Total debt jumped 33.5% from $139.4M to $186.0M while cash fell 56.4% from $186.1M to $81.1M since 2024Q2, and $318.6M of goodwill represents 59.8% of the $533.0M equity base against -$514.9M of retained earnings, indicating a recovery that appears partly leverage-driven rather than earnings-generated.
MaxLinear, Inc. (MXL) balance sheet — 19-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Total Current Assets | 391.19M | 248.84M | 323.44M | 488.02M | 563.12M | 404.1M | 361.72M | 181.77M | 180.61M | 201.3M | 214.04M | 190M | 100.91M | 93.72M | 98.02M | 95.08M | 109.19M | 30.74M | 14.9M | 13.16M |
| Cash & Short-Term Investments | 81.08M | 74.22M | 119.58M | 188.34M | 206.86M | 130.68M | 149.02M | 93.06M | 73.79M | 73.35M | 130.81M | 111.26M | 69.09M | 61.94M | 72.08M | 75.18M | 94.49M | 81.12M | 9.72M | 0 |
| Cash Only | 81.08M | 74.22M | 119.58M | 188.34M | 188.34M | 130.68M | 149.02M | 93.06M | 73.79M | 73.35M | 82.9M | 67.96M | 20.7M | 26.45M | 21.81M | 28.03M | 21.56M | 17.92M | 7.92M | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 18.53M | 0 | 0 | 0 | 0 | 0 | 47.92M | 43.3M | 48.4M | 35.49M | 50.27M | 47.16M | 72.92M | 0 | 1.8M | 0 |
| Accounts Receivable | 73.38M | 46.12M | 85.46M | 170.62M | 170.97M | 119.72M | 67.44M | 50.41M | 59.49M | 66.1M | 50.49M | 42.4M | 18.52M | 20.06M | 14.56M | 10.42M | 7.28M | 9.71M | 1.35M | 0 |
| Days Sales Outstanding | 29.2 | 36 | 86.52 | 89.83 | 55.71 | 48.97 | 51.43 | 58.01 | 56.4 | 57.4 | 47.51 | 51.52 | 50.79 | 61.19 | 54.37 | 52.87 | 38.67 | 69 | 15.74 | - |
| Inventory | 113.72M | 78.1M | 90.34M | 99.91M | 160.54M | 131.7M | 97.84M | 31.51M | 41.74M | 53.43M | 26.58M | 32.44M | 10.86M | 10.03M | 9.89M | 8.08M | 7.42M | 2.85M | 3.67M | 0 |
| Days Inventory Outstanding | 126.06 | 141.25 | 196.15 | 117.45 | 121.46 | 114.4 | 123.43 | 66.64 | 73.12 | 80.68 | 61.47 | 81.7 | 77.48 | 80.33 | 97.52 | 110.83 | 125.7 | 61.02 | 105.83 | - |
| Other Current Assets | 123.01M | 50.39M | 28.06M | 29.16M | 24.75M | 9.81M | 47.42M | 6.79M | 10.36M | 8.42M | 6.16M | 3.9M | 2.44M | 1.68M | 0 | 1.39M | 0 | 262K | 157K | 0 |
| Total Non-Current Assets | 525.23M | 547.55M | 543.44M | 596.04M | 623.03M | 648.36M | 670.91M | 539.38M | 580.44M | 661.75M | 208.61M | 144.5M | 34.8M | 31.21M | 12.58M | 17.3M | 9.73M | 5.03M | 1.82M | 0 |
| Property, Plant & Equipment | 59.37M | 64.38M | 77.48M | 97.69M | 107.53M | 88.19M | 61.36M | 27.59M | 18.4M | 22.66M | 20.55M | 21.86M | 12.44M | 5.51M | 6.87M | 5.49M | 4.54M | 2.63M | 1.73M | 1.38M |
| Fixed Asset Turnover | 10.53x | 7.26x | 4.65x | 7.10x | 10.42x | 10.12x | 7.80x | 11.50x | 20.92x | 18.55x | 18.87x | 13.74x | 10.70x | 21.71x | 14.23x | 13.09x | 15.15x | 19.55x | 18.08x | 7.01x |
| Goodwill | 318.59M | 318.59M | 318.59M | 318.59M | 306.74M | 306.67M | 302.83M | 238.33M | 238.33M | 237.99M | 76.02M | 49.78M | 1.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 44.05M | 48.89M | 55.01M | 73.63M | 109.32M | 152.54M | 207.27M | 187.97M | 244.9M | 315.05M | 104.26M | 51.35M | 10.39M | 749K | 275K | 1.02M | 980K | 0 | 0 | 0 |
