MACOM Technology Solutions Holdings Inc
NASDAQ:MTSI
Income Statement
Earnings Waterfall
MACOM Technology Solutions Holdings Inc
Revenue
|
625.4m
USD
|
Cost of Revenue
|
-262.7m
USD
|
Gross Profit
|
362.7m
USD
|
Operating Expenses
|
-282.9m
USD
|
Operating Income
|
79.8m
USD
|
Other Expenses
|
-5.1m
USD
|
Net Income
|
74.7m
USD
|
Income Statement
MACOM Technology Solutions Holdings Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
251
N/A
|
280
+12%
|
309
+10%
|
339
+10%
|
352
+4%
|
346
-2%
|
343
-1%
|
421
+23%
|
378
-10%
|
409
+8%
|
442
+8%
|
544
+23%
|
580
+7%
|
633
+9%
|
685
+8%
|
699
+2%
|
678
-3%
|
642
-5%
|
586
-9%
|
570
-3%
|
590
+3%
|
568
-4%
|
539
-5%
|
500
-7%
|
468
-6%
|
466
0%
|
495
+6%
|
530
+7%
|
559
+6%
|
584
+4%
|
599
+3%
|
607
+1%
|
618
+2%
|
633
+2%
|
652
+3%
|
675
+4%
|
696
+3%
|
700
+1%
|
676
-3%
|
648
-4%
|
625
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(137)
|
(172)
|
(187)
|
(197)
|
(199)
|
(174)
|
(168)
|
(217)
|
(182)
|
(195)
|
(207)
|
(263)
|
(281)
|
(330)
|
(363)
|
(372)
|
(369)
|
(336)
|
(324)
|
(325)
|
(329)
|
(315)
|
(300)
|
(279)
|
(266)
|
(258)
|
(250)
|
(260)
|
(267)
|
(271)
|
(270)
|
(265)
|
(262)
|
(262)
|
(264)
|
(269)
|
(273)
|
(274)
|
(268)
|
(263)
|
(263)
|
|
Gross Profit |
113
N/A
|
108
-5%
|
122
+14%
|
142
+16%
|
153
+7%
|
172
+13%
|
175
+1%
|
204
+17%
|
195
-4%
|
214
+10%
|
235
+10%
|
282
+20%
|
300
+6%
|
303
+1%
|
322
+6%
|
327
+2%
|
309
-5%
|
306
-1%
|
262
-15%
|
246
-6%
|
261
+6%
|
253
-3%
|
239
-6%
|
221
-8%
|
202
-8%
|
208
+3%
|
245
+18%
|
270
+10%
|
292
+8%
|
313
+7%
|
329
+5%
|
342
+4%
|
356
+4%
|
371
+4%
|
388
+5%
|
406
+5%
|
422
+4%
|
426
+1%
|
408
-4%
|
386
-5%
|
363
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(108)
|
(127)
|
(143)
|
(134)
|
(163)
|
(168)
|
(175)
|
(191)
|
(204)
|
(216)
|
(230)
|
(251)
|
(257)
|
(299)
|
(322)
|
(334)
|
(346)
|
(325)
|
(330)
|
(336)
|
(343)
|
(346)
|
(340)
|
(317)
|
(298)
|
(281)
|
(262)
|
(266)
|
(267)
|
(264)
|
(262)
|
(261)
|
(264)
|
(262)
|
(266)
|
(274)
|
(278)
|
(279)
|
(279)
|
(278)
|
(283)
|
|
Selling, General & Administrative |
(62)
|
(72)
|
(79)
|
(65)
|
(84)
|
(86)
|
(89)
|
(97)
|
