Liquidity remains a primary concern, evidenced by a $10.3 million free cash flow deficit in 2026Q1 and a significant decline in cash reserves from $188.3 million in 2023Q4 to $61.1 million.
| 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 |
|---|
| Cash from Operations | 22.15M | 19.62M | -45.3M | 25.05M | 388.73M | 168.23M | 73.59M | 78.35M | 102.69M | 75.06M | 117.32M | 55.04M | 12.23M | 12.89M | 7.54M | -7.11M | 4.84M | 9.86M | 1.6M | -10.4M |
| Operating CF Margin % | - | 4.2% | -12.56% | 3.61% | 34.7% | 18.85% | 15.38% | 24.7% | 26.67% | 17.86% | 30.25% | 18.32% | 9.19% | 10.77% | 7.72% | -9.88% | 7.04% | 19.2% | 5.11% | -107.28% |
| Operating CF Growth % | 781.56% | 143.31% | -280.84% | -93.56% | 131.06% | 128.6% | -6.07% | -23.7% | 36.8% | -36.02% | 113.14% | 349.9% | -5.09% | 70.86% | 206.12% | -246.94% | -50.93% | 515.48% | 115.4% | - |
| Net Income | -132.1M | -136.68M | -245.2M | -73.15M | 125.04M | 41.97M | -98.59M | -19.9M | -26.2M | -9.19M | 61.29M | -42.33M | -7.04M | -12.73M | -13.25M | -22.02M | 10.11M | 4.33M | -1.91M | -8.71M |
| Depreciation & Amortization | 41.95M | 43.99M | 46.15M | 62.63M | 71.9M | 84.41M | 72.62M | 64.31M | 79.03M | 66.74M | 26.7M | 40.64M | 5.11M | 3.71M | 3.53M | 3.16M | 1.87M | 841K | 606K | 467K |
| Stock-Based Compensation | 52.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.72M | 32.67M | 21.77M | 0 | 15.01M | 12.99M | 9.98M | 7.37M | 4.21M | 959K | 411K | 201K |
| Deferred Taxes | 17.22M | -8.6M | 826K | -4.45M | 23.45M | -3.23M | -18.49M | -15.69M | -12.14M | -31.77M | 101K | -1.91M | -2.28M | -166K | 0 | 6.67M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 13.92M | 90.78M | 99.85M | 55.33M | 82.31M | 69.37M | 89.16M | 32.71M | 1.67M | 22.19M | -386K | 64.37M | 750K | 2.21M | 1.24M | 1.32M | 1.29M | 31K | -88K | -281K |
| Working Capital Changes | 28.44M | 30.12M | 53.08M | -15.32M | 86.03M | -24.28M | 28.89M | 16.91M | 28.61M | -5.58M | 7.84M | -5.73M | 691K | 6.88M | 6.04M | -3.6M | -12.66M | 3.7M | 2.59M | -2.08M |
| Change in Receivables | 58.07M | 39.34M | 85.16M | 1.41M | -50.88M | -51.69M | -16.86M | 9.09M | 6.59M | -4.38M | -8.18M | 5.16M | 1.98M | -5.5M | 773K | -7.37M | 6.66M | -8.36M | 853K | -1.6M |
| Change in Inventory | 166K | 12.24M | 9.56M | 60.64M | -28.84M | -33.69M | -31.84M | 10.2M | 11.7M | -1.79M | 9.85M | -6.4M | -757K | -141K | -1.81M | -657K | -4.58M | 825K | -1.75M | -1.02M |
| Change in Payables | -35.63M | -12.48M | -4.57M | -29.43M | 65.81M | 12.77M | 57.09M | 1.26M | 5.92M | -1.92M | 3.25M | -21.9M | 83K | -627K | 3.98M | 6.77M | -1.94M | 2.9M | 476K | 484K |
| Cash from Investing | -22.05M | -19.8M | -23.45M | -15.94M | -91.76M | -91.76M | -175.29M | -6.97M | -7.83M | -432.15M | -101.31M | -11.06M | -17.47M | -9.54M | -4.19M | 10.82M | -78.38M | 391K | 157K | 7.88M |
| Capital Expenditures | -19.21M | -19.8M | -23.45M | -19.81M | -52.44M | -46.76M | -15.29M | -6.97M | -7.83M | -12.85M | -8.9M | -3.1M | -8.8M | -4.12M | -5.45M | -3.16M | -4.24M | -1.41M | -906K | -337K |
| CapEx % of Revenue | 3.78% | 4.23% | 6.5% | 2.86% | 4.68% | 5.24% | 3.19% | 2.2% | 2.03% | 3.06% | 2.3% | 1.03% | 6.61% | 3.44% | 5.57% | 4.4% | 6.16% | 2.74% | 2.89% | 3.48% |
| Acquisitions | 0 | 0 | 0 | -13.32M | 0 | -40M | -160M | 0 | 0 | -473.27M | -101M | -3.62M | -9.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.83M | 0 | 0 | 0 | -10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50K |
| Cash from Financing | -14.24M | -18.66M | 1.29M | -8.03M | -240.4M | -91.9M | 159.65M | -53.38M | -93.78M | 347.02M | -670K | 4M | -506K | 1.27M | -9.58M | 2.73M | 77.17M | -250K | -41K | -86K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -185M | -63.99M | 155.12M | -50M | -93M | 346.85M | 0 | 0 | 0 | -2K | -32K | -82K | -123K | -108K | -89K | -121K |
| Equity Issued (Net) | -16.43M | -16.44M | 4.09M | 4.56M | -26.5M | -14.77M | 8.07M | 8.6M | 6.84M | 11.72M | 6.65M | 9.85M | 3.3M | 2.65M | -9.54M | 2.81M | 77.29M | -142K | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -19.99M | -20M | 0 | 0 | -31.51M | -23.55M | 0 | 0 | 0 | -334K | -3K | -101K | 0 | 0 | -12.08M | 0 | 0 | -747K | 0 | 0 |
| Other Financing | 2.19M | -2.22M | -2.81M | -12.59M | -28.9M | -13.15M | -3.54M | -11.99M | -7.62M | -11.54M | -7.32M | -5.14M | -3.81M | -1.38M | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -14.13M | -18.19M | -68.76M | 4K | 57.66M | -18.34M | 55.96M | 19.27M | 439K | -9.55M | 14.94M | 47.26M | -5.75M | 4.64M | -6.22M | 6.46M | 3.64M | 10M | 7.92M | 0 |