| Long-Term Investments | 88.04M | 27.19M | 25K | 11.82M | 11.82M | 6.06M | 1.02M | 60K | 404K | 1.06M | 5.99M | 19.24M | 10.26M | 24.41M | 5.18M | 10.55M | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 37.81M | 11.24M | 21.43M | 21.01M | 15M | 3.65M | 2.19M | 2.79M | 4.66M | 6.92M | 1.79M | 2.27M | 513K | 543K | 257K | 228K | 4.21M | 2.41M | 87K | 0 |
| Total Assets | 916.43M | 796.4M | 866.88M | 1.08B | 1.19B | 1.05B | 1.03B | 721.15M | 765.82M | 863.06M | 422.65M | 334.5M | 135.71M | 124.93M | 110.6M | 112.38M | 118.92M | 98.97M | 16.72M | 0 |
| Asset Turnover | 0.80x | 0.59x | 0.42x | 0.64x | 0.94x | 0.85x | 0.46x | 0.44x | 0.50x | 0.49x | 0.92x | 0.90x | 0.98x | 0.96x | 0.88x | 0.64x | 0.58x | 0.52x | 1.87x | - |
| Asset Growth % | -9.32% | -8.13% | -20.03% | -8.61% | 12.7% | 1.92% | 43.19% | -5.83% | -11.27% | 104.2% | 26.35% | 146.48% | 8.63% | 12.96% | -1.58% | -5.5% | 20.15% | 491.84% | - | - |
| Total Current Liabilities | 176.42M | 186.02M | 182.28M | 222.13M | 341.09M | 207.4M | 233.66M | 66.56M | 70.57M | 76.39M | 54.54M | 55.83M | 33.25M | 37.16M | 29.57M | 18.49M | 13.75M | 19.71M | 6.5M | 2.87M |
| Accounts Payable | 36.47M | 37.92M | 31.38M | 21.55M | 68.58M | 52.98M | 32.75M | 13.44M | 15.59M | 16.94M | 6.76M | 6.39M | 7.51M | 7.51M | 7.37M | 4.94M | 2.88M | 4.16M | 1.54M | 0 |
| Days Payables Outstanding | 48.59 | 68.57 | 68.13 | 25.34 | 51.88 | 46.02 | 41.32 | 28.43 | 27.31 | 25.58 | 15.63 | 16.09 | 53.58 | 60.11 | 72.69 | 67.69 | 48.71 | 89.11 | 44.43 | - |
| Short-Term Debt | 0 | 9.1M | 9.41M | 9.13M | 10.49M | 8.89M | 8.14M | 4.81M | 1.21M | 0 | 0 | 0 | 0 | 0 | 0 | 32K | 98K | 124K | 109K | 0 |
| Deferred Revenue (Current) | 5.26M | 4.22M | 114K | 1.6M | 1.07M | 1.04M | 0 | 0 | 0 | 4.36M | 5.99M | 4.07M | 3.61M | 2.65M | 2.29M | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 63.1M | 85.06M | 120.54M | 158.9M | 192.97M | 80.74M | 144.27M | 38.85M | 42.74M | 41.88M | 31.53M | 35.39M | 15.57M | 19.3M | 7M | 11.43M | 8.63M | 13.7M | 4.34M | 0 |
| Current Ratio | 2.22x | 1.34x | 1.77x | 2.20x | 1.65x | 1.95x | 1.55x | 2.73x | 2.56x | 2.64x | 3.92x | 3.40x | 3.04x | 2.52x | 3.32x | 5.14x | 7.94x | 1.56x | 2.29x | 4.59x |
| Quick Ratio | 1.57x | 0.92x | 1.28x | 1.75x | 1.18x | 1.31x | 1.13x | 2.26x | 1.97x | 1.94x | 3.44x | 2.82x | 2.71x | 2.25x | 2.98x | 4.70x | 7.40x | 1.41x | 1.73x | 4.59x |
| Cash Conversion Cycle | 106.67 | 108.68 | 214.55 | 181.95 | 125.29 | 117.35 | 133.54 | 96.22 | 102.21 | 112.5 | 93.36 | 117.14 | 74.69 | 81.41 | 79.21 | 96.02 | 115.67 | 40.91 | 77.13 | - |
| Total Non-Current Liabilities | 207M | 158.48M | 168.32M | 175.67M | 168.69M | 355.87M | 407.85M | 239.66M | 290.55M | 399.25M | 15.68M | 15.75M | 3.36M | 1.1M | 796K | 857K | 275K | 186K | 2.24M | 0 |
| Long-Term Debt | 164.06M | 135.93M | 123M | 122.38M | 121.76M | 306.15M | 363.59M | 206.91M | 255.76M | 347.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 59.54M | 12.31M | 16.95M | 26.24M | 23.35M | 24.64M | 20.86M | 9.34M | 4.1M | 0 | 0 | 0 | 0 | 0 | 0 | 2K | 18K | 115K | 238K | 0 |
