
in the previously reported GAAP operating results for the fourth quarter
of 2010 was a one-time tax benefit of $6.7 million associated with the
release of a valuation allowance related to federal deferred tax assets.
GAAP operating results for the fourth quarter of fiscal 2011 also
include a $0.8 million reserve based upon management’s current estimate
of potential exposure for penalties arising from the internal export
compliance review initiated by the audit committee and further described
below. Management expects to have substantially more information
concerning the export compliance review following completion of the
audit committee’s review. As a result, the reserve included in
MaxLinear’s audited financial statements could differ materially from
the amount included in these preliminary financial results.
For the fiscal year 2011, net revenue was $71.9 million, representing an
increase of 5 percent compared to $68.7 million in fiscal 2010. Gross
profit was 63 percent of revenue for fiscal 2011, compared to 69 percent
for fiscal 2010. For the fiscal year 2011, loss from operations was 21
percent of revenue, compared to income from operations of 5 percent of
revenue in fiscal 2010. Net loss attributable to common stockholders for
fiscal 2011 was $22.0 million, or $0.68 per share (diluted), compared to
net income attributable to common stockholders of $8.9 million, or $0.30
per share (diluted), in fiscal 2010. As noted above, 2011 results
included an $8.2 million charge associated with the establishment of a
valuation allowance related to federal deferred tax assets, and 2010
included a one-time tax benefit of $6.7 million associated with the
release of a valuation allowance related to federal deferred tax assets,
for a year-over-year tax related impact of $14.9 million.
Cash, cash equivalents and short and long-term investments totaled $85.7
million at December 31, 2011, compared to $94.5 million at December 31,
2010. Cash flow used in operations totaled $1.8 million in the fourth
quarter of 2011 and $7.0 million for the full year of 2011.
Non-GAAP Results
Non-GAAP gross profit in the fourth quarter of 2011 was 61 percent of
revenue, compared to 64 percent in the third quarter of 2011 and 66
percent in the fourth quarter of 2010. Non-GAAP loss from operations in
the fourth quarter of 2011 was 6 percent of revenue, consistent with the
third quarter of 2011 and compared to income from operations of 1
percent in the fourth quarter of 2010.
Non-GAAP net loss for the fourth quarter of 2011 was $1.5 million, or
$0.05 per share (diluted), consistent with the third quarter of 2011,
and compared to non-GAAP net income of $0.2 million, or $0.01 per share
(diluted), for the fourth quarter of 2010.
For the fiscal year 2011, non-GAAP gross profit was 63 percent of
revenue, compared to 69 percent for fiscal 2010. For the fiscal year
2011, non-GAAP loss from operations was 5 percent of revenue, compared
with non-GAAP income from operations of 11 percent of revenue in fiscal
2010. Non-GAAP net loss attributable to common stockholders for fiscal
2011 was $3.7 million, or $0.11 per share (diluted), compared to
non-GAAP net income attributable to common stockholders of $7.9 million,
or $0.24 per share (diluted), in fiscal 2010.
Export Compliance Review
In the first quarter of 2012, we discovered that we may have been
involved in facilitating shipments of foreign produced products to Iran.
While the underlying shipments of the foreign produced products may have
been lawful, our actions may have violated applicable sanctions/export
control laws. Upon discovering these potential sanctions/export controls
issues, our audit committee promptly retained outside counsel to conduct
a thorough internal review of these potential violations and our export
compliance. That review is on-going. We have made voluntary initial
filings with the Office of Foreign Assets Control of the United States
Department of the Treasury and with the Bureau of Industry and Security
of the United States Department of Commerce, notifying these regulatory
agencies that we are conducting a review of these export control matters
and that we will submit any supplemental Voluntary Self Disclosures once
our internal review is complete. Our preliminary, unaudited operating
results for the fourth quarter of fiscal 2011 include a reserve of $0.8
million relating to estimated civil penalties associated with the
potential violations of United States export control laws involving
Iran. Management has based its current reserve estimates on information
available as of the date of this announcement. Management will
reevaluate this reserve following completion of the audit committee’s
review, and the reserve in our audited financial statements could differ
materially from the current reserve.
Conference Call Details
MaxLinear will host its fourth quarter 2011 financial results conference
call today, February 7, 2012 at 1:30 p.m. Pacific Time (4:30 p.m.
