MACOM Technology Solutions (MTSI) Financials

$106.28 +0.60 (+0.57%)

Closing price 04/25/2025 04:00 PM Eastern

Extended Trading

$111.50 +5.22 (+4.91%)

As of 04/25/2025 07:52 PM Eastern

Annual Income Statements for MACOM Technology Solutions

This table shows MACOM Technology Solutions' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	49	1.43	-169	-140	-384	-46	38	440	92	77
Consolidated Net Income / (Loss)	49	1.43	-169	-140	-384	-46	38	440	92	77
Net Income / (Loss) Continuing Operations	-5.54	-3.59	-150	-134	-384	-46	38	440	92	77
Total Pre-Tax Income	-15	-22	-50	-155	-423	-42	43	243	115	92
Total Operating Income	10	13	-16	-107	-380	3.39	81	133	107	74
Total Gross Profit	204	282	327	246	221	270	342	406	386	394
Total Revenue	421	544	699	570	500	530	607	675	648	730
Operating Revenue	421	544	699	570	500	530	607	675	648	730
Total Cost of Revenue	217	263	372	325	279	260	265	269	263	336
Operating Cost of Revenue	217	263	372	325	279	260	265	269	263	336
Total Operating Expenses	193	268	343	352	601	267	261	274	278	320
Selling, General & Admin Expense	110	145	188	162	153	124	122	125	130	138
Research & Development Expense	82	108	148	178	163	141	139	148	149	182
Total Other Income / (Expense), net	-25	-35	-33	-49	-43	-45	-38	110	7.76	18
Interest Expense	18	18	29	31	36	27	22	8.55	12	5.14
Interest & Investment Income	-	-	-	-	-	-	1.47	4.25	21	23
Other Income / (Expense), net	-7.12	-16	-4.57	-17	-6.97	-18	-17	115	-0.67	0.01
Income Tax Expense	-9.86	-18	101	-21	-39	4.52	4.97	-197	24	15
Basic Earnings per Share	$0.95	$0.03	($2.79)	($2.16)	($5.84)	($0.69)	$0.55	$6.30	$1.29	$1.07
Weighted Average Basic Shares Outstanding	51.15M	53.36M	60.70M	64.74M	65.69M	66.61M	68.45M	69.78M	70.80M	71.96M
Diluted Earnings per Share	$0.95	$0.03	($2.79)	($2.57)	($5.84)	($0.69)	$0.54	$6.18	$1.28	$1.04
Weighted Average Diluted Shares Outstanding	51.15M	53.36M	60.70M	65.31M	65.69M	66.61M	70.47M	71.17M	71.50M	73.58M
Weighted Average Basic & Diluted Shares Outstanding	51.10M	53.69M	64.26M	65.19M	66.16M	67.96M	69.61M	70.67M	71.21M	72.40M

This table shows MACOM Technology Solutions' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Income / (Loss) Attributable to Common Shareholders	32	239	30	26	12	24	13	15	20	29	-168
Consolidated Net Income / (Loss)	32	239	30	26	12	24	13	15	20	29	-168
Net Income / (Loss) Continuing Operations	32	239	30	26	12	24	13	15	20	29	-168
Total Pre-Tax Income	35	37	39	37	20	19	15	19	24	33	-170
Total Operating Income	36	37	39	36	17	16	11	15	20	28	18
Total Gross Profit	105	109	110	103	86	87	87	95	101	110	117
Total Revenue	172	178	180	169	149	150	157	181	190	201	218
Operating Revenue	172	178	180	169	149	150	157	181	190	201	218
Total Cost of Revenue	68	70	70	67	62	64	70	86	89	91	101
Operating Cost of Revenue	68	70	70	67	62	64	70	86	89	91	101
Total Operating Expenses	69	71	72	67	69	71	76	80	82	82	100
Selling, General & Admin Expense	31	32	33	31	32	34	37	34	34	33	39
Research & Development Expense	38	40	39	36	37	38	39	46	48	50	60
Total Other Income / (Expense), net	-0.83	-0.49	0.55	1.51	2.32	3.39	4.27	4.08	4.53	4.98	-187
Interest Expense	0.85	4.62	3.08	3.43	3.66	2.22	1.29	1.29	1.29	1.27	194
Interest & Investment Income	-	-	3.68	5.06	6.00	6.06	5.56	5.37	5.82	6.24	7.00
Income Tax Expense	2.94	-203	9.61	12	7.77	-5.46	2.75	4.51	4.31	3.10	-2.41
Basic Earnings per Share	$0.46	$3.42	$0.42	$0.36	$0.17	$0.34	$0.18	$0.21	$0.28	$0.40	($2.30)
Weighted Average Basic Shares Outstanding	69.95M	69.78M	70.48M	70.80M	70.94M	70.80M	71.43M	72.08M	72.14M	71.96M	72.78M
Diluted Earnings per Share	$0.45	$3.36	$0.41	$0.36	$0.17	$0.34	$0.17	$0.20	$0.27	$0.40	($2.30)
Weighted Average Diluted Shares Outstanding	71.06M	71.17M	71.37M	71.40M	71.41M	71.50M	72.29M	73.27M	74.22M	73.58M	72.78M
Weighted Average Basic & Diluted Shares Outstanding	70.00M	70.67M	70.73M	70.88M	70.99M	71.21M	72.07M	72.11M	72.19M	72.40M	74.34M

This table details how cash moves in and out of MACOM Technology Solutions' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-52	211	-203	-35	-19	54	27	-37	54	-27
Net Cash From Operating Activities	34	79	61	36	21	171	148	177	167	163
Net Cash From Continuing Operating Activities	34	79	61	36	21	171	148	177	167	163
Net Income / (Loss) Continuing Operations	49	1.43	-169	-140	-384	-46	38	440	92	77
Consolidated Net Income / (Loss)	49	1.43	-169	-140	-384	-46	38	440	92	77
Depreciation Expense	55	71	93	112	104	79	70	57	52	67
Amortization Expense	17	8.24	48	4.59	4.06	4.06	14	1.70	-9.80	-6.42
Non-Cash Adjustments To Reconcile Net Income	-34	49	18	58	304	54	49	-74	38	46
Changes in Operating Assets and Liabilities, net	-52	-50	72	1.12	-8.06	80	-22	-248	-5.12	-21
Net Cash From Investing Activities	-207	-95	-338	-67	-34	-107	-2.58	-183	36	-181
Net Cash From Continuing Investing Activities	-289	-102	-363	-72	-34	-118	-2.58	-183	36	-181
Purchase of Property, Plant & Equipment	-38	-32	-33	-58	-38	-18	-18	-27	-25	-22
Acquisitions	-212	-86	-270	-1.00	-0.38	-	0.00	0.00	-88	-73
Purchase of Investments	-40	-36	-105	-114	-174	-285	-194	-529	-375	-427
Sale of Property, Plant & Equipment	1.50	0.00	0.22	1.27	5.54	0.42	0.28	0.02	8.01	0.00
Divestitures	-	-	-	-	-	0.00	0.00	128	0.00	0.00
Sale and/or Maturity of Investments	0.00	52	45	100	173	184	209	245	516	345
Other Investing Activities, net	-	-	-	-	-	-	-	0.00	0.00	-4.33
Net Cash From Financing Activities	122	227	74	-4.45	-5.83	-11	-119	-29	-149	-9.06
Net Cash From Continuing Financing Activities	122	227	74	-4.45	-5.83	-11	-119	-29	-149	-9.06
Repayment of Debt	-105	-16	-13	-8.58	-7.46	-6.89	-551	0.00	-121	0.00
Repurchase of Common Equity	-8.63	-10.00	-19	-6.83	-4.14	-6.71	-23	-36	-33	-14
Issuance of Common Equity	133	5.46	8.28	6.96	7.19	4.59	6.78	8.05	5.57	6.59
Other Financing Activities, net	2.99	0.00	0.00	-	-1.42	-1.71	-1.37	-0.96	-1.21	-1.43
Effect of Exchange Rate Changes	-0.24	-1.06	-0.01	-0.15	-0.14	0.44	0.36	-1.80	-0.24	0.41