(102)
|
(105)
|
(111)
|
(120)
|
(119)
|
(146)
|
(153)
|
(150)
|
(147)
|
(119)
|
(113)
|
(110)
|
(113)
|
(116)
|
(115)
|
(108)
|
(102)
|
(96)
|
(89)
|
(91)
|
(91)
|
(90)
|
(90)
|
(91)
|
(93)
|
(95)
|
(97)
|
(100)
|
(102)
|
(103)
|
(104)
|
(106)
|
(111)
|
|
Research & Development |
(44)
|
(53)
|
(62)
|
(67)
|
(78)
|
(78)
|
(78)
|
(82)
|
(87)
|
(93)
|
(98)
|
(108)
|
(113)
|
(126)
|
(139)
|
(148)
|
(160)
|
(161)
|
(171)
|
(178)
|
(180)
|
(180)
|
(175)
|
(164)
|
(155)
|
(149)
|
(141)
|
(141)
|
(143)
|
(142)
|
(141)
|
(139)
|
(137)
|
(138)
|
(142)
|
(148)
|
(152)
|
(152)
|
(151)
|
(149)
|
(148)
|
|
Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(12)
|
(15)
|
(18)
|
(21)
|
(24)
|
(26)
|
(27)
|
(31)
|
(36)
|
(40)
|
(45)
|
(47)
|
(48)
|
(50)
|
(50)
|
(51)
|
(45)
|
(41)
|
(37)
|
(32)
|
(33)
|
(32)
|
(32)
|
(31)
|
(31)
|
(30)
|
(28)
|
(27)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
6
N/A
|
(20)
N/A
|
(21)
-5%
|
8
N/A
|
(11)
N/A
|
4
N/A
|
0
-98%
|
12
+12 200%
|
(9)
N/A
|
(2)
+79%
|
5
N/A
|
31
+477%
|
42
+38%
|
5
-89%
|
(0)
N/A
|
(7)
-1 575%
|
(37)
-449%
|
(19)
+48%
|
(69)
-262%
|
(90)
-31%
|
(81)
+10%
|
(93)
-14%
|
(101)
-9%
|
(96)
+5%
|
(96)
+0%
|
(73)
+24%
|
(17)
+77%
|
5
N/A
|
26
+473%
|
49
+91%
|
67
+36%
|
81
+21%
|
92
+13%
|
109
+19%
|
122
+12%
|
133
+9%
|
144
+9%
|
148
+2%
|
129
-13%
|
107
-17%
|
80
-26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(3)
|
(8)
|
(12)
|
(16)
|
(20)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(22)
|
(25)
|
(27)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(30)
|
(43)
|
(38)
|
(42)
|
(48)
|
(31)
|
(28)
|
(13)
|
(10)
|
(23)
|
(19)
|
(22)
|
(15)
|
(8)
|
(5)
|
(2)
|
1
|
8
|
12
|
|
Non-Reccuring Items |
(17)
|
(21)
|
(22)
|
(36)
|
(4)
|
(1)
|
(0)
|
(2)
|
(2)
|
(13)
|
(15)
|
(17)
|
(19)
|
(7)
|
(6)
|
(9)
|
(13)
|
(21)
|
(20)
|
(16)
|
(17)
|
(12)
|
(285)
|
(285)
|
(281)
|
(278)
|
(5)
|
(1)
|
0
|
(3)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(3)
|
(5)
|
(1)
|
(12)
|
(16)
|
(15)
|
(7)
|
(16)
|
(13)
|
2
|
(16)
|
(6)
|
(6)
|
(31)
|
(5)
|
15
|
31
|
(3)
|
(17)
|
(31)
|
(50)
|
(4)
|
1
|
(13)
|
2
|
(19)
|
(14)
|
(21)
|
(30)
|
(11)
|
(11)
|
