Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
MAXLINEAR, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except par value amounts)
March 31,
2023 December 31,
2022
Assets (unaudited)
Current assets:
Cash and cash equivalents $ 207,850 $ 187,353
Short-term restricted cash 964 982
Short-term investments 18,681 18,529
Accounts receivable, net 188,733 170,971
Inventory 149,585 160,544
Prepaid expenses and other current assets 27,773 24,745
Total current assets 593,586 563,124
Long-term restricted cash 22 22
Property and equipment, net 77,691 79,018
Leased right-of-use assets 26,357 28,515
Intangible assets, net 96,352 109,316
Goodwill 318,910 306,739
Deferred tax assets 57,515 66,491
Other long-term assets 28,045 26,800
Total assets $ 1,198,478 $ 1,180,025
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable $ 54,578 $ 68,576
Accrued price protection liability 103,797 113,274
Accrued expenses and other current liabilities 112,943 100,155
Accrued compensation 28,844 59,081
Total current liabilities 300,162 341,086
Long-term lease liabilities 21,239 23,353
Long-term debt 121,910 121,757
Other long-term liabilities 21,055 17,444
Total liabilities 464,366 503,640
Commitments and contingencies
Stockholders’ equity:
Preferred stock, $ 0.0001 par value; 25,000 shares authorized, no shares issued or outstanding
— —
Common stock, $ 0.0001 par value; 550,000 shares authorized; 79,981 shares issued and outstanding at March 31, 2023 and 78,745 shares issued and outstanding December 31, 2022
8 8
Additional paid-in capital 771,164 722,778
Accumulated other comprehensive loss ( 1,213 ) ( 1,021 )
Accumulated deficit ( 35,847 ) ( 45,380 )
Total stockholders’ equity 734,112 676,385
Total liabilities and stockholders’ equity $ 1,198,478 $ 1,180,025
4
Table of Contents
See accompanying notes.
5
Table of Contents
MAXLINEAR, INC.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited; in thousands, except per share data)
Three Months Ended March 31,
2023 2022
Net revenue $ 248,442 $ 263,927
Cost of net revenue 108,135 109,337
Gross profit 140,307 154,590
Operating expenses:
Research and development 67,291 65,886
Selling, general and administrative 38,653 40,577
Impairment losses 2,438 —
Restructuring charges 4,648 —
Total operating expenses 113,030 106,463
Income from operations 27,277 48,127
Interest income 633 31
Interest expense ( 2,487 ) ( 2,349 )
Other income (expense), net ( 324 ) ( 770 )
Total other income (expense), net ( 2,178 ) ( 3,088 )
Income before income taxes 25,099 45,039
Income tax provision 15,566 11,453
Net income $ 9,533 $ 33,586
Net income per share:
Basic $ 0.12 $ 0.44
Diluted $ 0.12 $ 0.42
Shares used to compute net income per share:
Basic 79,471 77,192
Diluted 81,338 80,641
See accompanying notes.
6
Table of Contents
MAXLINEAR, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited; in thousands)
Three Months Ended March 31,
2023 2022
Net income $ 9,533 $ 33,586
Other comprehensive loss, net of tax:
Foreign currency translation adjustments, net of tax benefit of $ 71 for the three months ended March 31, 2023 and net of tax expense of $ 2 for the three months ended March 31, 2022, respectively
( 192 ) ( 1,075 )
Other comprehensive loss ( 192 ) ( 1,075 )
Total comprehensive income $ 9,341 $ 32,511
See accompanying notes.
7
Table of Contents
MAXLINEAR, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
FISCAL QUARTER ENDED MARCH 31, 2023
(unaudited; in thousands)
Common Stock Additional
Paid-In
Capital Accumulated
Other
Comprehensive
Income (Loss) Accumulated
Deficit Total
Stockholders’
Equity
Shares Amount
Balance at December 31, 2022 78,745 $ 8 $ 722,778 $ ( 1,021 ) $ ( 45,380 ) $ 676,385
Common stock issued pursuant to equity awards, net 1,236 — 31,926 — — 31,926
Stock-based compensation — — 16,460 — — 16,460
Other comprehensive loss — — — ( 192 ) — ( 192 )
Net income — — — — 9,533 9,533
Balance at March 31, 2023 79,981 $ 8 $ 771,164 $ ( 1,213 ) $ ( 35,847 ) $ 734,112
8
Table of Contents
MAXLINEAR, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
FISCAL QUARTER ENDED MARCH 31, 2022
(unaudited; in thousands)
Common Stock Additional
Paid-In
Capital Accumulated
Other
Comprehensive
Income (Loss) Accumulated
Deficit Total
Stockholders’
Equity
Shares Amount
Balance at December 31, 2021 76,778 $ 8 $ 657,485 $ 2,125 $ ( 170,420 ) $ 489,198
Common stock issued pursuant to equity awards, net 1,037 13,835 — — 13,835
Repurchase of common stock ( 440 ) — ( 26,297 ) — — ( 26,297 )
Stock-based compensation — — 18,599 — — 18,599
Other comprehensive loss — — — ( 1,075 ) — ( 1,075 )
Net income — — — — 33,586 33,586
Balance at March 31, 2022 77,375 $ 8 $ 663,622 $ 1,050 $ ( 136,834 ) $ 527,846
See accompanying notes.
9
Table of Contents
MAXLINEAR, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
Three Months Ended March 31,
2023 2022
Operating Activities
Net income $ 9,533 $ 33,586
Adjustments to reconcile net income to cash provided by operating activities:
Amortization and depreciation 19,202 23,880
Impairment losses 2,438 —
Amortization of debt issuance costs and accretion of discounts 548 486
Stock-based compensation 16,448 18,554
Deferred income taxes 8,128 6,842
Loss on disposal of property and equipment 40 159
Unrealized holding (gain) loss on investments ( 152 ) 954
(Gain) loss on foreign currency 362 ( 316 )
Excess tax benefits on stock-based awards ( 507 ) ( 7,120 )
Changes in operating assets and liabilities:
Accounts receivable ( 16,931 ) ( 5,969 )
Inventory 10,959 ( 7,338 )
Prepaid expenses and other assets ( 4,338 ) 3,503
Accounts payable, accrued expenses and other current liabilities ( 886 ) 32,952
Accrued compensation 7,210 12,237
Accrued price protection liability ( 9,877 ) 27,975
Lease liabilities ( 3,095 ) ( 3,301 )
Other long-term liabilities 3,077 ( 2,918 )
Net cash provided by operating activities 42,159 134,166
Investing Activities
Purchases of property and equipment ( 5,216 ) ( 4,800 )
Purchases of intangible assets ( 630 ) ( 4,637 )
Cash used in acquisitions, net of cash acquired ( 9,665 ) —
Proceeds loaned under notes receivable — ( 10,000 )
Purchases of investments — ( 23,325 )
Net cash used in investing activities ( 15,511 ) ( 42,762 )
Financing Activities
Repayment of debt — ( 20,000 )
Net proceeds from issuance of common stock 3 87
Minimum tax withholding paid on behalf of employees for restricted stock units ( 6,173 ) ( 24,449 )
Repurchase of common stock — ( 26,297 )
Net cash used in financing activities ( 6,170 ) ( 70,659 )
Effect of exchange rate changes on cash and cash equivalents 1 ( 230 )
Increase in cash, cash equivalents and restricted cash 20,479 20,515
Cash, cash equivalents and restricted cash at beginning of period 188,357 131,738
Cash, cash equivalents and restricted cash at end of period $ 208,836 $ 152,253
Supplemental disclosures of cash flow information:
Cash paid for interest $ 2,163 $ 2,053
Cash paid for income taxes $ 3,336 $ 1,698
Supplemental disclosures of non-cash activities:
Issuance of shares for payment of bonuses $ 38,096 $ 38,197
See accompanying notes.