This table details how cash moves in and out of MACOM Technology Solutions' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Change in Cash & Equivalents	4.60	-12	6.20	10	-15	52	-10	-49	2.31	30	86
Net Cash From Operating Activities	40	60	38	32	46	50	33	18	49	62	67
Net Cash From Continuing Operating Activities	40	60	38	32	46	50	33	18	49	62	67
Net Income / (Loss) Continuing Operations	32	239	30	26	12	24	13	15	20	29	-168
Consolidated Net Income / (Loss)	32	239	30	26	12	24	13	15	20	29	-168
Depreciation Expense	14	14	13	13	13	14	14	17	18	18	16
Amortization Expense	-	0.91	-	-	-	-1.17	0.00	-	-	-0.69	193
Non-Cash Adjustments To Reconcile Net Income	10	11	11	9.46	8.26	9.33	8.66	12	13	12	26
Changes in Operating Assets and Liabilities, net	-17	-205	-15	-15	21	4.01	-2.37	-26	3.52	4.22	-0.42
Net Cash From Investing Activities	-37	-71	-7.95	-17	-62	124	-35	-65	-49	-33	-10
Net Cash From Continuing Investing Activities	-37	-71	-7.95	-17	-62	124	-35	-65	-49	-33	-10
Purchase of Property, Plant & Equipment	-6.63	-7.70	-9.62	-6.00	-3.28	-5.81	-4.65	-5.13	-7.47	-5.19	-5.34
Acquisitions	-	-	0.00	-51	-37	-	-75	0.19	2.20	-	-12
Purchase of Investments	-104	-142	-145	-83	-125	-22	-55	-175	-100	-96	-61
Sale and/or Maturity of Investments	74	79	147	115	102	152	100	115	59	71	72
Other Investing Activities, net	-	-	-	-	-	-	0.00	-	-	-2.18	-3.40
Net Cash From Financing Activities	1.51	-0.30	-24	-5.19	1.73	-121	-9.05	-1.32	1.94	-0.63	30
Net Cash From Continuing Financing Activities	1.51	-0.30	-24	-5.19	1.73	-121	-9.05	-1.32	1.94	-0.63	30
Repayment of Debt	-	-	-	-	-	-	0.00	-	-	-	-23
Repurchase of Common Equity	-1.18	-0.07	-26	-4.88	-1.23	-0.14	-12	-0.97	-1.36	-0.34	-38
Issuance of Debt	-	-	-	-	-	-	0.00	-	-	-	87
Issuance of Common Equity	2.92	-	2.32	-	3.25	-	2.85	0.00	3.66	0.08	4.54
Other Financing Activities, net	-0.23	-0.23	-0.28	-0.31	-0.30	-0.32	-0.35	-0.35	-0.36	-0.37	-0.23
Effect of Exchange Rate Changes	-0.71	-0.86	0.21	0.16	-0.21	-0.40	0.36	-0.18	-0.10	0.32	-0.66

This table presents MACOM Technology Solutions' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	861	1,189	1,637	1,482	1,106	1,146	1,134	1,572	1,553	1,756
Total Current Assets	384	613	563	459	399	482	522	813	761	903
Cash & Equivalents	122	333	130	95	76	129	157	120	174	147
Short-Term Investments	40	24	84	98	101	204	188	467	341	435
Accounts Receivable	84	108	136	97	70	46	85	102	91	106
Inventories, net	80	115	136	123	108	92	83	115	136	194
Prepaid Expenses	11	11	22	23	28	11	9.37	10	19	21
Plant, Property, & Equipment, net	84	99	131	150	133	119	121	124	149	176
Total Noncurrent Assets	393	476	943	874	574	546	492	635	643	677
Goodwill	93	120	314	314	315	315	314	311	323	332
Intangible Assets	244	260	621	513	181	131	85	51	67	76
Noncurrent Deferred & Refundable Income Taxes	48	90	0.95	2.27	44	42	40	237	218	212
Other Noncurrent Operating Assets	7.61	7.21	7.40	13	11	40	38	35	34	56
Total Liabilities & Shareholders' Equity	861	1,189	1,637	1,482	1,106	1,146	1,134	1,572	1,553	1,756
Total Liabilities	436	726	860	814	792	846	662	729	606	629
Total Current Liabilities	71	92	117	107	75	95	93	97	84	108
Short-Term Debt	4.06	7.20	7.70	7.35	7.97	0.00	-	-	-	0.00
Accounts Payable	29	31	47	42	25	23	29	31	25	43
Accrued Expenses	38	54	58	50	42	64	63	65	57	64
Other Current Liabilities	-	-	-	-	-	1.37	0.96	1.01	1.16	0.65
Total Noncurrent Liabilities	365	634	743	707	717	751	569	632	522	521
Long-Term Debt	335	574	661	658	655	652	492	566	447	448
Capital Lease Obligations	-	2.46	17	29	30	29	28	27	32	31
Other Noncurrent Operating Liabilities	30	46	49	19	32	70	49	39	43	42
Total Equity & Noncontrolling Interests	425	463	777	669	314	300	472	843	948	1,126
Total Preferred & Common Equity	425	463	777	669	314	300	472	843	948	1,126
Total Common Equity	425	463	777	669	314	300	472	843	948	1,126
Common Stock	526	552	1,042	1,075	1,102	1,135	1,270	1,203	1,214	1,310
Retained Earnings	-99	-97	-267	-408	-792	-840	-802	-354	-263	-186
Treasury Stock	-0.33	-0.33	-0.33	-0.33	-0.33	-0.33	-0.33	-	-0.33	-0.33
Accumulated Other Comprehensive Income / (Loss)	-2.28	9.04	2.98	2.19	4.36	5.01	4.15	-5.85	-3.64	2.51