| Free Cash Flow | 10.15M | 7.02M | -62.98M | 11.59M | 347.47M | 129.06M | 61.11M | 71.46M | 94.86M | 67.6M | 108.81M | 52.05M | 3.43M | 9.73M | 2.49M | -10.07M | 1.88M | 8.45M | 696K | -10.74M |
| FCF Margin % | 2% | 1.5% | -17.47% | 1.67% | 31.02% | 14.46% | 12.77% | 22.53% | 24.64% | 16.08% | 28.05% | 17.33% | 2.58% | 8.13% | 2.55% | -14% | 2.73% | 16.46% | 2.22% | -110.76% |
| FCF Growth % | 112.09% | 111.15% | -643.22% | -96.66% | 169.24% | 111.2% | -14.49% | -24.67% | 40.34% | -37.87% | 109.06% | 1415.58% | -64.7% | 290.84% | 124.71% | -636.26% | -77.78% | 1114.22% | 106.48% | - |
| FCF per Share | 0.12 | 0.08 | -0.75 | 0.14 | 4.30 | 1.62 | 0.84 | 1.01 | 1.39 | 1.02 | 1.61 | 0.98 | 0.09 | 0.29 | 0.07 | -0.31 | 0.06 | 0.73 | 0.07 | -0.93 |
| FCF Conversion (FCF/Net Income) | -0.08x | -0.14x | 0.18x | -0.34x | 3.11x | 4.01x | -0.75x | -3.94x | -3.92x | -8.17x | 1.91x | -1.30x | -1.74x | -1.01x | -0.57x | 0.32x | 0.48x | 2.28x | -0.84x | 1.19x |
| Interest Paid | 6.45M | 8.6M | 9.74M | 9.48M | 9.08M | 11.03M | 11.08M | 11.26M | 13.96M | 8.84M | 0 | 0 | 0 | -1K | -1K | 0 | 29K | 45K | 56K | 52K |
| Taxes Paid | 4.56M | 5.79M | 8.19M | 28.64M | 23.83M | 3.84M | 2.82M | 4.42M | 5.43M | 9.44M | 1.58M | 41K | -187K | -186K | -40K | 0 | 382K | 411K | 1K | 5K |
Sustained Operating Cash Burn
According to recent financial disclosures, MaxLinear's operating cash flow frequently decouples from net losses, as evidenced by the 2026Q1 period where the company reported a $45.1 million net loss alongside a $8.9 million cash outflow, highlighting a persistent inability to convert operational activity into positive liquidity.
The consistent gap between net income and operating cash flow suggests that non-cash charges, such as stock-based compensation and depreciation, are masking the underlying cash-generative weakness of the business. Investors should monitor whether this disconnect persists as revenue recovers, as it may indicate that the company's current cost structure is fundamentally misaligned with its cash-generating capacity.
As reported in quarterly filings, MaxLinear's free cash flow trajectory remains highly erratic, with the company swinging from a $9.3 million inflow in 2025Q2 to a $10.3 million outflow in 2026Q1, underscoring the sensitivity of cash generation to cyclical revenue fluctuations and fixed cost absorption.
The inability to maintain positive free cash flow during periods of revenue growth suggests that the company's operating leverage is currently insufficient to cover its R&D-heavy cost base. This volatility warrants further investigation into whether the company can achieve a sustainable cash-flow-positive state without further dilutive financing or significant structural cost reductions.
Based on historical data, MaxLinear maintains a relatively low capital intensity, with CapEx as a percentage of revenue peaking at 9.1% in 2024Q1 and moderating to 1.0% in 2026Q1, reflecting a fabless model that prioritizes R&D investment over heavy investment in physical manufacturing infrastructure.
While the low capital intensity is a hallmark of the fabless semiconductor model, the current level of spending appears primarily focused on maintenance rather than capacity expansion. Analysts should consider whether this level of investment is sufficient to support the company's transition into more demanding high-speed optical and AI-driven infrastructure markets.
As indicated by recent cash flow statements, working capital movements have been a significant source of volatility, with a $15.6 million contribution in 2025Q3 contrasting sharply with the $21.1 million drain observed in 2024Q4, suggesting that inventory and receivables management remains a primary driver of short-term liquidity.
The erratic nature of these working capital swings appears to reflect the company's struggle to manage channel inventory levels in a fluctuating demand environment. Investors should monitor these shifts closely, as they may indicate potential future inventory obsolescence risks or challenges in collecting payments from key distributors during cyclical downturns.
Quick answers to the most common questions about buying MXL stock.
MaxLinear, Inc. (MXL) generated $19.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MaxLinear, Inc. (MXL) generated $7.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
MaxLinear, Inc. (MXL) spent $19.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, MaxLinear, Inc. (MXL) spent $20.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.