10
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. Organization and Summary of Significant Accounting Policies
Description of Business
MaxLinear, Inc. was incorporated in Delaware in September 2003. MaxLinear, Inc., together with its wholly owned subsidiaries, collectively referred to as MaxLinear, or the Company, is a provider of communications systems-on-chip (SoC) solutions used in broadband, mobile and wireline infrastructure, data center, and industrial and multi-market applications. MaxLinear is a fabless integrated circuit design company whose products integrate all or substantial portions of a high-speed communication system, including radio frequency (RF), high-performance analog, mixed-signal, digital signal processing, security engines, data compression and networking layers, and power management. MaxLinear’s customers include electronics distributors, module makers, original equipment manufacturers, or OEMs, and original design manufacturers, or ODMs, who incorporate the Company’s products in a wide range of electronic devices, including cable Data Over Cable Service Interface Specifications (DOCSIS), fiber and DSL broadband modems and gateways; Wi-Fi and wireline routers for home networking; radio transceivers and modems for 4G/5G base-station and backhaul infrastructure; fiber-optic modules for data center, metro, and long-haul transport networks; as well as power management and interface products used in these and many other markets.
Basis of Presentation and Principles of Consolidation
The accompanying unaudited consolidated financial statements include the accounts of MaxLinear, Inc. and its wholly owned subsidiaries and have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP, for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by GAAP for complete financial statements. All intercompany transactions and investments have been eliminated in consolidation.
In the opinion of management, the Company’s unaudited consolidated interim financial statements contain adjustments, including normal recurring accruals necessary to present fairly the Company’s consolidated financial position, results of operations, comprehensive income, stockholders’ equity, and cash flows.
The consolidated balance sheet as of December 31, 2022 was derived from the Company’s audited consolidated financial statements at that date. The accompanying unaudited consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements and related notes thereto for the year ended December 31, 2022 included in the Company’s Annual Report on Form 10-K filed by the Company with the Securities and Exchange Commission, or the SEC, on February 1, 2023, or the Annual Report. Interim results for the three months ended March 31, 2023 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2023.
The functional currency of certain foreign subsidiaries is the local currency. Accordingly, assets and liabilities of these foreign subsidiaries are translated at the current exchange rate at the balance sheet date and historical rates for equity. Revenue and expense components are translated at weighted average exchange rates in effect during the period. Gains and losses resulting from foreign currency translation are included as a component of stockholders’ equity. Foreign currency transaction gains and losses are included in the results of operations, and to date, have not been material.
Use of Estimates and Significant Risks and Uncertainties
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes of the consolidated financial statements. Actual results could differ from those estimates.
The Company is not aware of any specific event or circumstance that would require an update to its estimates or adjustments to the carrying value of its assets and liabilities as of April 26, 2023, the issuance date of this Quarterly Report on Form 10-Q. Actual results could differ from those estimates.
Summary of Significant Accounting Policies
Refer to the Company’s Annual Report for a summary of significant accounting policies. There have been no significant changes to the Company’s significant accounting policies during the three months ended March 31, 2023.
11
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Recently Issued Accounting Pronouncements
In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers , to provide specific guidance to eliminate diversity in practice on how to recognize and measure acquired contract assets and contract liabilities from revenue contracts from customers in a business combination consistent with revenue contracts with customers not acquired in an acquisition. The amendments in this update provide that the acquirer should consider the terms of the acquired contracts, such as timing of payment, identify each performance obligation in the contracts, and allocate the total transaction price to each identified performance obligation on a relative standalone selling price basis as of contract inception (that is, the date the acquiree entered into the contracts) or contract modification to determine what should be recorded at the acquisition date. These amendments are effective for the Company beginning with fiscal year 2023. The impact of the adoption of the amendments in this update will depend on the magnitude of any customer contracts assumed in a business combination in 2023 and beyond.
2. Net Income Per Share
Basic earnings per share, or EPS, is calculated by dividing net income by the weighted-average number of common shares outstanding for the period, without consideration for common stock equivalents. Diluted EPS is computed by dividing net income by the weighted-average number of common shares outstanding for the period and the weighted-average number of dilutive common stock equivalents outstanding for the period determined using the treasury-stock method. For purposes of this calculation, common stock options, restricted stock units and restricted stock awards are considered to be common stock equivalents and are only included in the calculation of diluted EPS when their effect is dilutive. In periods in which the Company has a net loss, dilutive common stock equivalents are excluded from the calculation of diluted EPS.
The table below presents the computation of basic and diluted EPS:
Three Months Ended March 31,
2023 2022
(in thousands, except per share amounts)
Numerator:
Net income $ 9,533 $ 33,586
Denominator:
Weighted average common shares outstanding—basic 79,471 77,192
Dilutive common stock equivalents 1,867 3,449
Weighted average common shares outstanding—diluted 81,338 80,641
Net income per share:
Basic $ 0.12 $ 0.44
Diluted $ 0.12 $ 0.42
For the three months ended March 31, 2023 and 2022, the Company excluded common stock equivalents for outstanding stock-based awards, which represented potentially dilutive securities of 2.2 million and 0.9 million, respectively, from the calculation of diluted net income per share due to their anti-dilutive nature.
3. Business Combinations
Silicon Motion Merger
On May 5, 2022, MaxLinear entered into an Agreement and Plan of Merger, or the Merger Agreement, with Silicon Motion Technology Corporation, or Silicon Motion, an exempted company with limited liability incorporated under the laws of the Cayman Islands, pursuant to which, among other things and subject to the terms and conditions thereof, MaxLinear agreed to acquire Silicon Motion pursuant to a statutory merger, under the laws of the Cayman Islands, of Shark Merger Sub, a wholly-owned subsidiary of MaxLinear, with and into Silicon Motion, with Silicon Motion surviving the merger as a wholly-owned subsidiary of MaxLinear. Silicon Motion is a provider of NAND flash controllers for solid state drives, or SSDs, and other solid state storage devices.
12
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Under the terms of the Merger Agreement, the transaction consideration will consist of $ 93.54 in cash and 0.388 shares of MaxLinear common stock for each Silicon Motion American Depositary Share, or ADS, (other than ADSs representing certain customary excluded shares) and $ 23.385 in cash and 0.097 shares of MaxLinear common stock for each Silicon Motion ordinary share not represented by an ADS (other than certain customary excluded shares), in each case, with cash in lieu of any fractional shares of MaxLinear common stock as set forth in the Merger Agreement. Upon closing of the transaction, the current MaxLinear stockholders are expected to own approximately 86 % of the combined company and former Silicon Motion securityholders are expected to own approximately 14 % of the combined company. Based on the closing price of MaxLinear shares on May 4, 2022, the implied value of the total transaction consideration for Silicon Motion is approximately $ 4.3 billion. MaxLinear may fund up to $ 3.5 billion of cash consideration with cash on hand and fully committed debt financing from Wells Fargo Bank, N.A., or Wells Fargo Bank, and other lenders as described below. MaxLinear will also assume Silicon Motion’s vested and unvested employee stock-based compensation awards.
The merger is not subject to any financing conditions but is pending satisfaction of customary closing conditions, including antitrust approval in the People’s Republic of China, or China. On June 27, 2022, the Hart-Scott-Rodino Antitrust Improvements Act of 1976, or HSR, waiting period expired with respect to the pending merger; however, if the merger is not consummated by June 27, 2023, the parties will need to re-file under the HSR Act. On July 13, 2022, the registration statement on Form S-4 was declared effective by the SEC. On August 31, 2022, the Silicon Motion securityholders approved the merger at the extraordinary general meeting.
On June 17, 2022, MaxLinear entered into an amended and restated commitment letter with Wells Fargo Bank and other lenders pursuant to which, subject to the terms and conditions set forth therein, the lenders have committed to provide (i) a senior secured term B loan facility in an aggregate principal amount of up to $ 2.7375 billion, or the Term B Loan Facility, (ii) a senior secured term A loan facility in an aggregate principal amount of up to $ 512.5 million, or the Term A Loan Facility and (iii) a senior secured revolving credit facility in an aggregate principal amount of up to $ 250.0 million, which we collectively refer to as the Senior Secured Credit Facilities. The funding of the Senior Secured Credit Facilities is contingent on the satisfaction of customary conditions, including (i) the execution and delivery of definitive documentation with respect to credit facilities in accordance with the terms in the amended and restated commitment letter, and (ii) the consummation of the acquisition by MaxLinear of Silicon Motion in accordance with the Merger Agreement. A portion of the proceeds from the Senior Secured Credit Facilities will be used to repay existing debt (Note 8) in full.