This table presents MACOM Technology Solutions' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Total Assets	1,333	1,588	1,617	1,643	1,651	1,676	1,705	1,844
Total Current Assets	766	848	848	852	745	798	844	982
Cash & Equivalents	132	126	137	122	164	115	117	233
Short-Term Investments	404	469	441	466	300	361	404	424
Accounts Receivable	107	112	122	106	101	120	107	92
Inventories, net	110	121	132	139	160	178	191	198
Prepaid Expenses	12	20	17	20	21	24	25	36
Plant, Property, & Equipment, net	122	119	123	155	184	180	179	174
Total Noncurrent Assets	445	621	646	635	722	698	683	687
Goodwill	312	312	325	324	322	330	330	336
Intangible Assets	59	44	67	66	120	93	86	89
Noncurrent Deferred & Refundable Income Taxes	38	229	218	211	217	214	212	217
Other Noncurrent Operating Assets	34	35	36	35	62	60	55	45
Total Liabilities & Shareholders' Equity	1,333	1,588	1,617	1,643	1,651	1,676	1,705	1,844
Total Liabilities	737	725	723	728	627	631	624	693
Total Current Liabilities	101	94	91	211	103	109	103	272
Short-Term Debt	-	-	-	120	-	-	-	161
Accounts Payable	43	36	31	27	27	44	40	45
Accrued Expenses	58	57	55	58	75	64	62	66
Other Current Liabilities	0.98	1.03	4.87	4.94	1.05	0.95	0.81	0.64
Total Noncurrent Liabilities	636	631	632	517	524	522	521	420
Long-Term Debt	566	566	567	447	447	448	448	339
Capital Lease Obligations	27	27	26	32	32	31	31	31
Other Noncurrent Operating Liabilities	43	38	39	38	45	43	42	51
Total Equity & Noncontrolling Interests	596	863	894	915	1,024	1,046	1,081	1,151
Total Preferred & Common Equity	596	863	894	915	1,024	1,046	1,081	1,151
Total Common Equity	596	863	894	915	1,024	1,046	1,081	1,151
Common Stock	1,192	1,190	1,195	1,205	1,275	1,283	1,299	1,506
Retained Earnings	-594	-325	-299	-287	-250	-235	-215	-353
Treasury Stock	-0.33	-0.33	-0.33	-0.33	-0.33	-0.33	-0.33	-0.33
Accumulated Other Comprehensive Income / (Loss)	-2.77	-2.57	-1.43	-2.88	-0.40	-1.94	-2.08	-1.12