Eastern Time). To access this call, dial US toll free: 1-877-941-2068 /
US toll: 1-480-629-9712 with conference ID: 4409590. A live webcast of
the conference call will be accessible from the investor relations
section of the MaxLinear website and will be archived and available
after the call at http://investors.maxlinear.com
until February 11, 2012. A replay of the conference call will also be
available until February 11, 2012 by dialing toll free 1-800-406-7325 or
1-303-590-3030 and referencing passcode: 4509590.
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 and trends and growth opportunities in specific
product markets such as cable and hybrid TV as well as new markets we
may seek to address through new product introductions. In
addition, our statements concerning the audit committee’s export
compliance review, including management’s estimates of potential
liabilities associated with the export control review, constitute
forward-looking statements. 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. Risks and
uncertainties affecting our business and operating results, include,
among others, intense competition in our industry; uncertainties
concerning how end user markets for our products will develop, including
end user markets for the cable and hybrid television applications of our
products as well as end user markets for products currently in
development; our ability to continue to develop and introduce new and
enhanced products on a timely basis and achieve market acceptance of
those products; our dependence on a limited number of customers for a
substantial portion of our revenues; the timing and development of the
global transition from analog to digital television; our lack of
long-term supply contracts and dependence on limited sources of supply;
and potential decreases in average selling prices for our products. Forward
looking statements associated with our export control compliance review
include uncertainties concerning the timing and outcome of the review;
the potential for the assessment of civil penalties materially in excess
of those estimated in the reserve we have disclosed today; the risk of
criminal prosecution, fines, and penalties; the risk that assessed
penalties could have a material adverse effect on our operating results
and financial condition; the risk that the review and any associated
enforcement proceedings could result in substantial management
distraction and expense; and the risk of stockholder litigation. The
results we are providing today are preliminary and unaudited and are
subject to the completion of our export compliance review and conclusion
of the audit of our financial statements, and could differ materially
from the results disclosed today. 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 Quarterly Report on Form 10-Q. Additional
risks, uncertainties, and other information will be contained in our
Annual Report on Form 10-K for the year ended December 31, 2011.
Use of Non-GAAP Financial Measures
To supplement our unaudited condensed consolidated financial statements
presented on a basis consistent with GAAP, we disclose certain non-GAAP
financial measures, including non-GAAP net income (loss), income (loss)
from operations, gross profit, and earnings (loss) per share. These
supplemental measures exclude the effects of (i) stock-based
compensation expense and its related tax effect, if any; (ii) expenses
associated with our acquisition of MoCA® (Multimedia over Coax Alliance)
Physical Layer IP and connectivity related software IP licenses; (iii)
the valuation allowance on federal deferred tax assets; (iv) the
correction of an error related to the tax treatment of deferred revenue
for the year ended December 31, 2009 and 2008, and (v) estimated fines
and penalties related to export compliance matters. In addition, our
2010 non-GAAP results include the assumed conversion of all outstanding
shares of preferred stock into shares of common stock using the as-if
converted method. 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 cash 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 such 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. In addition,
we exclude the related tax effect of stock-based compensation expense,
if any, from non-GAAP net income.
Expenses incurred in relation to the purchase of certain new market
related IP licenses and estimated fines and penalties related to export
compliance matters are non-recurring; therefore, we do not believe these
are indicative of our core operating performance.
The provision for income taxes for the twelve months ended December 31,
2011 includes a valuation allowance related to federal deferred tax
assets. The recording of the valuation allowance is non-cash; therefore,
we do not believe this is indicative of our core operating performance.
The provision for income taxes for the twelve months ended December 31,
2010 includes the correction of an error related to the tax treatment of
deferred revenue for the years ended December 31, 2009 and 2008 of $0.3
million and the release of $6.7 million of the valuation allowance
related to federal deferred tax assets. The correction of the error is
an out-of-period adjustment, and the release of the valuation allowance
is a non-cash benefit; therefore, these are not indicative of our core
operating performance.
The shares used to compute non-GAAP basic and diluted net income per
share for the twelve months ended December 31, 2010 include the assumed
conversion of all outstanding shares of preferred stock into shares of
common stock using the as-if converted method as of the beginning of
each period presented or the date of issuance, if later. In March 2010,
in connection with the closing of our initial public offering, all of
our outstanding preferred stock was converted into shares of our Class B
common stock.