On October 24, 2022, MaxLinear entered into a second amended and restated commitment letter with Wells Fargo Bank and other lenders, which allows for additional commitments in respect of the Term A Loan Facility to be effected by way of the joinder of additional commitment parties to the second amended and restated commitment letter, and allows for an increase in the Term Loan A Loan Facility on a dollar-for-dollar basis by a corresponding decrease in the amount of the Term Loan B facility.
Acquisition of Company Y
On January 17, 2023, the Company completed its acquisition of a business, or Company Y, pursuant to a Purchase and Sale Agreement, or the Purchase Agreement. The transaction consideration included $ 9.7 million in cash. In addition, Company Y stockholders may receive up to an additional $ 2.6 million in potential contingent consideration, subject to the acquired business satisfying certain personnel objectives by June 17, 2024.
Company Y is headquartered in Bangalore, India and operates as a provider of engineering design services.
Acquisition Consideration
The following table summarizes the fair value of purchase price consideration to acquire Company Y (in thousands):
Description Amount
Fair value of purchase consideration:
Cash $ 9,665
Contingent consideration (1)
2,200
Total purchase price $ 11,865
_________________
(1) The fair value of contingent consideration is based on applying the Monte Carlo simulation method to forecast achievement under various contingent consideration events which may result in up to $ 2.6 million in payments subject to the acquired
13
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
business’s satisfying certain financial and personnel objectives by June 17, 2024 under the Purchase Agreement. Key inputs in the valuation include forecasted revenue, revenue volatility and discount rate. Underlying forecast mathematics were based on Geometric Brownian Motion in a risk-neutral framework and discounted back to the applicable period in which the accumulative thresholds were achieved at discount rates commensurate with the risk and expected payout term of the contingent consideration.
Purchase Price Allocation
An allocation of purchase price as of the January 17, 2023 acquisition closing date based upon an estimate of the fair value of the assets acquired and the liabilities assumed by the Company in the acquisition primarily includes $ 2.5 million in net operating liabilities, with $ 12.2 million in goodwill.
Assumptions in the Allocations of Purchase Price
Management prepared the purchase price allocations for Company Y and in doing so considered or relied in part upon reports of a third party valuation expert to calculate the fair value of certain acquired assets, which primarily included an acquired workforce and contingent consideration. Certain stockholders that are employees of Company Y were not required to remain employed in order to receive the contingent consideration; accordingly, the fair value of the contingent consideration was accounted for as a portion of the purchase consideration.
Estimates of fair value require management to make significant estimates and assumptions. The goodwill recognized is attributable primarily to the acquired workforce. Certain liabilities included in the purchase price allocations are based on management’s best estimates of the amounts to be paid or settled and based on information available at the time the purchase price allocations were prepared.
In connection with the acquisition of Company Y, the Company assumed certain operating liabilities. The liabilities assumed in this acquisition are included in the respective purchase price allocations above.
Goodwill recorded in connection with Company Y was $ 12.2 million as of March 31, 2023. The Company does not expect to deduct any of the acquired goodwill for tax purposes.
4. Restructuring Activity
During the three months ended March 31, 2023, the Company entered into a plan of restructuring to reduce its workforce as a result of internal resource alignment and cost saving measures.
The following table presents the activity related to the restructuring plan, which is included in restructuring charges in the consolidated statements of income:
Three Months Ended March 31,
2023 2022
(in thousands)
Employee separation expenses $ 4,589 $ —
Lease related charges 8 —
Other 51 —
$ 4,648 $ —
We expect to incur additional costs throughout the remainder of 2023 related to the plan of restructuring, due to statutory requirements in the jurisdictions in which the terminated employees were employed.
14
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The following table presents a roll-forward of the Company’s restructuring liability for the three months ended March 31, 2023. The restructuring liability is included in accrued expenses and other current liabilities and other long-term liabilities in the consolidated balance sheets.
Employee Separation Expenses Lease Related Charges Other Total
(in thousands)
Liability as of December 31, 2022 $ 971 $ 103 $ 8 $ 1,082
Restructuring charges 4,589 8 51 4,648
Cash payments ( 2,463 ) ( 61 ) ( 51 ) ( 2,575 )
Non-cash charges and adjustments — 21 — 21
Liability as of March 31, 2023 3,097 71 8 3,176
Less: current portion as of March 31, 2023 ( 3,097 ) ( 71 ) ( 8 ) ( 3,176 )
Long-term portion as of March 31, 2023 $ — $ — $ — $ —
5. Goodwill and Intangible Assets
Goodwill
Goodwill arises from the acquisition method of accounting for business combinations and represents the excess of the purchase price over the fair value of the net assets and other identifiable intangible assets acquired. The fair values of net tangible assets and intangible assets acquired are based upon preliminary valuations and the Company’s estimates and assumptions are subject to change within the measurement period (potentially up to one year from the acquisition date).
The following table presents the changes in the carrying amount of goodwill for the periods indicated:
Three Months Ended March 31,
2023 2022
(in thousands)
Beginning balance $ 306,739 $ 306,668
Acquisitions (Note 3)
12,171 —
Adjustments — 45
Ending balance $ 318,910 $ 306,713
During the three months ended March 31, 2023, there was an increase in the carrying value of goodwill of $ 12.2 million related to the acquisition of Company Y.
The Company performs an annual goodwill impairment assessment on October 31st each year, using a quantitative assessment comparing the fair value of each reporting unit, which the Company has determined to be the entity itself, with its carrying amount, including goodwill. If the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recorded.
In addition to its annual review, the Company performs a test of impairment when indicators of impairment are present. During the three months ended March 31, 2023 and 2022, there were no indications of impairment of the Company’s goodwill balances.
15
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Acquired Intangibles
Finite-lived Intangible Assets
The following table sets forth the Company’s finite-lived intangible assets resulting from business acquisitions and other purchases, which are amortized over their estimated useful lives:
March 31, 2023 December 31, 2022
Weighted
Average
Useful Life
(in Years) Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Value Accumulated Amortization Net Carrying Amount
(in thousands)
Licensed technology 6.9 $ 19,187 $ ( 717 ) $ 18,470 $ 21,764 $ ( 580 ) $ 21,184
Developed technology 6.9 311,261 ( 237,854 ) 73,407 311,261 ( 228,532 ) 82,729
Trademarks and trade names 6.2 14,800 ( 14,001 ) 799 14,800 ( 13,461 ) 1,339
Customer relationships 5.0 128,800 ( 125,192 ) 3,608 128,800 ( 124,807 ) 3,993
Backlog 5.3 500 ( 432 ) 68 500 ( 429 ) 71
6.1 $ 474,548 $ ( 378,196 ) $ 96,352 $ 477,125 $ ( 367,809 ) $ 109,316
The following table sets forth amortization expense associated with finite-lived intangible assets, which is included in the consolidated statements of income as follows:
Three Months Ended March 31,
2023 2022
(in thousands)
Cost of net revenue $ 9,458 $ 10,847
Research and development 1 1
Selling, general and administrative 928 6,176
$ 10,387 $ 17,024
Amortization of finite-lived intangible assets in cost of net revenue in the consolidated statements of income results primarily from acquired developed technology.
The following table sets forth the activity related to finite-lived intangible assets:
Three Months Ended March 31,
2023 2022
(in thousands)
Beginning balance $ 109,316 $ 149,940
Additions 630 4,637
Other disposals ( 769 ) —
Amortization ( 10,387 ) ( 17,024 )
Impairment losses ( 2,438 ) —
Ending balance $ 96,352 $ 137,553
The Company regularly reviews the carrying amount of its long-lived assets subject to depreciation and amortization, as well as the related useful lives, to determine whether indicators of impairment may exist that warrant adjustments to carrying values or estimated useful lives. An impairment loss is recognized when the sum of the expected future undiscounted net cash flows is less than the carrying amount of the asset. Should impairment exist, the impairment loss is measured based on the excess of the carrying amount of the asset over the asset’s fair value. During the three months ended March 31, 2023 and 2022, impairment losses related to finite-lived intangible assets of $ 2.4 million and $ 0 , respectively, were recognized. The impairment loss was attributable to certain purchased licensed technology.