This table displays calculated financial ratios and metrics derived from MACOM Technology Solutions' official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	24.00%	29.42%	28.37%	-18.37%	-12.39%	6.07%	14.51%	11.25%	-3.96%	12.52%
EBITDA Growth	174.33%	1.60%	58.89%	-105.76%	-3,925.86%	124.64%	114.87%	107.52%	-51.33%	-9.78%
EBIT Growth	110.43%	-205.65%	-556.81%	-499.99%	-212.64%	96.34%	548.02%	289.40%	-56.86%	-30.97%
NOPAT Growth	136.27%	31.27%	-221.41%	-562.27%	-257.09%	100.89%	2,920.07%	235.21%	-64.43%	-27.57%
Net Income Growth	417.10%	-97.05%	-11,919.60%	17.41%	-174.19%	87.99%	182.41%	1,058.60%	-79.18%	-16.07%
EPS Growth	387.88%	-96.84%	-9,400.00%	7.89%	-127.24%	88.18%	178.26%	1,044.44%	-79.29%	-18.75%
Operating Cash Flow Growth	32.22%	135.26%	-22.95%	-40.55%	-42.96%	728.00%	-13.41%	19.25%	-5.69%	-2.56%
Free Cash Flow Firm Growth	27.30%	60.95%	-585.19%	101.30%	784.68%	176.19%	-54.89%	-70.83%	0.20%	-321.41%
Invested Capital Growth	52.86%	14.58%	76.36%	-6.71%	-28.94%	-20.96%	-0.89%	34.44%	7.40%	12.27%
Revenue Q/Q Growth	22.67%	7.96%	2.00%	-2.59%	-7.23%	7.07%	1.33%	3.52%	-4.11%	7.41%
EBITDA Q/Q Growth	58.62%	-18.19%	27.60%	-128.53%	-4.04%	160.43%	2.00%	2.16%	-14.01%	14.44%
EBIT Q/Q Growth	120.61%	-122.55%	45.04%	-35.78%	-0.57%	75.22%	2.76%	5.40%	-16.94%	20.22%
NOPAT Q/Q Growth	23,369.77%	68.36%	-152.69%	-20.11%	1.42%	115.91%	14.99%	103.78%	-71.29%	8.71%
Net Income Q/Q Growth	457.15%	-97.17%	-10.30%	-4.30%	6.57%	13.15%	-0.95%	102.05%	-70.12%	6.90%
EPS Q/Q Growth	458.82%	-95.89%	-26.82%	0.77%	7.01%	15.85%	-20.59%	101.30%	-70.23%	6.12%
Operating Cash Flow Q/Q Growth	-23.47%	32.43%	-17.02%	53.93%	-61.20%	91.68%	-18.46%	12.16%	-5.46%	7.95%
Free Cash Flow Firm Q/Q Growth	13.73%	-12.04%	-8.01%	140.27%	-38.48%	123.26%	-28.07%	-79.58%	8.86%	9.97%
Invested Capital Q/Q Growth	-3.80%	-1.65%	1.80%	-1.34%	3.50%	-7.29%	-1.65%	30.72%	-1.55%	-1.44%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	48.40%	51.73%	46.78%	43.08%	44.17%	50.97%	56.33%	60.16%	59.50%	53.97%
EBITDA Margin	17.71%	13.90%	17.21%	-1.21%	-55.81%	12.96%	24.32%	45.37%	22.99%	18.44%
Operating Margin	2.40%	2.43%	-2.30%	-18.67%	-76.12%	0.64%	13.35%	19.65%	16.56%	10.10%
EBIT Margin	0.71%	-0.58%	-2.96%	-21.72%	-77.52%	-2.68%	10.47%	36.65%	16.46%	10.10%
Profit (Net Income) Margin	11.55%	0.26%	-24.26%	-24.54%	-76.80%	-8.69%	6.26%	65.16%	14.12%	10.53%
Tax Burden Percent	-315.51%	-6.65%	342.38%	90.17%	90.70%	110.87%	88.42%	180.96%	79.52%	83.98%
Interest Burden Percent	-517.47%	686.10%	239.73%	125.29%	109.24%	293.06%	67.59%	98.26%	107.89%	124.23%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	11.58%	-80.96%	20.48%	16.03%
Return on Invested Capital (ROIC)	1.42%	1.44%	-1.18%	-6.34%	-27.44%	0.33%	11.29%	32.43%	9.70%	6.39%
ROIC Less NNEP Spread (ROIC-NNEP)	25.67%	-2.44%	-48.73%	-20.80%	-51.97%	-11.35%	-2.25%	272.78%	-32.56%	-15.33%
Return on Net Nonoperating Assets (RNNOA)	13.46%	-1.11%	-26.15%	-13.02%	-50.68%	-15.34%	-1.45%	34.51%	0.53%	1.02%
Return on Equity (ROE)	14.88%	0.32%	-27.33%	-19.36%	-78.12%	-15.01%	9.84%	66.94%	10.23%	7.41%
Cash Return on Invested Capital (CROIC)	-40.39%	-12.16%	-56.44%	0.60%	6.39%	23.74%	12.18%	3.05%	2.57%	-5.17%
Operating Return on Assets (OROA)	0.39%	-0.31%	-1.46%	-7.94%	-29.93%	-1.26%	5.57%	18.29%	6.83%	4.45%
Return on Assets (ROA)	6.30%	0.14%	-12.00%	-8.97%	-29.66%	-4.09%	3.33%	32.52%	5.86%	4.65%
Return on Common Equity (ROCE)	14.88%	0.32%	-27.33%	-19.36%	-78.12%	-15.01%	9.84%	66.94%	10.23%	7.41%
Return on Equity Simple (ROE_SIMPLE)	11.45%	0.31%	-21.80%	-20.93%	-122.27%	-15.35%	8.05%	52.20%	9.66%	6.82%
Net Operating Profit after Tax (NOPAT)	7.06	9.27	-11	-75	-266	2.37	72	240	85	62
NOPAT Margin	1.68%	1.70%	-1.61%	-13.07%	-53.28%	0.45%	11.80%	35.56%	13.17%	8.48%
Net Nonoperating Expense Percent (NNEP)	-24.25%	3.88%	47.55%	14.46%	24.53%	11.68%	13.54%	-240.35%	42.26%	21.72%
Cost of Revenue to Revenue	51.60%	48.27%	53.22%	56.92%	55.83%	49.03%	43.67%	39.84%	40.50%	46.03%
SG&A Expenses to Revenue	26.16%	26.72%	26.89%	28.34%	30.68%	23.45%	20.10%	18.56%	20.03%	18.91%
R&D to Revenue	19.54%	19.79%	21.18%	31.16%	32.71%	26.66%	22.88%	21.95%	22.91%	24.97%
Operating Expenses to Revenue	46.00%	49.30%	49.08%	61.75%	120.29%	50.33%	42.98%	40.51%	42.94%	43.88%
Earnings before Interest and Taxes (EBIT)	2.98	-3.14	-21	-124	-387	-14	64	247	107	74
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	74	76	120	-6.93	-279	69	148	306	149	135
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	3.59	4.91	3.69	2.01	4.56	7.53	9.53	4.30	6.11	7.15
Price to Tangible Book Value (P/TBV)	17.41	27.32	0.00	0.00	0.00	0.00	61.73	7.55	10.39	11.21
Price to Revenue (P/Rev)	3.62	4.17	4.10	2.35	2.87	4.27	7.41	5.37	8.93	11.03
Price to Earnings (P/E)	31.35	1,584.52	0.00	0.00	0.00	0.00	118.37	8.24	63.24	104.75
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	3.19%	0.06%	0.00%	0.00%	0.00%	0.00%	0.84%	12.14%	1.58%	0.95%
Enterprise Value to Invested Capital (EV/IC)	2.83	3.62	2.74	1.60	2.39	4.07	7.37	4.28	6.31	7.76
Enterprise Value to Revenue (EV/Rev)	4.04	4.59	4.78	3.18	3.85	4.89	7.67	5.38	8.88	10.89
Enterprise Value to EBITDA (EV/EBITDA)	22.83	33.02	27.76	0.00	0.00	37.71	31.53	11.85	38.61	59.09
Enterprise Value to EBIT (EV/EBIT)	571.44	0.00	0.00	0.00	0.00	0.00	73.26	14.68	53.92	107.88
Enterprise Value to NOPAT (EV/NOPAT)	240.73	269.47	0.00	0.00	0.00	1,092.51	64.99	15.13	67.39	128.49
Enterprise Value to Operating Cash Flow (EV/OCF)	50.50	31.54	54.67	49.96	92.97	15.12	31.36	20.52	34.48	48.87
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	258.54	31.02	15.12	60.22	161.06	254.77	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.80	1.26	0.88	1.04	2.21	2.27	1.10	0.70	0.51	0.43
Long-Term Debt to Equity	0.79	1.25	0.87	1.03	2.18	2.27	1.10	0.70	0.51	0.43