Reconciliations of non-GAAP measures disclosed in this press release
appear below.
About MaxLinear, Inc.
MaxLinear, Inc. is a provider of integrated, radio-frequency (RF) and
mixed-signal semiconductor solutions for broadband communications
applications. MaxLinear is located in Carlsbad, California, and its
address on the Internet is www.maxlinear.com.
MXL is MaxLinear’s registered trademark. Other trademarks appearing
herein are the property of their respective owners.
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
28,026
|
|
$
|
21,563
|
|
Short-term investments, available-for-sale
|
|
|
47,156
|
|
|
72,923
|
|
Accounts receivable
|
|
|
10,421
|
|
|
3,047
|
|
Inventory
|
|
|
8,082
|
|
|
7,425
|
|
Deferred income taxes, prepaid expenses and other current assets
|
|
|
1,394
|
|
|
4,232
|
|
Total current assets
|
|
|
95,079
|
|
|
109,190
|
|
Property and equipment, net
|
|
|
5,494
|
|
|
4,535
|
|
Long-term investments, available-for-sale
|
|
|
10,554
|
|
|
-
|
|
Intangible assets
|
|
|
1,021
|
|
|
980
|
|
Deferred income taxes and other long-term assets
|
|
|
228
|
|
|
4,213
|
|
Total assets
|
|
$
|
112,376
|
|
$
|
118,918
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
Current liabilities
|
|
$
|
18,494
|
|
$
|
13,746
|
|
Other long-term liabilities
|
|
|
855
|
|
|
257
|
|
Capital lease obligations, net of current portion
|
|
|
2
|
|
|
18
|
|
Total stockholders’ equity
|
|
|
93,025
|
|
|
104,897
|
|
Total liabilities and stockholders’ equity
|
|
$
|
112,376
|
|
$
|
118,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
19,296
|
|
|
$
|
17,639
|
|
|
$
|
15,865
|
|
|
Cost of net revenue
|
|
|
7,573
|
|
|
|
6,307
|
|
|
|
5,444
|
|
|
Gross profit
|
|
|
11,723
|
|
|
|
11,332
|
|
|
|
10,421
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
|
|
10,179
|
|
|
|
9,456
|
|
|
|
7,426
|
|
|
Selling, general and administrative
|
|
|
5,849
|
|
|
|
5,033
|
|
|
|
4,071
|
|
|
Total operating expenses
|
|
|
16,028
|
|
|
|
14,489
|
|
|
|
11,497
|
|
|
Loss from operations
|
|
|
(4,305
|
)
|
|
|
(3,157
|
)
|
|
|
(1,076
|
)
|
|
Interest income
|
|
|
58
|
|
|
|
63
|
|
|
|
105
|
|
|
Interest expense
|
|
|
(31
|
)
|
|
|
(32
|
)
|
|
|
(7
|
)
|
|
Other expense, net
|
|
|
(131
|
)
|
|
|
(35
|
)
|
|
|
(29
|
)
|
|
Loss before income taxes
|
|
|
(4,409
|
)
|
|
|
(3,161
|
)
|
|
|
(1,007
|
)
|
|
Provision (benefit) for income taxes
|
|
|
283
|
|
|
|
8,227
|
|
|
|
(6,669
|
)
|
|
Net income (loss)
|
|
|
(4,692
|
)
|
|
|
(11,388
|
)
|
|
|
5,662
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.14
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
0.18
|
|
|
Diluted
|
|
$
|
(0.14
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
0.17
|
|
|
Shares used to compute net income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
33,056
|
|
|
|
32,743
|
|
|
|
31,618
|
|
|
Diluted
|
|
|
33,056
|
|
|
|
32,743
|
|
|
|