16
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The following table presents future amortization of the Company’s finite-lived intangible assets at March 31, 2023:
Amount
(in thousands)
2023 (9 months) $ 28,272
2024 23,738
2025 14,044
2026 12,935
2027 9,087
Thereafter 8,276
Total $ 96,352
6. Financial Instruments
The composition of financial instruments is as follows:
March 31, 2023
Net Unrealized
Cost Gains Losses Fair Value
(in thousands)
Assets
Marketable equity investments $ 20,005 $ — $ ( 1,324 ) $ 18,681
December 31, 2022
Net Unrealized
Cost Gains Losses Fair Value
Assets (in thousands)
Marketable equity investments $ 20,005 $ — $ ( 1,476 ) $ 18,529
March 31, 2023 December 31, 2022
Fair Value Fair Value
(in thousands)
Liabilities
Contingent consideration (Note 3)
$ 5,253 2,941
At March 31, 2023, the Company held marketable equity investments with an aggregate fair value of $ 18.7 million that were in an unrealized loss position. The net unrealized loss of $ 1.3 million as of March 31, 2023 represents stock price fluctuations in the underlying securities held, and was recorded to other income (expense), net in the consolidated statement of income.
The Company evaluates securities for other-than-temporary impairment on a quarterly basis. Impairment is evaluated considering numerous factors, and their relative significance varies depending on the situation. Factors considered include the length of time and extent to which fair value has been less than the cost basis, the financial condition and near-term prospects of the issuer; including changes in the financial condition of any underlying collateral of the security; any downgrades of the security by analysts or rating agencies; nonpayment of any scheduled interest, or the reduction or elimination of dividends; as well as our intent and ability to hold the security in order to allow for an anticipated recovery in fair value.
The fair values of the Company’s financial instrument is the amount that would be received in an asset sale or paid to transfer a liability in an orderly transaction between unaffiliated market participants and is recorded using a hierarchical disclosure framework based upon the level of subjectivity of the inputs used in measuring assets and liabilities. The levels are described below:
17
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities.
Level 2: Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
Level 3: Unobservable inputs are used when little or no market data is available.
The Company classifies its financial instruments that are categorized within Level 1 or Level 2 of the fair value hierarchy on the basis of valuations using quoted market prices or alternate pricing sources and models utilizing market observable inputs, respectively. The marketable equity investments held by the Company have been valued on the basis of quoted market prices and is therefore classified as Level 1.
The contingent consideration liability as of March 31, 2023 is associated with the Company’s acquisitions of Company X in December 2021 and Company Y in January 2023 (Note 3) and the contingent consideration liability as of December 31, 2022 is associated with the Company’s acquisition of Company X. The contingent consideration liability is classified as a Level 3 financial instrument. The contingent consideration as it relates to Company X was subject to the acquired business’s satisfaction of certain financial and personnel objectives by March 31, 2023, while the contingent consideration as it relates to Company Y is subject to the acquired business’s satisfaction of certain personnel objectives by June 17, 2024. The financial and personnel objectives of Company X were achieved by March 31, 2023 and contingent consideration for Company X of $ 2.7 million is expected to be paid by the end of April 2023 with the remaining $ 0.3 million to be paid in December 2023. The fair value of contingent consideration is based on (1) applying the Monte Carlo simulation method, with underlying forecast mathematics based on Geometric Brownian motion in a risk-neutral framework, to forecast achievement of the acquired business’ financial objectives, if applicable, under various possible contingent consideration events and (2) a probability based methodology using management’s inputs and assumptions to forecast achievement of the acquired business’ personnel objectives which combined may result in total payments up to $ 3.0 million to Company X and $ 2.6 million to Company Y. Key inputs in the valuation include forecasted revenue, revenue volatility, discount rate and discount term as it relates to the financial objectives and probability of achievement, discount term and discount rate as it relates to the personnel objectives.
Fair Value Measurements at March 31, 2023
Balance at March 31, 2023 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
(in thousands)
Assets
Marketable equity securities $ 18,681 $ 18,681 $ — $ —
Liabilities
Contingent consideration $ 5,253 $ — $ — $ 5,253
Fair Value Measurements at December 31, 2022
Balance at December 31, 2022 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
(in thousands)
Assets
Marketable equity securities $ 18,529 $ 18,529 $ — $ —
Liabilities
Contingent consideration $ 2,941 $ — $ — $ 2,941
18
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The following summarizes the activity in Level 3 financial instruments:
Three Months Ended March 31,
2023 2022
Contingent Consideration
Beginning balance
$ 2,941 $ 2,700
Acquisitions (1)
2,200 —
Accretion of discount (1)
112 68
Ending balance
$ 5,253 $ 2,768
_____________________
(1) Changes to the balance associated with the estimated fair value of contingent consideration for the three months ended March 31, 2023 were due to the addition of contingent consideration associated with the acquisition of Company Y and accretion of discounts on contingent consideration.
For the three months ended March 31, 2023, there were no transfers between Level 1, Level 2, or Level 3 financial instruments.
Financial Instruments Not Recorded at Fair Value on a Recurring Basis
Some of the Company’s financial instruments are recorded at amounts that approximate fair value due to their liquid or short-term nature or by election on investments in privately-held entities as described below. Such financial assets and financial liabilities include: cash and cash equivalents, restricted cash, net receivables, investments in privately-held entities, certain other assets, accounts payable, accrued price protection liability, accrued expenses, accrued compensation costs, and other current liabilities.
The Company’s long-term debt is not recorded at fair value on a recurring basis, but is measured at fair value for disclosure purposes (Note 8).
Included in other long-term assets are investments in privately held entities of $ 11.8 million and $ 11.8 million as of March 31, 2023 and December 31, 2022, respectively. The Company does not have the ability to exercise significant influence or control over such entity and has accounted for the investments as financial instruments. Given that fair values for such investments are not readily determinable, the Company is electing to measure these investments at cost, less any impairment, and adjust the carrying value to fair value if any observable price changes for similar investments in the same entity are identified.
7. Balance Sheet Details
Cash, cash equivalents and restricted cash consist of the following:
March 31, 2023 December 31, 2022
(in thousands)
Cash and cash equivalents $ 207,850 $ 187,353
Short-term restricted cash 964 982
Long-term restricted cash 22 22
Total cash, cash equivalents and restricted cash $ 208,836 $ 188,357
As of March 31, 2023 and December 31, 2022, cash and cash equivalents included money market funds of approximately $ 20.5 million and $ 0.4 million, respectively. As of March 31, 2023 and December 31, 2022, the Company had restricted cash of approximately $ 1.0 million and $ 1.0 million, respectively. The cash is restricted in connection with guarantees for certain import duties and office leases.
19
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Inventory consists of the following:
March 31, 2023 December 31, 2022
(in thousands)
Work-in-process $ 88,654 $ 97,840
Finished goods 60,931 62,704
$ 149,585 $ 160,544
Property and equipment, net consists of the following:
Useful Life
(in Years) March 31, 2023 December 31, 2022
(in thousands)
Furniture and fixtures 5 $ 3,935 $ 3,924
Machinery and equipment 3 - 5
77,427 74,258
Masks and production equipment 2 - 5
53,848 50,970
Software 3 13,517 10,111
Leasehold improvements 1 - 5
35,335 34,236
Construction in progress N/A 532 7,602
184,594 181,101
Less: accumulated depreciation and amortization ( 106,903 ) ( 102,083 )
$ 77,691 $ 79,018
Depreciation expense for the three months ended March 31, 2023 and 2022 was $ 6.4 million and $ 4.8 million, respectively.
In March 2022, the Company entered into a note receivable with a supplier for $ 10.0 million, of which $ 2.0 million and $ 8.0 million are included in prepaid expenses and other current assets and other long-term assets, respectively, on the consolidated balance sheet as of March 31, 2023, and $ 10.0 million is included in other long-term assets as of December 31, 2022. Repayments of $ 2.0 million per year are due annually by March 31, from 2024 through 2027, provided that certain production utilization targets for the prior year are met.