118
|
118
|
118
|
118
|
3
|
3
|
3
|
(1)
|
(1)
|
|
Pre-Tax Income |
(13)
N/A
|
(46)
-253%
|
(55)
-21%
|
(41)
+26%
|
(44)
-8%
|
(33)
+25%
|
(33)
0%
|
(15)
+53%
|
(44)
-186%
|
(46)
-4%
|
(25)
+46%
|
(22)
+13%
|
(4)
+81%
|
(33)
-700%
|
(65)
-98%
|
(50)
+24%
|
(64)
-28%
|
(38)
+41%
|
(121)
-224%
|
(155)
-28%
|
(162)
-4%
|
(189)
-17%
|
(420)
-122%
|
(423)
-1%
|
(428)
-1%
|
(391)
+9%
|
(88)
+77%
|
(42)
+53%
|
(23)
+45%
|
3
N/A
|
42
+1 382%
|
43
+3%
|
192
+347%
|
206
+7%
|
225
+10%
|
243
+8%
|
142
-42%
|
148
+4%
|
133
-11%
|
115
-13%
|
91
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
5
|
13
|
16
|
16
|
16
|
13
|
14
|
10
|
18
|
19
|
18
|
18
|
15
|
(78)
|
(82)
|
(101)
|
(98)
|
(5)
|
7
|
24
|
21
|
17
|
9
|
39
|
39
|
38
|
35
|
(5)
|
(4)
|
(5)
|
(3)
|
(5)
|
(6)
|
(5)
|
(8)
|
197
|
189
|
179
|
174
|
(24)
|
(17)
|
|
Income from Continuing Operations |
(8)
|
(33)
|
(39)
|
(25)
|
(28)
|
(20)
|
(19)
|
(6)
|
(26)
|
(27)
|
(7)
|
(4)
|
11
|
(111)
|
(147)
|
(150)
|
(162)
|
(43)
|
(114)
|
(131)
|
(141)
|
(172)
|
(412)
|
(384)
|
(389)
|
(353)
|
(53)
|
(46)
|
(27)
|
(2)
|
38
|
38
|
186
|
201
|
218
|
440
|
331
|
327
|
307
|
92
|
75
|
|
Net Income (Common) |
5
N/A
|
(22)
N/A
|
(28)
-26%
|
(15)
+46%
|
(13)
+17%
|
2
N/A
|
9
+358%
|
49
+459%
|
39
-19%
|
36
-8%
|
51
+40%
|
1
-97%
|
16
+1 050%
|
(103)
N/A
|
(154)
-49%
|
(170)
-10%
|
(206)
-21%
|
(101)
+51%
|
(159)
-57%
|
(168)
-5%
|
(158)
+6%
|
(178)
-13%
|
(419)
-135%
|
(384)
+8%
|
(381)
+1%
|
(345)
+9%
|
(43)
+87%
|
(46)
-7%
|
(27)
+42%
|
(2)
+94%
|
38
N/A
|
38
-1%
|
186
+389%
|
201
+8%
|
218
+9%
|
440
+102%
|
331
-25%
|
327
-1%
|
307
-6%
|
92
-70%
|
75
-18%
|
|
EPS (Diluted) |
0.11
N/A
|
-0.47
N/A
|
-0.57
-21%
|
-0.32
+44%
|
-0.26
+19%
|
0.03
N/A
|
0.15
+400%
|
0.95
+533%
|
0.74
-22%
|
0.68
-8%
|
0.91
+34%
|
0.02
-98%
|
0.29
+1 350%
|
-1.7
N/A
|
-2.4
-41%
|
-2.79
-16%
|
-3.19
-14%
|
-1.53
+52%
|
-2.45
-60%
|
-2.59
-6%
|
-2.4
+7%
|
-2.71
-13%
|
-6.36
-135%
|
-5.84
+8%
|
-5.73
+2%
|
-5.18
+10%
|
-0.64
+88%
|
-0.69
-8%
|
-0.39
+43%
|
-0.03
+92%
|
0.55
N/A
|
0.54
-2%
|
2.61
+383%
|
2.82
+8%
|
3.06
+9%
|
6.18
+102%
|
4.64
-25%
|
4.58
-1%
|
4.3
-6%
|
1.28
-70%
|
1.04
-19%
|