| Deferred Tax Liabilities | 0 | 0 | 2.25M | 3.81M | 6.13M | 2.08M | 10.19M | 15.36M | 22.22M | 38.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 29.16M | 10.24M | 26.12M | 23.25M | 17.44M | 23M | 13.21M | 8.06M | 8.47M | 8.56M | 6.03M | 4.32M | 3.36M | 1.1M | 796K | 371K | 0 | 0 | 2M | 0 |
| Total Liabilities | 383.42M | 344.5M | 350.6M | 397.8M | 509.77M | 563.26M | 641.51M | 306.23M | 365.88M | 475.63M | 70.23M | 71.58M | 36.61M | 38.26M | 30.36M | 19.35M | 14.02M | 19.9M | 8.73M | 0 |
| Total Debt | 186M | 157.34M | 149.36M | 157.75M | 155.6M | 339.68M | 392.6M | 221.05M | 261.07M | 347.61M | 0 | 0 | 0 | 0 | 2K | 34K | 116K | 239K | 347K | 0 |
| Net Debt | 104.92M | 83.11M | 29.78M | -30.59M | -32.74M | 209M | 243.58M | 128M | 187.28M | 274.26M | -82.9M | -67.96M | -20.7M | -26.45M | -21.81M | -27.99M | -21.45M | -17.68M | -7.57M | 0 |
| Debt / Equity | 0.35x | 0.35x | 0.29x | 0.23x | 0.23x | 0.69x | 1.00x | 0.53x | 0.65x | 0.90x | - | - | - | - | 0.00x | 0.00x | 0.00x | 0.02x | - | - |
| Debt / EBITDA | 6.12x | - | - | 3.38x | 0.60x | 2.24x | - | 4.92x | 3.96x | 5.22x | - | - | - | - | - | - | 0.02x | 0.04x | - | - |
| Net Debt / EBITDA | 3.45x | - | - | -0.66x | -0.13x | 1.38x | - | 2.85x | 2.84x | 4.12x | -0.83x | -1.77x | - | - | - | - | -3.99x | -3.25x | - | - |
| Interest Coverage | -0.48x | -10.18x | -20.95x | -4.96x | 18.83x | 4.68x | -7.87x | -1.92x | -1.30x | -2.28x | 613.40x | -428.06x | -590.53x | -3087.50x | -242.60x | -216.84x | 130.07x | 88.67x | -24.86x | -110.65x |
| Total Equity | 533.01M | 451.89M | 516.28M | 686.26M | 676.38M | 489.2M | 391.12M | 414.92M | 399.94M | 387.42M | 352.42M | 262.92M | 99.1M | 86.67M | 80.23M | 93.03M | 104.9M | 15.88M | -25.36M | -23.91M |
| Equity Growth % | -6.4% | -12.47% | -24.77% | 1.46% | 38.26% | 25.08% | -5.74% | 3.75% | 3.23% | 9.93% | 34.04% | 165.31% | 14.34% | 8.03% | -13.75% | -11.32% | 560.73% | 162.6% | -6.06% | - |
| Book Value per Share | 5.45 | 5.22 | 6.18 | 8.50 | 8.37 | 6.14 | 5.35 | 5.84 | 5.84 | 5.85 | 5.21 | 4.93 | 2.72 | 2.55 | 2.42 | 2.86 | 3.56 | 1.38 | -2.49 | -2.08 |
| Total Shareholders' Equity | 533.01M | 451.89M | 516.28M | 686.26M | 676.38M | 489.2M | 391.12M | 414.92M | 399.94M | 387.42M | 352.42M | 262.92M | 99.1M | 86.67M | 80.23M | 93.03M | 104.9M | 15.88M | -25.36M | -23.91M |
| Common Stock | 9K | 9K | 8K | 8K | 8K | 8K | 7K | 7K | 7K | 7K | 7K | 6K | 4K | 4K | 3K | 3K | 3K | 3K | 2K | 2K |
| Retained Earnings | -514.88M | -500.41M | -363.73M | -118.53M | -45.38M | -170.42M | -212.39M | -113.8M | -93.63M | -69.12M | -59.93M | -121.22M | -78.79M | -71.75M | -59.02M | -33.69M | -11.66M | -21.78M | -26.11M | -24.19M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 641K | 1.03M | -6.82M | -3.79M | -1.02M | 2.13M | 1.44M | -887K | 272K | 1.04M | -1.56M | -822K | -25K | 58K | 35K | 14K | 45K | -2.27M | 5K | -1K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MXL stock.
As of 2025, MaxLinear, Inc. (MXL) had total assets of $796.4M including $248.8M in current assets.