Financial Leverage	0.52	0.46	0.54	0.63	0.98	1.35	0.64	0.13	-0.02	-0.07
Leverage Ratio	2.36	2.31	2.28	2.16	2.63	3.67	2.95	2.06	1.75	1.60
Compound Leverage Factor	-12.23	15.85	5.46	2.70	2.88	10.75	2.00	2.02	1.88	1.98
Debt to Total Capital	44.41%	55.77%	46.89%	50.96%	68.82%	69.41%	52.44%	41.30%	33.57%	29.86%
Short-Term Debt to Total Capital	0.53%	0.69%	0.53%	0.54%	0.79%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	43.88%	55.08%	46.37%	50.42%	68.03%	69.41%	52.44%	41.30%	33.57%	29.86%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	55.59%	44.23%	53.11%	49.04%	31.18%	30.59%	47.56%	58.70%	66.43%	70.14%
Debt to EBITDA	4.55	7.71	5.71	-100.30	-2.48	9.91	3.52	1.94	3.21	3.56
Net Debt to EBITDA	2.38	3.00	3.93	-67.96	-1.77	4.81	1.08	0.02	-0.24	-0.76
Long-Term Debt to EBITDA	4.50	7.62	5.64	-99.23	-2.46	9.91	3.52	1.94	3.21	3.56
Debt to NOPAT	48.01	62.93	-60.97	-9.32	-2.60	287.22	7.26	2.47	5.61	7.75
Net Debt to NOPAT	25.09	24.46	-41.94	-6.31	-1.85	139.26	2.23	0.03	-0.42	-1.66
Long-Term Debt to NOPAT	47.43	62.15	-60.29	-9.22	-2.57	287.22	7.26	2.47	5.61	7.75
Altman Z-Score	2.87	2.74	2.48	1.00	-0.27	1.40	4.26	4.16	6.67	8.63
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	5.38	6.65	4.81	4.29	5.33	5.07	5.61	8.36	9.11	8.35
Quick Ratio	3.44	5.05	2.99	2.71	3.29	3.99	4.62	7.08	7.25	6.36
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-201	-78	-538	7.01	62	171	77	23	23	-50
Operating Cash Flow to CapEx	91.64%	246.81%	187.33%	63.93%	63.85%	999.17%	839.91%	668.11%	999.86%	724.78%
Free Cash Flow to Firm to Interest Expense	-10.94	-4.26	-18.64	0.22	1.73	6.26	3.50	2.64	1.82	-9.74
Operating Cash Flow to Interest Expense	1.83	4.30	2.12	1.16	0.58	6.26	6.73	20.70	13.48	31.67
Operating Cash Flow Less CapEx to Interest Expense	-0.17	2.56	0.99	-0.65	-0.33	5.63	5.93	17.60	12.13	27.30
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.55	0.53	0.49	0.37	0.39	0.47	0.53	0.50	0.42	0.44
Accounts Receivable Turnover	5.75	5.66	5.72	4.89	5.98	9.16	9.30	7.26	6.73	7.41
Inventory Turnover	2.87	2.70	2.96	2.51	2.42	2.61	3.04	2.72	2.09	2.03
Fixed Asset Turnover	6.29	5.95	6.07	4.06	3.54	4.21	5.07	5.53	4.75	4.48
Accounts Payable Turnover	8.37	8.77	9.58	7.30	8.36	10.86	10.24	9.05	9.43	9.85
Days Sales Outstanding (DSO)	63.44	64.47	63.84	74.70	61.05	39.83	39.23	50.31	54.27	49.27
Days Inventory Outstanding (DIO)	127.34	135.37	123.18	145.53	150.92	140.08	120.00	134.11	174.61	179.77
Days Payable Outstanding (DPO)	43.59	41.60	38.09	50.02	43.68	33.61	35.63	40.33	38.71	37.05
Cash Conversion Cycle (CCC)	147.18	158.23	148.93	170.21	168.29	146.29	123.59	144.08	190.17	191.99
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	602	690	1,216	1,135	806	637	632	849	912	1,024
Invested Capital Turnover	0.85	0.84	0.73	0.49	0.51	0.73	0.96	0.91	0.74	0.75
Increase / (Decrease) in Invested Capital	208	88	527	-82	-328	-169	-5.67	218	63	112
Enterprise Value (EV)	1,701	2,499	3,338	1,813	1,924	2,591	4,655	3,632	5,756	7,948
Market Capitalization	1,523	2,272	2,865	1,342	1,432	2,261	4,495	3,625	5,791	8,051
Book Value per Share	$8.02	$8.62	$12.10	$10.26	$4.75	$4.49	$6.86	$12.04	$13.35	$15.60
Tangible Book Value per Share	$1.65	$1.55	($2.45)	($2.43)	($2.76)	($2.18)	$1.06	$6.86	$7.85	$9.95
Total Capital	764	1,046	1,464	1,363	1,007	981	992	1,436	1,427	1,606
Total Debt	339	584	686	695	693	681	520	593	479	479
Total Long-Term Debt	335	576	679	687	685	681	520	593	479	479
Net Debt	177	227	472	471	492	330	160	6.42	-36	-102
Capital Expenditures (CapEx)	37	32	33	57	32	17	18	26	17	22
Debt-free, Cash-free Net Working Capital (DFCFNWC)	155	171	239	166	155	53	84	129	163	213
Debt-free Net Working Capital (DFNWC)	317	528	453	359	332	387	428	716	678	795
Net Working Capital (NWC)	313	521	446	352	324	387	428	716	678	795
Net Nonoperating Expense (NNE)	-42	7.84	158	65	118	48	34	-200	-6.17	-15
Net Nonoperating Obligations (NNO)	177	227	439	466	492	337	160	6.42	-36	-102
Total Depreciation and Amortization (D&A)	72	79	141	117	108	83	84	59	42	61
Debt-free, Cash-free Net Working Capital to Revenue	36.84%	31.46%	34.24%	29.16%	31.01%	10.08%	13.77%	19.16%	25.16%	29.20%
Debt-free Net Working Capital to Revenue	75.32%	97.00%	64.90%	62.98%	66.38%	72.93%	70.60%	106.03%	104.51%	108.95%
Net Working Capital to Revenue	74.35%	95.67%	63.79%	61.69%	64.79%	72.93%	70.60%	106.03%	104.51%	108.95%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.95	$0.03	($2.79)	($2.16)	($5.84)	($0.69)	$0.55	$6.30	$1.29	$1.07
Adjusted Weighted Average Basic Shares Outstanding	51.15M	53.36M	60.70M	64.74M	65.69M	66.61M	68.45M	69.78M	70.80M	71.96M
Adjusted Diluted Earnings per Share	$0.95	$0.03	($2.79)	($2.57)	($5.84)	($0.69)	$0.54	$6.18	$1.28	$1.04
Adjusted Weighted Average Diluted Shares Outstanding	51.15M	53.36M	60.70M	65.31M	65.69M	66.61M	70.47M	71.17M	71.50M	73.58M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	53.07M	53.69M	64.26M	65.19M	66.16M	67.96M	69.61M	70.67M	71.21M	72.40M
Normalized Net Operating Profit after Tax (NOPAT)	7.96	20	-6.29	-66	-67	3.17	72	93	85	62
Normalized NOPAT Margin	1.89%	3.66%	-0.90%	-11.50%	-13.45%	0.60%	11.80%	13.76%	13.17%	8.48%
Pre Tax Income Margin	-3.66%	-3.96%	-7.08%	-27.22%	-84.68%	-7.84%	7.08%	36.01%	17.76%	12.55%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.16	-0.17	-0.72	-3.95	-10.82	-0.52	2.88	28.93	8.62	14.35
NOPAT to Interest Expense	0.38	0.50	-0.39	-2.38	-7.44	0.09	3.25	28.08	6.90	12.04
EBIT Less CapEx to Interest Expense	-1.84	-1.91	-1.85	-5.77	-11.72	-1.14	2.08	25.84	7.27	9.98
NOPAT Less CapEx to Interest Expense	-1.62	-1.24	-1.52	-4.19	-8.34	-0.54	2.45	24.98	5.55	7.68
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	17.75%	697.00%	-10.94%	-4.88%	-1.08%	-14.56%	61.72%	8.18%	35.62%	18.50%