Accrued price protection liability consists of the following activity:
Three Months Ended March 31,
2023 2022
(in thousands)
Beginning balance $ 113,274 $ 40,509
Charged as a reduction of revenue 28,536 41,473
Payments ( 38,013 ) ( 13,633 )
Ending balance $ 103,797 $ 68,349
20
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Accrued expenses and other current liabilities consist of the following:
March 31, 2023 December 31, 2022
(in thousands)
Accrued technology license payments $ 5,619 $ 7,402
Accrued professional fees 3,451 4,072
Accrued engineering and production costs 2,089 2,560
Accrued restructuring 3,176 1,082
Accrued royalty 1,345 1,662
Short-term lease liabilities 10,063 10,489
Accrued customer credits 508 304
Income tax liability 12,840 8,895
Customer contract liabilities 1,072 1,072
Accrued obligations to customers for price adjustments 62,324 52,392
Accrued obligations to customers for stock rotation rights 739 605
Contingent consideration - current portion 3,000 2,941
Other 6,717 6,679
$ 112,943 $ 100,155
The following table summarizes the change in balances of accumulated other comprehensive income (loss) by component:
Cumulative Translation Adjustments Pension and Other Defined Benefit Plan Obligation Total
(in thousands)
Balance at December 31, 2022 $ ( 5,180 ) $ 4,159 $ ( 1,021 )
Other comprehensive loss before reclassifications, net of tax ( 192 ) — ( 192 )
Balance at March 31, 2023 $ ( 5,372 ) $ 4,159 $ ( 1,213 )
8. Debt
Debt
The carrying amount of the Company’s long-term debt consists of the following:
March 31,
2023 December 31,
2022
(in thousands)
Principal balance:
Initial term loan under the June 23, 2021 credit agreement $ 125,000 $ 125,000
Total principal balance 125,000 125,000
Less:
Unamortized debt discount ( 664 ) ( 695 )
Unamortized debt issuance costs ( 2,426 ) ( 2,548 )
Net carrying amount of long-term debt 121,910 121,757
Less: current portion of long-term debt — —
Long-term debt, non-current portion $ 121,910 $ 121,757
As of March 31, 2023 and December 31, 2022, the weighted average effective interest rate on debt was approximately 6.9 % and 3.8 %, respectively.
21
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
During the three months ended March 31, 2023 and 2022, the Company recognized total amortization of debt discount and debt issuance costs of $ 0.2 million and $ 0.1 million, respectively, to interest expense.
The approximate aggregate fair value of the term loans outstanding as of March 31, 2023 and December 31, 2022 was $ 139.1 million and $ 137.4 million, respectively, which was estimated on the basis of inputs that are observable in the market and which is considered a Level 2 measurement method in the fair value hierarchy.
As of March 31, 2023, the outstanding principal balance of $ 125.0 million is due in full on June 23, 2028, upon maturity of the loan.
Initial Term Loan and Revolving Facility under the June 23, 2021 Credit Agreement
On June 23, 2021, the Company entered into a Credit Agreement, or the June 23, 2021 Credit Agreement, by and among the Company, the lenders from time to time party thereto, and Wells Fargo Bank, National Association, as administrative agent and collateral agent, that provides for a senior secured term B loan facility, or the “Initial Term Loan under the June 23, 2021 Credit Agreement,” in an aggregate principal amount of $ 350.0 million and a senior secured revolving credit facility, or the “Revolving Facility,” in an aggregate principal amount of up to $ 100.0 million. The proceeds of the Initial Term Loan under the June 23, 2021 Credit Agreement were used (i) to repay in full all outstanding indebtedness under that certain Credit Agreement dated May 12, 2017, by and among the Company, MUFG Bank Ltd., as administrative agent and MUFG Union Bank, N.A., as collateral agent and the lenders from time to time party thereto (as amended by Amendment No. 1, dated July 31, 2020) and (ii) to pay fees and expenses incurred in connection therewith. The remaining proceeds of the Initial Term Loan under the June 23, 2021 Credit Agreement are available for general corporate purposes and the proceeds of the Revolving Facility may be used to finance the working capital needs and other general corporate purposes of the Company and its subsidiaries. As of March 31, 2023, the Revolving Facility was undrawn. Under the amended and restated commitment letter with Wells Fargo Bank and other lenders entered into in connection with the pending merger with Silicon Motion (Note 3), the Company expects to repay the remaining outstanding term loans under this agreement upon closing of the merger.
The June 23, 2021 Credit Agreement permits the Company to request incremental loans in an aggregate principal amount not to exceed the sum of an amount equal to the greater of (x) $ 175.0 million and (y) 100 % of consolidated EBITDA, plus the amount of certain voluntary prepayments, plus an unlimited amount that is subject to pro forma compliance with certain first lien net leverage ratio, secured net leverage ratio and total net leverage ratio tests. Incremental loans are subject to certain additional conditions, including obtaining additional commitments from the lenders then party to the June 23, 2021 Credit Agreement or new lenders.
Under the June 23, 2021 Credit Agreement, the Initial Term Loan bears interest, at the Company’s option, at a per annum rate equal to either (i) a base rate equal to the highest of (x) the federal funds rate, plus 0.50 %, (y) the prime rate then in effect and (z) an adjusted LIBOR rate determined on the basis of a one-month interest period plus 1.00 %, in each case, plus an applicable margin of 1.25 % or (ii) an adjusted LIBOR rate, subject to a floor of 0.50 %, plus an applicable margin of 2.25 %. Loans under the Revolving Facility initially bear interest, at a per annum rate equal to either (i) a base rate (as calculated above) plus an applicable margin of 0.00 %, or (ii) an adjusted LIBOR rate (as calculated above) plus an applicable margin of 1.00 %. Following delivery of financial statements for the Company’s fiscal quarter ending June 30, 2021, the applicable margin for loans under the Revolving Facility will range from 0.00 % to 0.75 % in the case of base rate loans and 1.00 % to 1.75 % in the case of LIBOR rate loans, in each case, depending on the Company’s secured net leverage ratio as of the most recently ended fiscal quarter. The Company is required to pay commitment fees ranging from 0.175 % to 0.25 % per annum on the daily undrawn commitments under the Revolving Facility, depending on the Company’s secured net leverage ratio as of the most recently ended fiscal quarter. Commencing on September 30, 2021, the Initial Term Loan under the June 23, 2021 Credit Agreement will amortize in equal quarterly installments equal to 0.25 % of the original principal amount of the Initial Term Loan under the June 23, 2021 Credit Agreement, with the balance payable on the maturity date. The June 23, 2021 Credit Agreement contains customary provisions specifying alternative interest rate calculations to be employed at such time as LIBOR ceases to be available as a benchmark for establishing the interest rate on floating interest rate borrowings.
The Company is required to make mandatory prepayments of the outstanding principal amount of term loans under the June 23, 2021 Credit Agreement with the net cash proceeds from the disposition of certain assets and the receipt of insurance proceeds upon certain casualty and condemnation events, in each case, to the extent not reinvested within a specified time period, from excess cash flow beyond stated threshold amounts, and from the incurrence of certain indebtedness. The Company has the right to prepay its term loans under the June 23, 2021 Credit Agreement, in whole or in part, at any time without premium or penalty, subject to certain limitations and a 1.0 % soft call premium applicable during the first six months following the closing date of the June 23, 2021 Credit Agreement. The Initial Term Loan under the June 23, 2021 Credit Agreement will
22
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
mature on June 23, 2028, at which time all outstanding principal and accrued and unpaid interest on the Initial Term Loan under the June 23, 2021 Credit Agreement must be repaid. The Revolving Facility will mature on June 23, 2026, at which time all outstanding principal and accrued and unpaid interest under the Revolving Facility must be repaid. The Company is also obligated to pay fees customary for a credit facility of this size and type.
The Company’s obligations under the June 23, 2021 Credit Agreement are required to be guaranteed by certain of its domestic subsidiaries meeting materiality thresholds set forth in the June 23, 2021 Credit Agreement. Such obligations, including the guaranties, are secured by substantially all of the assets of the Company and the subsidiary guarantors pursuant to a Security Agreement, dated as of June 23, 2021, by and among the Company, the subsidiary guarantors from time to time party thereto, and Wells Fargo Bank, National Association, as collateral agent.
