VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MXLMaxLinear, Inc.
$96.60$8.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMXLCash Flow

MaxLinear, Inc. (MXL) Cash Flow Statement

19Y historyFree accessUpdated daily

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.

MXL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations22.15M19.62M-45.3M25.05M388.73M168.23M73.59M78.35M102.69M75.06M117.32M55.04M12.23M12.89M7.54M-7.11M4.84M9.86M1.6M-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-73.15M125.04M41.97M-98.59M-19.9M-26.2M-9.19M61.29M-42.33M-7.04M-12.73M-13.25M-22.02M10.11M4.33M-1.91M-8.71M
Depreciation & Amortization41.95M43.99M46.15M62.63M71.9M84.41M72.62M64.31M79.03M66.74M26.7M40.64M5.11M3.71M3.53M3.16M1.87M841K606K467K
Stock-Based Compensation52.73M000000031.72M32.67M21.77M015.01M12.99M9.98M7.37M4.21M959K411K201K
Deferred Taxes17.22M-8.6M826K-4.45M23.45M-3.23M-18.49M-15.69M-12.14M-31.77M101K-1.91M-2.28M-166K06.67M0000
Other Non-Cash Items13.92M90.78M99.85M55.33M82.31M69.37M89.16M32.71M1.67M22.19M-386K64.37M750K2.21M1.24M1.32M1.29M31K-88K-281K
Working Capital Changes28.44M30.12M53.08M-15.32M86.03M-24.28M28.89M16.91M28.61M-5.58M7.84M-5.73M691K6.88M6.04M-3.6M-12.66M3.7M2.59M-2.08M
Change in Receivables58.07M39.34M85.16M1.41M-50.88M-51.69M-16.86M9.09M6.59M-4.38M-8.18M5.16M1.98M-5.5M773K-7.37M6.66M-8.36M853K-1.6M
Change in Inventory166K12.24M9.56M60.64M-28.84M-33.69M-31.84M10.2M11.7M-1.79M9.85M-6.4M-757K-141K-1.81M-657K-4.58M825K-1.75M-1.02M
Change in Payables-35.63M-12.48M-4.57M-29.43M65.81M12.77M57.09M1.26M5.92M-1.92M3.25M-21.9M83K-627K3.98M6.77M-1.94M2.9M476K484K
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-4.19M10.82M-78.38M391K157K7.88M
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 Revenue3.78%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%
Acquisitions000-13.32M0-40M-160M00-473.27M-101M-3.62M-9.14M0000000
Investments--------------------
Other Investing-2.83M000-10M0000000000000050K
Cash from Financing-14.24M-18.66M1.29M-8.03M-240.4M-91.9M159.65M-53.38M-93.78M347.02M-670K4M-506K1.27M-9.58M2.73M77.17M-250K-41K-86K
Debt Issued (Net)0000-185M-63.99M155.12M-50M-93M346.85M000-2K-32K-82K-123K-108K-89K-121K
Equity Issued (Net)-16.43M-16.44M4.09M4.56M-26.5M-14.77M8.07M8.6M6.84M11.72M6.65M9.85M3.3M2.65M-9.54M2.81M77.29M-142K00
Dividends Paid00000000000000000000
Share Repurchases-19.99M-20M00-31.51M-23.55M000-334K-3K-101K00-12.08M00-747K00
Other Financing2.19M-2.22M-2.81M-12.59M-28.9M-13.15M-3.54M-11.99M-7.62M-11.54M-7.32M-5.14M-3.81M-1.38M000000
Net Change in Cash-14.13M-18.19M-68.76M4K57.66M-18.34M55.96M19.27M439K-9.55M14.94M47.26M-5.75M4.64M-6.22M6.46M3.64M10M7.92M0
Free Cash Flow10.15M7.02M-62.98M11.59M347.47M129.06M61.11M71.46M94.86M67.6M108.81M52.05M3.43M9.73M2.49M-10.07M1.88M8.45M696K-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 Share0.120.08-0.750.144.301.620.841.011.391.021.610.980.090.290.07-0.310.060.730.07-0.93
FCF Conversion (FCF/Net Income)-0.08x-0.14x0.18x-0.34x3.11x4.01x-0.75x-3.94x-3.92x-8.17x1.91x-1.30x-1.74x-1.01x-0.57x0.32x0.48x2.28x-0.84x1.19x
Interest Paid6.45M8.6M9.74M9.48M9.08M11.03M11.08M11.26M13.96M8.84M000-1K-1K029K45K56K52K
Taxes Paid4.56M5.79M8.19M28.64M23.83M3.84M2.82M4.42M5.43M9.44M1.58M41K-187K-186K-40K0382K411K1K5K

Key Metrics

Growth RegimeAccelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Sustained Operating Cash Burn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

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.

Free Cash Flow Volatility Trends

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.

Capital Intensity and Asset Maintenance

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.

Working Capital Efficiency and Liquidity

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.

MXL — Frequently Asked Questions

Quick answers to the most common questions about buying MXL stock.

How much cash does MaxLinear, Inc. (MXL) generate from operations?

MaxLinear, Inc. (MXL) generated $19.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is MaxLinear, Inc.'s free cash flow?

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.

What is MaxLinear, Inc.'s capital expenditure (CapEx)?

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.

How does MaxLinear, Inc. distribute cash to shareholders?

In 2025, MaxLinear, Inc. (MXL) spent $20.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.