MaxLinear, Inc. (MXL) carries total debt of $157.3M, offset by $74.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
MaxLinear, Inc. (MXL) has total shareholders' equity (book value) of $451.9M ($5.22 book value per share). Book value represents the net worth of the company belonging to common stock holders.
MaxLinear, Inc. (MXL) reported a current ratio of 1.34x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Goodwill concentration and cash depletion
Metrics are mathematically derived from official filings.
Balance Sheet Recovers From Cyclical Trough
Total assets bottomed at $771.3M in 2026Q1 and have since rebounded to $916.4M, while equity troughed at $451.9M in 2025Q4 before recovering to $533.0M; however, retained earnings remain deeply negative at -$514.9M, suggesting the recovery is leverage-driven rather than earnings-generated.
The ten-quarter series shows a balance sheet that contracted meaningfully through mid-2025, with total assets falling 20.8% from $973.2M to $771.3M before stabilizing and recovering. The equity rebound from its $451.9M low is encouraging, but when compared against cumulative net losses of $324.0M identified in the cash flow analysis, it appears to be driven primarily by the recent $47M debt issuance and reduced working capital needs rather than retained profit accumulation. This pattern implies the balance sheet is improving on financing mechanics, not operating self-sufficiency, and the trajectory remains contingent on sustaining the revenue inflection through the next several quarters.
Leverage Creeps Higher Into Recovery
Total debt jumped 33.5% from $139.4M in 2026Q2 to $186.0M in 2026Q3, pushing the D/E ratio from 0.29 to 0.35; per recent filings, this coincides with the quarter's $68.8M working capital outflow, suggesting borrowing may have partially funded the receivables and inventory build.
While a D/E of 0.35 remains conservative in absolute terms, the sequential acceleration in debt during 2026Q3 warrants scrutiny because it occurred in the same period that the income statement showed the first positive operating quarter in the series. If the company is drawing on credit to finance working capital expansion tied to growing optical DSP shipments, the leverage increase may be strategic; if it is covering the gap between net income and negative operating cash flow, it suggests a more structural funding need. Investors should monitor whether the debt build continues into subsequent quarters or normalizes as receivables convert to cash.
Goodwill Dominates Asset Base
Goodwill has remained frozen at $318.6M across all ten quarters, representing 34.8% of total assets and 59.8% of shareholders' equity; based on the company's balance sheets, this outsized concentration reflects the Exar and Intel Home Gateway acquisitions without any impairment charge despite $324M of cumulative net losses.
The composition of MaxLinear's asset base is unusual for a fabless semiconductor company: goodwill exceeds the entire property, plant, and equipment balance by more than five times, and net PPE has steadily declined from $90.3M to $59.4M as depreciation outpaces minimal capital expenditure. This structure means that the majority of book assets are not directly contributing to near-term revenue generation and carry impairment risk if end-market demand deteriorates again. The fact that no writedown has been taken despite three years of losses suggests management views these assets as recoverable, but the persistent gap between reported goodwill and retained losses is a divergence investors should track closely.
Cash Runway Narrows Despite Current Ratio Recovery
Cash reserves have declined 56.4% from $186.1M in 2024Q2 to $81.1M in 2026Q3, even as the current ratio rebounded from a 1.34 trough in 2025Q4 to 2.22; per reported figures, this divergence suggests the liquidity improvement reflects working capital restructuring rather than cash generation.
The current ratio recovery to 2.22 is superficially reassuring, but the underlying cash balance has halved over the period and the operating cash flow analysis shows -$13.6M in 2026Q3 despite positive net income. This implies that the improved current ratio is being driven by non-cash current assets — likely receivables and inventory — rather than a strengthened liquidity buffer. With $81.1M in cash against a quarterly operating cost base that includes roughly $60M in R&D, the company's shock-absorption capacity is thin unless the revenue inflection translates into positive operating cash flow within the next one to two quarters.
Goodwill Write-Down Is The Hidden Balance Sheet Risk
At $318.6M, goodwill constitutes nearly 60% of MaxLinear's $533.0M equity base and 35% of total assets, yet has never been impaired; analysts should note that a renewed broadband downturn or failure to scale optical DSPs could trigger writedowns that would erode book equity by a material share.
The headline balance sheet signal of 'Healthy' based on a D/E of 0.35 and current ratio of 2.22 obscures the extent to which equity quality depends on unimpaired goodwill carried from prior acquisitions. If the Infrastructure segment's growth trajectory stalls or the DOCSIS 4.0 upgrade cycle underwhelms, the carrying value of goodwill associated with the Intel Home Gateway and Exar acquisitions could face pressure, potentially reducing book equity from $533M toward a level closer to tangible net worth of roughly $214M. This would not be a liquidity event but would materially distort book value metrics and could affect covenant compliance depending on the terms of the company's credit facility.