33,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
71,937
|
|
|
$
|
68,701
|
|
|
Cost of net revenue
|
|
|
26,616
|
|
|
|
21,560
|
|
|
Gross profit
|
|
|
45,321
|
|
|
|
47,141
|
|
|
Operating expenses:
|
|
|
|
|
|
Research and development
|
|
|
40,156
|
|
|
|
27,725
|
|
|
Selling, general and administrative
|
|
|
20,178
|
|
|
|
15,912
|
|
|
Total operating expenses
|
|
|
60,334
|
|
|
|
43,637
|
|
|
Income (loss) from operations
|
|
|
(15,013
|
)
|
|
|
3,504
|
|
|
Interest income
|
|
|
292
|
|
|
|
326
|
|
|
Interest expense
|
|
|
(69
|
)
|
|
|
(29
|
)
|
|
Other expense, net
|
|
|
(241
|
)
|
|
|
(58
|
)
|
|
Income (loss) before income taxes
|
|
|
(15,031
|
)
|
|
|
3,743
|
|
|
Provision (benefit) for income taxes
|
|
|
6,993
|
|
|
|
(6,371
|
)
|
|
Net income (loss)
|
|
|
(22,024
|
)
|
|
|
10,114
|
|
|
Net income allocable to preferred stockholders
|
|
|
-
|
|
|
|
(1,215
|
)
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(22,024
|
)
|
|
$
|
8,899
|
|
|
Net income (loss) per share attributable to common stockholders:
|
|
|
|
|
|
Basic
|
|
$
|
(0.68
|
)
|
|
$
|
0.33
|
|
|
Diluted
|
|
$
|
(0.68
|
)
|
|
$
|
0.30
|
|
|
Shares used to compute net income (loss) per share attributable to
common stockholders:
|
|
|
|
Basic
|
|
|
32,573
|
|
|
|
26,743
|
|
|
Diluted
|
|
|
32,573
|
|
|
|
29,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(4,692
|
)
|
|
$
|
(11,388
|
)
|
|
$
|
5,662
|
|
|
Stock-based compensation:
|
|
|
|
|
|
|
|
Cost of net revenue
|
|
|
16
|
|
|
|
15
|
|
|
|
24
|
|
|
Research and development
|
|
|
1,420
|
|
|
|
1,308
|
|
|
|
815
|
|
|
Selling, general and administrative
|
|
|
726
|
|
|
|
846
|
|
|
|
399
|
|
|
Total stock-based compensation
|
|
|
2,162
|
|
|
|
2,169
|
|
|
|
1,238
|
|
|
Acquisition of technology licenses
|
|
|
275
|
|
|
|
-
|
|
|
|
-
|
|
|
Estimated export compliance fines and penalties
|
|
|
750
|
|
|
|
-
|
|
|
|
-
|
|
|
Income taxes*
|
|
|
-
|
|
|
|
7,701
|
|
|
|
(6,669
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
(1,505
|
)
|
|
$
|
(1,518
|
)
|
|
$
|
231
|
|
|
Shares used in computing non-GAAP basic net income (loss) per share
|
|
|
33,056
|
|
|
|
32,743
|
|
|
|
31,618
|
|
|
Shares used in computing non-GAAP diluted net income (loss) per share
|
|
|
33,056
|
|
|
|
32,743
|
|
|
|
33,979
|
|
|
Non-GAAP basic net income (loss) per share
|
|
$
|
(0.05
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
Non-GAAP diluted net income (loss) per share
|
|
$
|
(0.05
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
* Income taxes for the three months ended September 30, 2011
illustrate the financial results without the effects of the
recording of the valuation allowance related to federal deferred
tax assets. Income taxes for the three months ended December 31,
2010 illustrate the financial results without the effects of the
release of the valuation allowance related to federal deferred tax
assets.