This table displays calculated financial ratios and metrics derived from MACOM Technology Solutions' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	12.87%	14.78%	12.83%	2.58%	-13.78%	-15.59%	-12.75%	6.98%	28.25%	33.47%	38.80%
EBITDA Growth	15.57%	14.25%	-67.32%	4.16%	-39.33%	-46.70%	-50.76%	-32.48%	24.14%	61.25%	795.77%
EBIT Growth	71.40%	52.31%	-72.86%	10.04%	-52.03%	-58.96%	-71.42%	-56.94%	14.12%	81.81%	59.19%
NOPAT Growth	43.86%	910.38%	8.66%	-20.09%	-68.32%	-91.72%	-68.98%	-52.08%	55.08%	23.97%	35.90%
Net Income Growth	114.82%	1,297.26%	-78.74%	-12.87%	-63.23%	-89.78%	-57.57%	-41.84%	68.22%	20.30%	-1,437.46%
EPS Growth	114.29%	1,244.00%	-78.97%	-14.29%	-62.22%	-89.88%	-58.54%	-44.44%	58.82%	17.65%	-1,452.94%
Operating Cash Flow Growth	-10.00%	47.01%	12.22%	-23.58%	13.43%	-16.07%	-13.52%	-43.95%	6.97%	23.78%	101.39%
Free Cash Flow Firm Growth	-62.39%	-15.69%	-612.38%	-1,029.37%	-1,139.46%	-270.74%	12.76%	45.98%	63.86%	-103.57%	116.11%
Invested Capital Growth	1.15%	34.44%	35.14%	39.79%	42.60%	7.40%	20.79%	15.21%	12.14%	12.27%	-1.45%
Revenue Q/Q Growth	4.31%	3.42%	1.10%	-5.94%	-12.33%	1.25%	4.50%	15.33%	5.11%	5.37%	8.68%
EBITDA Q/Q Growth	7.82%	4.03%	-1.19%	-6.02%	-37.20%	-8.62%	-8.71%	28.87%	15.47%	18.70%	407.12%
EBIT Q/Q Growth	10.76%	2.49%	4.38%	-7.13%	-51.71%	-12.32%	-27.32%	39.94%	27.97%	39.70%	-36.37%
NOPAT Q/Q Growth	6.68%	635.12%	-88.00%	-15.09%	-57.70%	92.19%	-55.07%	31.18%	36.89%	53.64%	-50.74%
Net Income Q/Q Growth	9.05%	642.50%	-87.67%	-12.75%	-53.98%	106.28%	-48.77%	19.59%	33.10%	47.52%	-669.56%
EPS Q/Q Growth	7.14%	646.67%	-87.80%	-12.20%	-52.78%	100.00%	-50.00%	17.65%	35.00%	48.15%	-675.00%
Operating Cash Flow Q/Q Growth	-4.94%	48.53%	-36.20%	-15.15%	41.09%	9.90%	-34.27%	-45.00%	169.24%	27.18%	6.95%
Free Cash Flow Firm Q/Q Growth	1.63%	-2.32%	-878.29%	-20.29%	-13.67%	83.96%	-297.70%	25.52%	23.95%	9.64%	131.47%
Invested Capital Q/Q Growth	-0.21%	30.72%	1.38%	5.70%	1.80%	-1.55%	14.02%	0.82%	-0.91%	-1.44%	0.09%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	60.69%	60.91%	61.27%	60.62%	57.99%	57.61%	55.56%	52.54%	53.24%	54.73%	53.69%
EBITDA Margin	29.02%	29.19%	28.53%	28.51%	20.42%	18.43%	16.10%	17.99%	19.76%	22.27%	103.90%
Operating Margin	20.90%	20.79%	21.42%	21.19%	11.65%	10.38%	7.01%	8.50%	10.35%	13.72%	8.04%
EBIT Margin	20.91%	20.72%	21.39%	21.12%	11.63%	10.07%	7.01%	8.50%	10.35%	13.72%	8.04%
Profit (Net Income) Margin	18.71%	134.35%	16.39%	15.20%	7.98%	16.26%	7.97%	8.27%	10.47%	14.66%	-76.81%
Tax Burden Percent	91.65%	655.03%	75.44%	68.84%	60.41%	128.74%	82.00%	76.87%	82.23%	90.47%	98.58%
Interest Burden Percent	97.65%	98.99%	101.56%	104.57%	113.57%	125.37%	138.75%	126.49%	122.99%	118.05%	-969.57%
Effective Tax Rate	8.35%	-555.03%	24.56%	31.16%	39.59%	-28.74%	18.00%	23.13%	17.77%	9.53%	0.00%
Return on Invested Capital (ROIC)	19.34%	124.17%	15.01%	13.08%	6.04%	9.84%	3.78%	4.25%	5.88%	9.35%	4.31%
ROIC Less NNEP Spread (ROIC-NNEP)	18.73%	120.28%	15.76%	14.93%	10.30%	-20.01%	53.35%	37.91%	-18.48%	2.83%	330.06%
Return on Net Nonoperating Assets (RNNOA)	4.50%	15.22%	1.26%	1.16%	0.45%	0.33%	0.40%	0.36%	0.28%	-0.19%	-16.75%
Return on Equity (ROE)	23.85%	139.39%	16.27%	14.24%	6.49%	10.17%	4.18%	4.62%	6.17%	9.17%	-12.44%
Cash Return on Invested Capital (CROIC)	17.10%	3.05%	14.95%	8.49%	2.63%	2.57%	-11.97%	-8.87%	-5.65%	-5.17%	6.90%
Operating Return on Assets (OROA)	11.21%	10.34%	10.45%	10.18%	5.29%	4.18%	2.71%	3.29%	4.20%	6.05%	3.64%
Return on Assets (ROA)	10.03%	67.04%	8.01%	7.33%	3.63%	6.75%	3.08%	3.20%	4.25%	6.46%	-34.75%
Return on Common Equity (ROCE)	23.85%	139.39%	16.27%	14.24%	6.49%	10.17%	4.18%	4.62%	6.17%	9.17%	-12.44%
Return on Equity Simple (ROE_SIMPLE)	36.56%	0.00%	38.33%	36.56%	33.50%	0.00%	7.28%	6.10%	6.65%	0.00%	-8.97%
Net Operating Profit after Tax (NOPAT)	33	243	29	25	10	20	9.03	12	16	25	12
NOPAT Margin	19.16%	136.16%	16.16%	14.59%	7.04%	13.36%	5.74%	6.53%	8.51%	12.41%	5.62%
Net Nonoperating Expense Percent (NNEP)	0.61%	3.88%	-0.75%	-1.85%	-4.26%	29.85%	-49.56%	-33.65%	24.36%	6.53%	-325.75%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	0.60%	-	-	-	0.73%
Cost of Revenue to Revenue	39.31%	39.09%	38.73%	39.38%	42.01%	42.39%	44.44%	47.46%	46.76%	45.27%	46.31%
SG&A Expenses to Revenue	17.95%	17.85%	18.29%	18.45%	21.65%	22.29%	23.47%	18.86%	17.93%	16.30%	17.98%
R&D to Revenue	21.84%	22.27%	21.56%	20.98%	24.69%	24.94%	25.08%	25.17%	24.95%	24.71%	27.68%
Operating Expenses to Revenue	39.79%	40.12%	39.85%	39.42%	46.34%	47.23%	48.55%	44.03%	42.89%	41.01%	45.65%
Earnings before Interest and Taxes (EBIT)	36	37	39	36	17	15	11	15	20	28	18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	50	52	51	48	30	28	25	33	38	45	227
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.19	4.30	5.16	5.60	5.08	6.11	6.46	6.59	7.44	7.15	8.59
Price to Tangible Book Value (P/TBV)	13.79	7.55	8.80	9.98	8.85	10.39	11.37	11.08	12.08	11.21	13.61
Price to Revenue (P/Rev)	4.74	5.37	6.40	7.16	6.87	8.93	10.58	10.82	11.83	11.03	12.50
Price to Earnings (P/E)	14.21	8.24	13.46	15.33	15.16	63.24	88.74	108.02	111.80	104.75	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	7.04%	12.14%	7.43%	6.52%	6.60%	1.58%	1.13%	0.93%	0.89%	0.95%	0.00%
Enterprise Value to Invested Capital (EV/IC)	4.85	4.28	5.17	5.52	5.03	6.31	6.38	6.58	7.70	7.76	9.52
Enterprise Value to Revenue (EV/Rev)	4.83	5.38	6.40	7.18	6.89	8.88	10.61	10.82	11.77	10.89	12.34
Enterprise Value to EBITDA (EV/EBITDA)	10.50	11.85	22.38	25.04	26.86	38.61	49.73	58.87	68.03	59.09	29.06
Enterprise Value to EBIT (EV/EBIT)	13.41	14.68	30.90	34.14	36.24	53.92	83.11	117.18	130.47	107.88	121.70
Enterprise Value to NOPAT (EV/NOPAT)	26.72	15.13	13.25	15.46	15.65	67.39	101.74	133.64	140.51	128.49	173.86
Enterprise Value to Operating Cash Flow (EV/OCF)	19.95	20.52	24.56	29.37	26.38	34.48	41.02	46.76	53.07	48.87	49.74
Enterprise Value to Free Cash Flow (EV/FCFF)	28.50	161.06	39.74	75.89	224.39	254.77	0.00	0.00	0.00	0.00	137.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.00	0.70	0.69	0.66	0.66	0.51	0.47	0.46	0.44	0.43	0.46
Long-Term Debt to Equity	1.00	0.70	0.69	0.66	0.52	0.51	0.47	0.46	0.44	0.43	0.32