The June 23, 2021 Credit Agreement contains customary affirmative and negative covenants, including covenants limiting the ability of the Company and its restricted subsidiaries to, among other things, incur debt, grant liens, undergo certain fundamental changes, make investments, make certain restricted payments, and sell assets, in each case, subject to limitations and exceptions set forth in the June 23, 2021 Credit Agreement. The Revolving Facility also prohibits the Company from having a secured net leverage ratio in excess of 3.50 :1.00 (subject to a temporary increase to 3.75 :1.00 following the consummation of certain material permitted acquisitions) as of the last day of any fiscal quarter of the Company (commencing with the fiscal quarter ending September 30, 2021) if the aggregate borrowings under the Revolving Facility exceed 1 % of the aggregate commitments thereunder (subject to certain exceptions set forth in the June 23, 2021 Credit Agreement) as of such date. As of March 31, 2023, the Company was in compliance with such covenants. The June 23, 2021 Credit Agreement also contains customary events of default that include, among other things, certain payment defaults, cross defaults to other indebtedness, covenant defaults, change in control defaults, judgment defaults, and bankruptcy and insolvency defaults. If an event of default exists, the lenders may require immediate payment of all obligations under the June 23, 2021 Credit Agreement and may exercise certain other rights and remedies provided for under the June 23, 2021 Credit Agreement , the other loan documents and applicable law.
The debt is carried at its principal amount, net of unamortized debt discount and issuance costs, and is not adjusted to fair value each period. The issuance date fair value of the liability component of the debt in the amount of $ 350.2 million was determined using a discounted cash flow analysis, in which the projected interest and principal payments were discounted back to the issuance date of the term loan at a market interest rate for nonconvertible debt of 3.4 %, which represents a Level 2 fair value measurement. The debt discount of $ 0.9 million and debt issuance costs of $ 2.9 million associated with the Initial Term Loan under the June 23, 2021 Credit Agreement are being amortized to interest expense using the effective interest method over its seven-year term. Debt issuance costs of $ 0.4 million associated with the Revolving Facility are being amortized to interest expense over its five-year term.
9. Stock-Based Compensation
Employee Stock-Based Compensation Plans
At March 31, 2023, the Company had stock-based compensation awards outstanding under the following plans: the 2010 Equity Incentive Plan, as amended, or 2010 Plan, and the 2010 Employee Stock Purchase Plan, or ESPP. Refer to the Company’s Annual Report for a summary of its stock-based compensation and equity plans as of December 31, 2022. There have been no material changes to the terms of the Company’s equity incentive plans during the three months ended March 31, 2023.
As of March 31, 2023, the number of shares of common stock available for future issuance under the 2010 Plan was 16,652,604 shares. As of March 31, 2023, the number of shares of common stock available for future issuance under the ESPP was 5,890,355 shares.
Employee Incentive Bonus
The Company mostly settles bonus awards for its employees, including executives, in shares of common stock under the 2010 Equity Incentive Plan. When bonus awards are settled in common stock issued under the 2010 Equity Incentive Plan, the number of shares issuable to plan participants is determined based on the closing price of the Company’s common stock as determined in trading on the applicable stock exchange, on a date approved by the Board of Directors. In connection with the Company’s bonus programs, in February 2023, the Company issued 0.9 million freely-tradable (subject to certain restrictions for affiliates) shares of the Company’s common stock in settlement of bonus awards to employees, including executives, for the 2022 performance period. At March 31, 2023, the Company has an accrual of $ 5.9 million for bonus awards for employees for
23
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
year-to-date achievement in the 2023 performance period. The Company’s compensation committee retains discretion to effect payment in cash, stock, or a combination of cash and stock.
Stock-Based Compensation
The Company recognizes stock-based compensation in the consolidated statements of income, based on the department to which the related employee reports, as follows:
Three Months Ended March 31,
2023 2022
(in thousands)
Cost of net revenue $ 210 $ 163
Research and development 11,455 9,676
Selling, general and administrative 4,783 8,715
$ 16,448 $ 18,554
The total unrecognized compensation cost related to unvested restricted stock units as of March 31, 2023 was $ 175.9 million, and the weighted average period over which these equity awards are expected to vest is 2.70 years.
The total unrecognized compensation cost related to unvested performance-based restricted stock units as of March 31, 2023 was $ 28.2 million, and the weighted average period over which these equity awards are expected to vest is 1.87 years.
There was no unrecognized compensation cost related to unvested stock options as of March 31, 2023.
Restricted Stock Units
A summary of the Company’s restricted stock unit activity is as follows:
Number of Shares
(in thousands) Weighted-Average Grant-Date Fair Value per Share
Outstanding at December 31, 2022 6,080 $ 35.01
Granted 2,840 39.53
Vested ( 1,154 ) 43.78
Canceled ( 235 ) 38.44
Outstanding at March 31, 2023 7,531 $ 35.26
Performance-Based Restricted Stock Units
Performance-based restricted stock units are eligible to vest at the end of each year-long performance period, as defined in the underlying agreement, in a three-year performance period based on the Company’s annual growth rate in net sales and non-GAAP diluted earnings per share (subject to certain adjustments) over baseline results relative to the growth rates for a peer group of companies for the same metrics and periods.
For the performance-based restricted stock units granted to date, 60 % of each performance-based award is subject to the net sales metric for the performance period and 40 % is subject to the non-GAAP diluted earnings per share metric for the performance period. The maximum percentage for a particular metric is 250 % of the target number of units subject to the award related to that metric, however, vesting of the performance stock units is capped at 30 % and 100 %, respectively, of the target number of units subject to the award in years one and two, respectively, of the three-year performance period.
As of March 31, 2023, the Company believes that it is probable that it will achieve certain performance metrics specified in the respective award agreements based on its expected revenue and non-GAAP diluted EPS results over the performance periods and calculated growth rates relative to its peers’ expected results based on data available, as defined in the respective award agreements.
24
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
A summary of the Company’s performance-based restricted stock unit activity is as follows:
Number of Shares
(in thousands) Weighted-Average Grant-Date Fair Value per Share
Outstanding at December 31, 2022 1,950 $ 34.07
Granted (1)
1,039 32.66
Vested ( 233 ) 20.89
Canceled ( 3 ) 48.24
Outstanding at March 31, 2023 2,753 $ 34.64
________________
(1) Number of shares granted is based on the maximum percentage achievable in the performance-based restricted stock unit award.
Employee Stock Purchase Rights and Stock Options
Employee Stock Purchase Rights
During the three months ended March 31, 2023 and 2022, there were no shares of common stock purchased under the ESPP.
The fair values of employee stock purchase rights for the latest ESPP offering period were estimated using the Black-Scholes option pricing model at their respective grant date using the following assumptions:
Three Months Ended March 31,
2023 2022
Weighted-average grant date fair value per share $ 11.97 $ 18.82
Risk-free interest rate 4.54 % 0.06 %
Dividend yield — % — %
Expected life (in years) 0.50 0.50
Volatility 59.78 % 43.83 %
The risk-free interest rate assumption was based on rates for United States (U.S.) Treasury zero-coupon bonds with maturities similar to those of the expected term of the award being valued. The assumed dividend yield was based on the Company’s expectation of not paying dividends in the foreseeable future. The expected term is the duration of the offering period for each grant date. In addition, the estimated volatility incorporates the historical volatility over the expected term based on the Company’s daily closing stock prices.
Stock Options
A summary of the Company’s stock options activity is as follows:
Number of Options
(in thousands) Weighted-Average Exercise Price Weighted-Average Contractual Term (in years) Aggregate Intrinsic Value (in thousands)
Outstanding at December 31, 2022 393 $ 17.22
Exercised ( 4 ) 12.14
Outstanding at March 31, 2023 389 $ 17.27 2.20 $ 6,972
Vested and expected to vest at March 31, 2023 389 $ 17.27 2.20 $ 6,972
Exercisable at March 31, 2023 389 $ 17.27 2.20 $ 6,972
No stock options were granted by the Company during the three months ended March 31, 2023.
The intrinsic value of stock options exercised was $ 0.1 million and $ 0.3 million in the three months ended March 31, 2023 and 2022, respectively.
25
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Cash received from exercise of stock options was $ 4.0 thousand and $ 0.1 million during the three months ended March 31, 2023 and 2022, respectively.