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(22,024
|
)
|
|
$
|
10,114
|
|
|
Stock-based compensation:
|
|
|
|
|
|
Cost of net revenue
|
|
|
54
|
|
|
|
80
|
|
|
Research and development
|
|
|
4,434
|
|
|
|
2,589
|
|
|
Selling, general and administrative
|
|
|
2,880
|
|
|
|
1,546
|
|
|
Total stock-based compensation
|
|
|
7,368
|
|
|
|
4,215
|
|
|
Acquisition of technology licenses
|
|
|
3,573
|
|
|
|
-
|
|
|
Estimated export compliance fines and penalties
|
|
|
750
|
|
|
|
-
|
|
|
Income taxes*
|
|
|
6,668
|
|
|
|
(6,383
|
)
|
|
Non-GAAP net income (loss)
|
|
$
|
(3,665
|
)
|
|
$
|
7,946
|
|
|
Shares used in computing GAAP basic net income (loss) per share
|
|
|
32,573
|
|
|
|
26,743
|
|
|
Weighted average effect of the assumed conversion of convertible
preferred stock from date of issuance
|
|
|
-
|
|
|
|
3,263
|
|
|
Shares used in computing non-GAAP basic net income (loss) per share
|
|
|
32,573
|
|
|
|
30,006
|
|
|
Shares used in computing GAAP diluted net income (loss) per share
|
|
|
32,573
|
|
|
|
29,478
|
|
|
Weighted average effect of the assumed conversion of convertible
preferred stock from date of issuance
|
|
|
-
|
|
|
|
3,263
|
|
|
Shares used in computing non-GAAP diluted net income (loss) per share
|
|
|
32,573
|
|
|
|
32,741
|
|
|
Non-GAAP basic net income (loss) per share
|
|
$
|
(0.11
|
)
|
|
$
|
0.26
|
|
|
Non-GAAP diluted net income (loss) per share
|
|
$
|
(0.11
|
)
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
|
|
|
|
* Income taxes for the twelve months ended December 31, 2011
illustrate the financial results without the effects of the
recording of the valuation allowance related to federal deferred
tax assets. Income taxes for the twelve months ended December 31,
2010 illustrate the financial results without the effects of the
release of the valuation allowance related to federal deferred tax
assets and the correction of an error related to the tax treatment
of deferred revenue for the years ended December 31, 2009 and 2008.
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
GAAP gross profit as a % of revenue
|
|
60.8
|
%
|
|
64.2
|
%
|
|
65.7
|
%
|
|
Stock-based compensation:
|
|
|
|
|
|
|
|
Cost of net revenue
|
|
0.1
|
%
|
|
0.1
|
%
|
|
0.2
|
%
|
|
Non-GAAP gross profit as a % of revenue
|
|
60.9
|
%
|
|
64.3
|
%
|
|
65.9
|
%
|
|
|
|
|
|
|
|
|
|
GAAP loss from operations as a % of revenue
|
|
(22.3
|
)%
|
|
(17.9
|
)%
|
|
(6.8
|
)%
|
|
Stock-based compensation:
|
|
|
|
|
|
|
|
Cost of net revenue
|
|
0.1
|
%
|
|
0.1
|
%
|
|
0.2
|
%
|
|
Research and development
|
|
7.4
|
%
|
|
7.4
|
%
|
|
5.1
|
%
|
|
Selling, general and administrative
|
|
3.8
|
%
|
|
4.8
|
%
|
|
2.5
|
%
|
|
Acquisition of technology licenses
|
|
1.4
|
%
|
|
-
|
|
|
-
|
|
|
Estimated export compliance fines and penalties
|
|
3.9
|
%
|
|
-
|
|
|
-
|
|
|
Non-GAAP income (loss) from operations as a % of revenue
|
|
(5.7
|
)%
|
|
(5.6
|
)%
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAXLINEAR, INC.
|
|
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
GAAP gross profit as a % of revenue
|
|
63.0
|
%
|
|
68.6
|
%
|
|
Stock-based compensation:
|
|
|
|
|
|
Cost of net revenue
|
|
0.1
|
%
|
|
0.1
|
%
|
|
Non-GAAP gross profit as a % of revenue
|
|
63.1
|
%
|
|
68.7
|
%
|
|
|
|
|
|
|
|
GAAP income (loss) from operations as a % of revenue
|
|
(20.9
|
)%
|
|
5.1
|
%
|
|
Stock-based compensation:
|
|
|
|
|
|
Cost of net revenue
|
|
0.1
|
%
|
|
0.1
|
%
|
|
Research and development
|
|
6.2
|
%
|
|
3.8
|
%
|
|
Selling, general and administrative
|
|
4.0
|
%
|
|
2.3
|
%
|
|
Acquisition of technology licenses
|
|
5.0
|
%
|
|
-
|
|
|
Estimated export compliance fines and penalties
|
|
1.0
|
%
|
|
-
|
|
|
Non-GAAP income (loss) from operations as a % of revenue
|
|
(4.6
|
)%
|
|
11.3
|
%
|
|
|
|
|
|
|

Source: MaxLinear, Inc.
MaxLinear, Inc. Investor Relations Contact: IR Sense Nick
Kormeluk, 949-415-7745 nick@irsense.com or MaxLinear,
Inc. Corporate Contact: Adam Spice, 760-692-0711, ext. 196 Chief
Financial Officer
|
|