Financial Leverage	0.24	0.13	0.08	0.08	0.04	-0.02	0.01	0.01	-0.02	-0.07	-0.05
Leverage Ratio	2.34	2.06	2.05	2.01	1.97	1.75	1.72	1.70	1.68	1.60	1.61
Compound Leverage Factor	2.28	2.04	2.08	2.10	2.24	2.19	2.38	2.15	2.06	1.88	-15.58
Debt to Total Capital	49.88%	41.30%	40.74%	39.89%	39.58%	33.57%	31.87%	31.42%	30.72%	29.86%	31.55%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	7.95%	0.00%	0.00%	0.00%	0.00%	0.00%	9.55%
Long-Term Debt to Total Capital	49.88%	41.30%	40.74%	39.89%	31.63%	33.57%	31.87%	31.42%	30.72%	29.86%	21.99%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	50.12%	58.70%	59.26%	60.11%	60.42%	66.43%	68.13%	68.58%	69.28%	70.14%	68.45%
Debt to EBITDA	1.98	1.94	2.98	2.96	3.46	3.21	3.59	4.09	4.08	3.56	1.58
Net Debt to EBITDA	0.18	0.02	-0.01	0.08	0.07	-0.24	0.12	0.02	-0.36	-0.76	-0.38
Long-Term Debt to EBITDA	1.98	1.94	2.98	2.96	2.76	3.21	3.59	4.09	4.08	3.56	1.10
Debt to NOPAT	5.03	2.47	1.77	1.82	2.01	5.61	7.35	9.29	8.42	7.75	9.45
Net Debt to NOPAT	0.46	0.03	0.00	0.05	0.04	-0.42	0.24	0.05	-0.74	-1.66	-2.25
Long-Term Debt to NOPAT	5.03	2.47	1.77	1.82	1.61	5.61	7.35	9.29	8.42	7.75	6.59
Altman Z-Score	3.07	3.72	4.48	4.96	4.50	6.47	6.99	7.26	8.51	8.54	9.22
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	7.55	8.36	9.04	9.30	4.05	9.11	7.24	7.34	8.18	8.35	3.61
Quick Ratio	6.34	7.08	7.54	7.66	3.29	7.25	5.49	5.48	6.09	6.36	2.75
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	26	25	-195	-234	-266	-43	-170	-127	-96	-87	27
Operating Cash Flow to CapEx	608.86%	779.64%	398.01%	541.41%	1,400.67%	866.83%	711.50%	354.83%	656.08%	1,201.41%	1,248.30%
Free Cash Flow to Firm to Interest Expense	30.32	5.41	-63.19	-68.30	-72.82	-19.29	-131.71	-98.49	-74.73	-68.32	0.14
Operating Cash Flow to Interest Expense	47.80	12.97	12.42	9.47	12.53	22.73	25.66	14.17	38.05	48.96	0.34
Operating Cash Flow Less CapEx to Interest Expense	39.95	11.31	9.30	7.72	11.63	20.11	22.05	10.17	32.25	44.89	0.32
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.54	0.50	0.49	0.48	0.45	0.42	0.39	0.39	0.41	0.44	0.45
Accounts Receivable Turnover	7.32	7.26	6.64	6.29	6.36	6.73	5.87	5.27	6.39	7.41	8.20
Inventory Turnover	2.73	2.72	2.60	2.43	2.15	2.09	1.87	1.82	1.87	2.03	2.05
Fixed Asset Turnover	5.40	5.53	5.80	5.70	4.87	4.75	4.13	4.20	4.06	4.48	4.41
Accounts Payable Turnover	7.70	9.05	7.85	8.82	7.66	9.43	8.37	7.48	9.12	9.85	10.23
Days Sales Outstanding (DSO)	49.87	50.31	54.96	57.98	57.35	54.27	62.18	69.32	57.14	49.27	44.51
Days Inventory Outstanding (DIO)	133.74	134.11	140.17	150.12	169.41	174.61	195.10	200.42	194.94	179.77	177.98
Days Payable Outstanding (DPO)	47.43	40.33	46.47	41.39	47.67	38.71	43.62	48.82	40.02	37.05	35.69
Cash Conversion Cycle (CCC)	136.17	144.08	148.65	166.72	179.09	190.17	213.67	220.91	212.05	191.99	186.80
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	650	849	861	910	926	912	1,040	1,048	1,039	1,024	1,025
Invested Capital Turnover	1.01	0.91	0.93	0.90	0.86	0.74	0.66	0.65	0.69	0.75	0.77
Increase / (Decrease) in Invested Capital	7.38	218	224	259	277	63	179	138	112	112	-15
Enterprise Value (EV)	3,148	3,632	4,449	5,027	4,657	5,756	6,635	6,895	7,995	7,948	9,759
Market Capitalization	3,094	3,625	4,451	5,011	4,645	5,791	6,619	6,893	8,038	8,051	9,885
Book Value per Share	$8.52	$12.04	$12.21	$12.64	$12.90	$13.35	$14.38	$14.51	$14.99	$15.60	$15.90
Tangible Book Value per Share	$3.21	$6.86	$7.16	$7.10	$7.40	$7.85	$8.17	$8.63	$9.23	$9.95	$10.03
Total Capital	1,188	1,436	1,456	1,487	1,514	1,427	1,503	1,525	1,560	1,606	1,681
Total Debt	593	593	593	593	599	479	479	479	479	479	530
Total Long-Term Debt	593	593	593	593	479	479	479	479	479	479	370
Net Debt	54	6.42	-1.64	16	12	-36	16	2.72	-42	-102	-126
Capital Expenditures (CapEx)	6.63	7.70	9.62	6.00	3.27	5.81	4.65	5.13	7.47	5.19	5.34
Debt-free, Cash-free Net Working Capital (DFCFNWC)	128	129	159	180	174	163	179	213	219	213	214
Debt-free Net Working Capital (DFNWC)	664	716	754	757	762	678	642	690	741	795	871
Net Working Capital (NWC)	664	716	754	757	641	678	642	690	741	795	710
Net Nonoperating Expense (NNE)	0.76	3.23	-0.41	-1.04	-1.40	-4.36	-3.50	-3.14	-3.73	-4.51	180
Net Nonoperating Obligations (NNO)	54	6.42	-1.64	16	12	-36	16	2.72	-42	-102	-126
Total Depreciation and Amortization (D&A)	14	15	13	13	13	13	14	17	18	17	209
Debt-free, Cash-free Net Working Capital to Revenue	19.58%	19.16%	22.87%	25.68%	25.75%	25.16%	28.59%	33.45%	32.25%	29.20%	27.09%
Debt-free Net Working Capital to Revenue	101.81%	106.03%	108.37%	108.17%	112.65%	104.51%	102.66%	108.21%	109.02%	108.95%	110.13%
Net Working Capital to Revenue	101.81%	106.03%	108.37%	108.17%	94.86%	104.51%	102.66%	108.21%	109.02%	108.95%	89.81%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.46	$3.42	$0.42	$0.36	$0.17	$0.34	$0.18	$0.21	$0.28	$0.40	($2.30)
Adjusted Weighted Average Basic Shares Outstanding	69.95M	69.78M	70.48M	70.80M	70.94M	70.80M	71.43M	72.08M	72.14M	71.96M	72.78M
Adjusted Diluted Earnings per Share	$0.45	$3.36	$0.41	$0.36	$0.17	$0.34	$0.17	$0.20	$0.27	$0.40	($2.30)
Adjusted Weighted Average Diluted Shares Outstanding	71.06M	71.17M	71.37M	71.40M	71.41M	71.50M	72.29M	73.27M	74.22M	73.58M	72.78M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	70.00M	70.67M	70.73M	70.88M	70.99M	71.21M	72.07M	72.11M	72.19M	72.40M	74.34M
Normalized Net Operating Profit after Tax (NOPAT)	33	26	29	25	10	11	9.03	12	16	25	12
Normalized NOPAT Margin	19.16%	14.55%	16.16%	14.59%	7.04%	7.27%	5.74%	6.53%	8.51%	12.41%	5.62%
Pre Tax Income Margin	20.42%	20.51%	21.73%	22.09%	13.21%	12.63%	9.72%	10.75%	12.73%	16.20%	-77.91%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	42.62	7.98	12.50	10.43	4.72	6.84	8.53	11.99	15.31	21.64	0.09
NOPAT to Interest Expense	39.05	52.46	9.44	7.21	2.86	9.07	7.00	9.22	12.59	19.57	0.06
EBIT Less CapEx to Interest Expense	34.77	6.32	9.38	8.68	3.83	4.22	4.93	8.00	9.51	17.56	0.06
NOPAT Less CapEx to Interest Expense	31.20	50.79	6.32	5.46	1.96	6.45	3.39	5.22	6.79	15.49	0.04
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	16.52%	8.18%	10.47%	9.94%	10.62%	35.62%	23.86%	21.77%	19.50%	18.50%	-39.32%