The tax benefit from stock options exercised was $ 0.1 million and $ 0.4 million during the three months ended March 31, 2023 and 2022, respectively.
10. Income Taxes
The provision for income taxes primarily relates to projected federal, state, and foreign income taxes. To determine the quarterly provision for income taxes, the Company uses an estimated annual effective tax rate, which is generally based on expected annual income and statutory tax rates in the various jurisdictions in which the Company operates. In addition, the tax effects of certain significant or unusual items are recognized discretely in the quarter during which they occur and can be a source of variability in the effective tax rates from quarter to quarter.
The Company utilizes the asset and liability method of accounting for income taxes, under which deferred taxes are determined based on temporary differences between the financial statement and tax basis of assets and liabilities using tax rates expected to be in effect during the years in which the temporary differences reverse. The Company records a valuation allowance to reduce its deferred taxes to the amount it believes is more likely than not to be realized. In making such determination, the Company considers all available positive and negative evidence quarterly, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies, and recent financial performance. Forming a conclusion that a valuation allowance is not required is difficult when there is negative evidence such as cumulative losses in recent years. Based upon the Company’s review of all positive and negative evidence, the Company continues to have a valuation allowance on its state deferred tax assets, certain of its federal deferred tax assets, and certain foreign deferred tax assets in jurisdictions where the Company has cumulative losses or otherwise is not expected to utilize certain tax attributes. The Company does not incur expense or benefit in certain tax-free jurisdictions in which it operates.
The Company recorded an income tax provision of $ 15.6 million in the three months ended March 31, 2023 and an income tax provision of $ 11.5 million in the three months ended March 31, 2022.
The difference between the Company’s effective tax rate and the 21.0% U.S. federal statutory rate for the three months ended March 31, 2023 primarily related to the mix of pre-tax income among jurisdictions, permanent tax items including a tax on global intangible low-taxed income, research and development credits, stock based compensation, excess tax benefits related to stock-based compensation, and release of uncertain tax positions under ASC 740-10. The permanent tax item related to global intangible low-taxed income also reflects recent legislative changes requiring the capitalization of research and experimentation costs, as well as limitations on the creditability of certain foreign income taxes.
The difference between the Company’s effective tax rate and the 21.0% U.S. federal statutory rate for the three months ended March 31, 2022 primarily related to the mix of pre-tax income among jurisdictions, permanent tax items including the tax on global intangible low-taxed income, stock based compensation, excess tax benefits related to stock-based compensation, and release of certain reserves for uncertain tax positions under ASC 740-10, and release of the valuation allowance on certain federal R&D credits.
Income tax positions must meet a more-likely-than-not threshold to be recognized. Income tax positions that previously failed to meet the more-likely-than-not threshold are recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not threshold are derecognized in the first financial reporting period in which that threshold is no longer met. The Company records potential penalties and interest accrued related to unrecognized tax benefits within the consolidated statements of income as income tax expense.
During the three months ended March 31, 2023, the Company’s unrecognized tax benefits increased by $ 1.5 million. The Company does not expect its unrecognized tax benefits to change significantly over the next 12 months. Accrued interest and penalties associated with uncertain tax positions as of March 31, 2023 were approximately $ 0.4 million and $ 0.01 million, respectively.
The Company is subject to federal and state income tax in the United States and is also subject to income tax in certain other foreign tax jurisdictions. At March 31, 2023, the statutes of limitations for the assessment of federal, state, and foreign income taxes are closed for the years before 2019, 2018, and 2017, respectively.
The Company’s subsidiary in Singapore operates under certain tax incentives in Singapore, which are generally effective through March 2027, and are conditional upon meeting certain employment and investment thresholds in Singapore. Under the
26
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
incentives, qualifying income derived from certain sales of the Company’s integrated circuits is taxed at a concessionary rate over the incentive period, and there are reduced Singapore withholding taxes on certain intercompany royalties during the incentive period. The Company recorded a tax provision in the three months ended March 31, 2023 and 2022 at the incentive rate.
11. Concentration of Credit Risk, Significant Customers and Geographic Information
Financial instruments, which potentially subject the Company to concentrations of credit risk, consist primarily of cash and cash equivalents and accounts receivable. Collateral is generally not required for customer receivables. The Company limits its exposure to credit loss by placing its cash with high credit quality financial institutions. At times, such deposits may be in excess of insured limits. The Company has not experienced any losses on its deposits of cash and cash equivalents.
Significant Customers
The Company markets its products and services to manufacturers of a wide range of electronic devices (Note 1). The Company sells its products both directly to end-customers and through third-party distributors, both of which are referred to as the Company’s customers (Note 12). The Company makes periodic evaluations of the credit worthiness of its customers.
Customers comprising greater than 10% of net revenues for each of the periods presented are as follows:
Three Months Ended March 31,
2023 2022
Percentage of total net revenue
Customer A * 16 %
Customer B 15 % 11 %
Customer C * 10 %
____________________________
* Represents less than 10% of net revenues for the period presented.
The following table presents balances that are 10% or greater of accounts receivable, based on the Company’s billings to its customers.
March 31, December 31,
2023 2022
Percentage of gross accounts receivable
Customer C * 11 %
Customer D 20 % 12 %
Customer E 16 % 28 %
Customer F 11 % *
____________________________
* Represents less than 10% of the gross accounts receivable as of the respective period end.
27
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Significant Suppliers
Suppliers comprising greater than 10% of total inventory purchases are as follows:
Three Months Ended March 31,
2023 2022
Vendor A 23 % 27 %
Vendor B 25 % 26 %
Vendor C * 12 %
Vendor D 11 % *
Geographic Information
The Company’s consolidated net revenues by geographic area based on ship-to location are as follows (in thousands):
Three Months Ended March 31,
2023 2022
Amount % of total net revenue Amount % of total net revenue
Asia $ 192,502 77 % $ 211,665 80 %
United States 12,184 5 % 8,868 3 %
Rest of world 43,755 18 % 43,394 17 %
Total $ 248,441 100 % $ 263,927 100 %
The products shipped to individual countries or territories representing greater than 10% of net revenue for each of the periods presented are as follows:
Three Months Ended March 31,
2023 2022
Percentage of total net revenue
Hong Kong 31 % 38 %
China 16 % 11 %
Vietnam * 13 %
____________________________
* Represents less than 10% of the net revenue for the respective period.
The determination of which country a particular sale is allocated to is based on the destination of the product shipment. No other individual country accounted for more than 10% of net revenue during these periods. Although a large percentage of the Company’s products is shipped to Asia, and in particular, Hong Kong, mainland China and Vietnam, the Company believes that a significant number of the systems designed by customers and incorporating the Company’s semiconductor products are subsequently sold outside Asia to Europe, Middle East, and Africa markets and North American markets.
Long-lived assets, which consists of property and equipment, net, leased right-of-use assets, intangible assets, net, and goodwill by geographic area are as follows (in thousands):
March 31, December 31,
2023 2022
Amount % of total Amount % of total
United States $ 370,191 71 % $ 368,882 70 %
Singapore 105,943 21 % 109,613 21 %
Rest of world 43,176 8 % 45,093 9 %
Total $ 519,310 100 % $ 523,588 100 %
28
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
12. Revenue from Contracts with Customers
Revenue by Market
The table below presents disaggregated net revenues by market (in thousands):
Three Months Ended March 31,
2023 2022
Broadband $ 81,681 $ 134,556
% of net revenue 33 % 51 %
Connectivity 66,268 60,179
% of net revenue 27 % 23 %
Infrastructure 46,302 33,181
% of net revenue 18 % 12 %
Industrial and multi-market 54,191 36,011
% of net revenue 22 % 14 %
Total net revenue $ 248,442 $ 263,927
Revenues from sales through the Company’s distributors accounted for 43 % and 47 % of net revenue for the three months ended March 31, 2023 and 2022, respectively.
Contract Liabilities
As of March 31, 2023 and December 31, 2022, customer contract liabilities were approximately $ 1.1 million and $ 1.1 million, respectively, and consisted primarily of advanced payments received for which performance obligations have not been completed. Revenue recognized in each of the three months ended March 31, 2023 and 2022 that was included in the contract liability balance as of the beginning of each of those respective periods was immaterial.
There were no material changes in the contract liabilities balance during the three months ended March 31, 2023 and 2022.
Obligations to Customers for Price Adjustments and Returns and Assets for Right-of-Returns
As of March 31, 2023 and December 31, 2022, obligations to customers consisting of estimates of price protection rights offered to the Company’s end customers totaled $ 103.8 million and $ 113.3 million, respectively, and are included in accrued price protection liability in the consolidated balance sheets. For activity in this account, including amounts included in net revenue, refer to Note 7. Other obligations to customers representing estimates of price adjustments to be claimed by distributors upon sell-through of their inventory to their end customer and estimates of stock rotation returns to be claimed by distributors on products sold as of March 31, 2023 were $ 62.3 million and $ 0.7 million, respectively, and as of December 31, 2022 were $ 52.4 million and $ 0.6 million, respectively, and are included in accrued expenses and other current liabilities in the consolidated balance sheets (Note 7). The increase in revenue in each of the three months ended March 31, 2023 and 2022 from net changes in transaction prices for amounts included in obligations to customers for price adjustments as of the beginning of those respective periods was not material.
As of March 31, 2023 and December 31, 2022, right of return assets under customer contracts representing the estimates of product inventory the Company expects to receive from customers in stock rotation returns were approximately $ 0.3 million and $ 0.2 million, respectively. Right of return assets are included in inventory in the consolidated balance sheets.
As of March 31, 2023 and December 31, 2022, there were no impairment losses recorded on customer accounts receivable.
13. Leases
Operating Leases
Operating lease arrangements primarily consist of office leases expiring in various years through 2028. These leases have original terms of approximately 2 to 8 years and some contain options to extend the lease up to 5 years or terminate the lease,
29
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
which are included in right-of-use assets and lease liabilities when the Company is reasonably certain it will renew the underlying leases. Since the implicit rate of such leases is unknown and the Company is not reasonably certain to renew its leases, the Company has elected to apply a collateralized incremental borrowing rate to facility leases on the original lease term in calculating the present value of future lease payments. As of March 31, 2023 and December 31, 2022, the weighted average discount rate for operating leases was 3.4 % and 3.4 %, respectively, and the weighted average remaining lease term for operating leases was 3.8 years and 3.9 years, respectively, as of the end of each of these periods.
The table below presents aggregate future minimum payments due under leases, reconciled to total lease liabilities included in the consolidated balance sheet as of March 31, 2023:
Operating Leases
(in thousands)
2023 (9 months) $ 8,444
2024 8,284
2025 7,335
2026 5,225
2027 3,520
Thereafter 571
Total minimum payments 33,379
Less: imputed interest ( 2,082 )
Total lease liabilities 31,302
Less: short-term lease liabilities ( 10,063 )
Long-term lease liabilities $ 21,239
Operating lease cost was $ 2.9 million and $ 2.5 million for the three months ended March 31, 2023 and 2022, respectively.
Short-term lease costs for the three months ended March 31, 2023 and 2022 were not material.
There were $ 0.2 million and $ 8.0 million of right-of-use assets obtained in exchange for new lease liabilities for the three months ended March 31, 2023 and 2022, respectively.
14. Employee Retirement Plans
Defined Contribution Plan
The Company has a 401(k) defined contribution retirement plan (the 401(k) Plan) covering all eligible employees. Participants may voluntarily contribute on a pre-tax basis an amount not to exceed a maximum contribution amount pursuant to Section 401(k) of the Internal Revenue Code. The Company is not required to contribute, nor has it contributed, to the 401(k) Plan for any of the periods presented.
Pension and Other Defined Benefit Retirement Obligations
The Company maintains defined benefit retirement plans, including a pension plan, in certain foreign jurisdictions. As of March 31, 2023 and December 31, 2022, the defined benefit obligation was $ 1.8 million and $ 1.7 million, respectively. The benefit is based on a formula applied to eligible employee earnings.
Net periodic benefit costs were $ 0.1 million and $ 0.1 million for the three months ended March 31, 2023 and 2022, respectively, and were recorded to research and development expenses in the consolidated statements of income.
30
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
15. Commitments and Contingencies
Inventory Purchase and Other Contractual Obligations
As of March 31, 2023, future minimum payments under inventory purchase and other obligations are as follows:
Inventory Purchase Obligations Other Obligations Total
2023 (9 months) $ 92,387 $ 20,820 $ 113,207
2024 27 10,558 10,585
2025 — 1,968 1,968
Total minimum payments $ 92,414 $ 33,346 $ 125,760
Other obligations consist primarily of contractual payments due for software licenses.
Jointly Funded Research and Development
From time to time, the Company enters into contracts for jointly funded research and development projects to develop technology that may be commercialized into a product in the future. As the Company may be required to repay all or a portion of the funds provided by the other parties under certain conditions, funds of $ 9.0 million received from the other parties as of March 31, 2023 have been deferred in other long-term liabilities. Additional amounts under the contracts are tied to certain milestones and will also be recorded as a long-term liability as payment due under such milestones are received. The Company de-recognizes the liabilities when the contingencies associated with the repayment conditions have been resolved. During the three months ended March 31, 2023 and 2022, the Company recognized $ 0 and $ 3.8 million, respectively, in previously deferred amounts from other parties due to resolution of such repayment conditions.
Bell Semiconductor Litigation
On August 11, 2022, Bell Semiconductor LLC, or Bell Semiconductor, filed suit against MaxLinear in the Southern District of California alleging infringement of U.S. Patent Nos. 6,436,807 and 7,007,259, and requested monetary damages and a permanent injunction as relief.
On August 26, 2022, Bell Semiconductor filed suit against MaxLinear in the Southern District of California alleging infringement of U.S. Patent Nos. 7,149,989 and 7,260,803, and requested monetary damages and a permanent injunction as relief.
On October 7, 2022 Bell Semiconductor filed suit against MaxLinear in the Southern District of California alleging infringement of U.S. Patent No. 7,396,760, and requested monetary damages and a permanent injunction as relief.
Specifically, on October 13, 2022, Bell Semiconductor also filed suit against MaxLinear before the U.S. International Trade Commission alleging infringement of U.S. Patent No. 7,396,760. This was instituted by the Commission as Investigation No. 337-TA-1342 on November 23, 2022. Bell Semiconductor requested as relief a limited exclusion order and cease and desist order.
On March 10, 2023, Bell Semiconductor and MaxLinear entered into a Settlement and Patent License Agreement, or the Settlement Agreement, in settlement and release of all claims above. The amount of the settlement was not material. The Settlement Agreement also grants MaxLinear and its affiliates, a license of certain listed patents with respected to certain licensed products for a term that continues until the expiration of the last surviving claim of such licensed patents.
Other Matters
From time to time, the Company is subject to threats of litigation or actual litigation in the ordinary course of business as described above and in “ Part II. — Other Information, Item 1. — Legal Proceedings ,” some of which may be material. The results of any litigation cannot be predicted with certainty, and regardless of the outcome, litigation can have a material adverse impact on the Company because of defense and settlement costs, diversion of management resources, and other factors. However, as of March 31, 2023, other than the matter described above, no material loss contingencies have been accrued for such matters in the Company’s financial statements.
31
Table of Contents
MAXLINEAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
16. Stock Repurchases
On February 23, 2021, the Company’s board of directors authorized a plan to repurchase up to $ 100 million of the Company’s common stock over a period ending on February 16, 2024. The amount and timing of repurchases are subject to a variety of factors including liquidity, share price, market conditions, and legal requirements. Any purchases will be funded from available working capital and may be effected through open market purchases, block transactions, and privately negotiated transactions. The share repurchase program does not obligate the Company to make any repurchases and may be modified, suspended, or terminated by the Company at any time without prior notice. The share repurchase program has been temporarily suspended since July 2022 due to the Company’s pending merger with Silicon Motion (Note 3).
During the three months ended March 31, 2023, the Company did no t repurchase any shares of its common stock under the repurchase program.
At March 31, 2023, the aggregate value of common stock repurchased under the program was approximately $ 55.0 million and approximately $ 45.0 million remained available for repurchase under the program.
32
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.