Frequently Asked Questions About MACOM Technology Solutions' Financials

When does MACOM Technology Solutions's financial year end?

According to the most recent income statement we have on file, MACOM Technology Solutions' fiscal year ends in September. Their fiscal year 2024 ended on September 27, 2024.

How has MACOM Technology Solutions' net income changed over the last 9 years?

MACOM Technology Solutions' net income appears to be on a downward trend, with a most recent value of $76.86 million in 2024, rising from $48.59 million in 2015. The previous period was $91.58 million in 2023.

What is MACOM Technology Solutions's operating income?

MACOM Technology Solutions's total operating income in 2024 was $73.67 million, based on the following breakdown:

Total Gross Profit: $393.77 million
Total Operating Expenses: $320.11 million

How has MACOM Technology Solutions revenue changed over the last 9 years?

Over the last 9 years, MACOM Technology Solutions' total revenue changed from $420.61 million in 2015 to $729.58 million in 2024, a change of 73.5%.

How much debt does MACOM Technology Solutions have?

MACOM Technology Solutions' total liabilities were at $629.30 million at the end of 2024, a 3.9% increase from 2023, and a 44.2% increase since 2015.

How much cash does MACOM Technology Solutions have?

In the past 9 years, MACOM Technology Solutions' cash and equivalents has ranged from $75.52 million in 2019 to $332.98 million in 2016, and is currently $146.81 million as of their latest financial filing in 2024.

How has MACOM Technology Solutions' book value per share changed over the last 9 years?

Over the last 9 years, MACOM Technology Solutions' book value per share changed from 8.02 in 2015 to 15.60 in 2024, a change of 94.6%.

Related Companies

This page (NASDAQ:MTSI) was last updated on 4/26/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

MACOM Technology Solutions (MTSI) Financials

Frequently Asked Questions About MACOM Technology Solutions' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

MACOM Technology Solutions (MTSI) Financials

Annual Income Statements for MACOM Technology Solutions

Quarterly Income Statements for MACOM Technology Solutions

Annual Cash Flow Statements for MACOM Technology Solutions

Quarterly Cash Flow Statements for MACOM Technology Solutions

Annual Balance Sheets for MACOM Technology Solutions

Quarterly Balance Sheets for MACOM Technology Solutions

Annual Metrics and Ratios for MACOM Technology Solutions

Quarterly Metrics and Ratios for MACOM Technology Solutions

Frequently Asked Questions About MACOM Technology Solutions' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools