425
    Filed by MaxLinear, Inc.
    Pursuant to Rule 425 under the Securities Act of 1933
    and deemed filed pursuant to Rule 14a-12
    under the Securities Exchange Act of 1934
   
    Subject Company: Entropic Communications, Inc.
    Commission File No.: 001-33844

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d)

of the Securities Exchange Act of 19346

Date of Report (Date of earliest event reported): February 9, 2015

 

 

MaxLinear, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-34666   14-1896129

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

5966 La Place Court, Suite 100, Carlsbad, California 92008

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (760) 692-0711

N/A

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

x Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

The information in this Current Report on Form 8-K is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. The information in this Current Report on Form 8-K shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On February 9, 2015, MaxLinear, Inc. issued a press release announcing unaudited financial results for the fourth quarter and fiscal year ended December 31, 2014. A copy of the press release is furnished herewith as Exhibit 99.1 to this Current Report on Form 8-K.

Cautionary Note Concerning Forward-Looking Statements

This communication contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among others, statements concerning our future financial performance (including our current guidance for first quarter 2015 revenue and gross profit percentage); trends and growth opportunities in specific product markets for cable, terrestrial, satellite, and other applications; and opportunities associated with new product offerings and our strategy to expand our addressable market, including our recent acquisition of Physpeed and our entering a definitive agreement to acquire Entropic. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from any future results expressed or implied by the forward-looking statements. Forward-looking statements are based on management’s current, preliminary expectations and are subject to various risks and uncertainties. Risks and uncertainties affecting our business, operating results, financial condition, and stock price, include, among others, intense competition in our industry; our dependence on a limited number of customers for a substantial portion of our revenues; uncertainties concerning how end user markets for our products will develop, including end user markets for the cable and satellite applications of our products as well as end user markets for products currently in development; potential uncertainties arising from continued consolidation among cable television operators; integration risks associated with our acquisition of Physpeed; our ability to develop and introduce new and enhanced products on a timely basis and achieve market acceptance of those products, particularly as we seek to expand outside of our historic markets; potential decreases in average selling prices for our products; limited trading volumes; risks relating to intellectual property protection and the prevalence of intellectual property litigation in our industry, including pending litigation against us by a third party with the United States International Trade Commission and in United States District Court in Delaware; our reliance on a limited number of third party manufacturers; and our lack of long-term supply contracts and dependence on limited sources of supply. Risks relating to our potential acquisition of Entropic include the potential failure of MaxLinear’s or Entropic’s stockholders to approve the proposed merger transaction; the potential failure to obtain regulatory approvals related to the transaction; the challenges and costs of closing, integrating, restructuring, and achieving currently anticipated synergies; the ability to retain key employees, customers, and suppliers of Entropic or MaxLinear while the acquisition is pending and thereafter; and other factors generally affecting the business, operating results, and financial condition of either MaxLinear or Entropic or the combined company. In addition to these risks and uncertainties, investors should review the risks and uncertainties contained in our filings with the Securities and Exchange Commission (SEC), including our most recent Annual Report on Form 10-K for the year ended December 31, 2013; our subsequent Quarterly Reports on Form 10-Q; and our Current Reports on Form 8-K. In addition, when available, investors should review the information to be set forth under the caption “Risk Factors” in MaxLinear’s Annual Report on Form 10-K for the year ended December 31, 2014, which MaxLinear expects to file with the SEC in February 2015. All forward-looking statements are based on the estimates, projections and assumptions of management as of February 9, 2015, and MaxLinear is under no obligation (and expressly disclaims any such obligation) to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

No Offer or Solicitation

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the proposed merger with Entropic Communications or otherwise. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

 

2


Additional Information and Where to Find It

In connection with the proposed merger with Entropic Communications, MaxLinear intends to file a registration statement on Form S-4 with the SEC, which will include a preliminary prospectus and related materials to register the shares of MaxLinear Class A Common Stock to be issued in the merger, and MaxLinear and Entropic intend to file a joint proxy statement/prospectus and other documents concerning the proposed merger with the SEC. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC CAREFULLY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT MAXLINEAR, ENTROPIC, AND THE PROPOSED MERGER. Investors and security holders will be able to obtain free copies of the registration statement and the joint proxy statement/prospectus (when they are available) and any other documents filed by MaxLinear and Entropic with the SEC at the SEC’s website at www.sec.gov. They may also be obtained for free by contacting MaxLinear Investor Relations at http://investors.maxlinear.com/, IR@MaxLinear.com or by telephone at (760) 517-1112 or by contacting Entropic Investor Relations at http://ir.entropic.com/, ir@entropic.com or by telephone at (858) 768-3852. The contents of the websites referenced above are not deemed to be incorporated by reference into the registration statement or the joint proxy statement/prospectus.

Participants in the Solicitation

Each of Entropic and MaxLinear and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from their respective stockholders with respect to the transactions contemplated by the merger agreement. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of MaxLinear or Entropic security holders in connection with the proposed merger will be set forth in the registration statement and the joint proxy statement/prospectus when filed with the SEC. Information regarding Entropic’s executive officers and directors is included in Entropic’s Proxy Statement for its 2014 Annual Meeting of Stockholders, filed with the SEC on April 3, 2014, and its Current Report on Form 8-K, filed with the SEC on November 10, 2014, and information regarding MaxLinear’s executive officers and directors is included in MaxLinear’s Proxy Statement for its 2014 Annual Meeting of Stockholders, filed with the SEC on April 17, 2014 and its Current Report on Form 8-K, filed with the SEC on December 16, 2014. Copies of the foregoing documents may be obtained as provided above. Additional information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of proxies in connection with the proposed merger will be set forth in the joint proxy statement/prospectus when it is filed with the SEC. The interests of such persons may differ from the interests of MaxLinear or Entropic stockholders generally.

Non-GAAP Financial Measures

This communication may contain certain non-GAAP financial measures, which management believes are useful to investors and others in evaluating business combinations. Further detail and reconciliations between the non-GAAP financial measures and the GAAP financial measures are available in Exhibit 99.1 to this communication.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit

  

Description

99.1    Press Release, dated February 9, 2015.

 

3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Date: February 9, 2015 MAXLINEAR, INC.
(Registrant)
By:  /s/ Adam C. Spice
Adam C. Spice
Chief Financial Officer
(Principal Financial Officer)

 

4


EXHIBIT INDEX

 

Exhibit

No.

  

Description

99.1    Press Release, dated February 9, 2015.


Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

MaxLinear, Inc. Announces

Fourth Quarter and Fiscal Year 2014 Financial Results

Fourth Quarter 2014 Revenue Grows Approximately 3 Percent Year-over-Year to $32.5 Million, Bringing Full-Year 2014

Revenue to $133.1 Million, Representing Growth of 11.3 Percent

Carlsbad, Calif. – February 9, 2015 – MaxLinear, Inc. (NYSE: MXL), a provider of integrated, radio-frequency (RF) and mixed-signal integrated circuits for broadband communications applications, today announced financial results for the fourth quarter and year ended December 31, 2014.

Management Commentary

“We are pleased to announce that in the fourth quarter, we realized revenue of $32.5 million, consistent with our prior guidance, and representing growth of three percent year-over-year. These results bring to close a successful year in which we grew our annual revenue by 11 percent and delivered strong cash flow from operations of approximately $12.2 million, or 9.2 percent of revenue,” commented Kishore Seendripu, Ph.D., Chairman and CEO.

“Our revenue growth in 2014 reflected continued momentum in cable across both DOCSIS 3.0 modems and gateways, along with double-digit growth of our terrestrial revenues driven by strong shipments of ISDB-T tuner-demodulator receiver shipments into pay TV operators in Latin America, as well as continued gains in hybrid television.”

“Entering 2015, we are experiencing growing shipments and backlog for our technology-leading satellite gateway and digital channel-stacking solutions. We believe our satellite gateway and digital outdoor unit products constitute the next major growth driver for MaxLinear for the next several years,” continued Dr. Seendripu.

“We are excited about the significant progress we have made in implementing our strategy of opening up large new addressable markets for our RF and analog/mixed signal technology platform, primarily in wireless and wireline network infrastructure. In the fourth quarter of 2014, we closed the acquisition of Physpeed, a privately held developer of high-speed physical layer optical interconnect products addressing emerging 100 Gigabit software-defined networking (SDN) applications in the enterprise, datacom, and telecommunications infrastructure markets.”

“Earlier this month, we announced that we had entered a definitive agreement to acquire Entropic Communications, a pioneer in MoCA and analog channel stacking switches for the satellite pay-TV market. Combined with our organic growth initiatives addressing wireless microwave backhaul applications, we believe we have set a stage for strong future growth, while diversifying revenues across broadband and infrastructure markets. We are very proud of the progress we have made in establishing MaxLinear as a broad-based leader in RF and analog/mixed signal technology products. As we enter 2015, we couldn’t be more excited for the future of MaxLinear.”

Generally Accepted Accounting Principles (GAAP) Results

Net revenue for the fourth quarter of 2014 was $32.5 million, a decrease of 0.2 percent compared to the third quarter of 2014, and an increase of 2.9 percent compared to the fourth quarter of 2013. Gross profit for the fourth quarter of 2014 was 60.8 percent of revenue, compared to 61.2 percent for the third quarter of 2014, and 60.6 percent for the fourth quarter of 2013.

Net loss for the fourth quarter of 2014 was $2.4 million, or $0.06 per share (diluted), compared to net loss of $3.2 million, or $0.09 per share (diluted), for the third quarter of 2014, and net loss of $2.6 million, or $0.08 per share (diluted), for the fourth quarter of 2013.


Cash flow used in operations for the fourth quarter of 2014 totaled $5.8 million, compared to cash flow provided by operations of $6.4 million for the third quarter of 2014, and $2.8 million for the fourth quarter of 2013.

Cash, cash equivalents and investments totaled $79.4 million at December 31, 2014, compared to $93.9 million at September 30, 2014, and $86.4 million at December 31, 2013.

Net revenue for the year ended December 31, 2014 was $133.1 million, an increase of 11.3 percent compared to the year ended December 31, 2013. Gross profit for the year ended December 31, 2014 was 61.6 percent of revenue, compared to 61.0 percent for the year ended December 31, 2013. Net loss for the year ended December 31, 2014 was $7.0 million, or $0.19 per share (diluted), compared to $12.7 million, or $0.37 per share (diluted), for the year ended December 31, 2013. Cash flow provided by operations for the year ended December 31, 2014 totaled $12.2 million, compared to $12.9 million for the year ended December 31, 2013.

Non-GAAP Results

Non-GAAP gross profit for the fourth quarter of 2014 was 60.9 percent of revenue, compared to 61.3 percent for the third quarter of 2014, and 60.8 percent for the fourth quarter of 2013.

Non-GAAP net income for the fourth quarter of 2014 was $2.1 million, or $0.05 per share (diluted), compared to $1.7 million, or $0.04 per share (diluted), for the third quarter of 2014, and $2.3 million, or $0.06 per share (diluted), for the fourth quarter of 2013.

Non-GAAP gross profit for the year ended December 31, 2014 was 61.7 percent, compared to 62.0 percent for the year ended December 31, 2013. Non-GAAP net income for the year ended December 31, 2014 was $12.5 million, or $0.32 per share (diluted), compared to $11.5 million, or $0.32 per share (diluted), for the year ended December 31, 2013.

First Quarter 2015 Revenue Guidance

We expect revenue in the first quarter of 2015 to be between $34 million and $35 million and both GAAP and non-GAAP gross profit percentage to be approximately 61 to 62 percent of revenue.

Conference Call Details

MaxLinear will host its fourth quarter 2014 financial results conference call today, February 9, 2015 at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). To access this call, dial US toll free: 1-888-510-1765 / International: 1-719-325-2428 with conference ID: 2285675. A live webcast of the conference call will be accessible from the investor relations section of the MaxLinear website at http://investors.maxlinear.com, and will be archived and available as soon as reasonably practicable after the call at http://investors.maxlinear.com until February 23, 2015.


Cautionary Note Concerning Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among others, statements concerning our future financial performance (including our current guidance for first quarter 2015 revenue and gross profit percentage); trends and growth opportunities in specific product markets for cable, terrestrial, satellite, and other applications; and opportunities associated with new product offerings and our strategy to expand our addressable market, including our recent acquisition of Physpeed and our entering a definitive agreement to acquire Entropic. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from any future results expressed or implied by the forward-looking statements. Forward-looking statements are based on management’s current, preliminary expectations and are subject to various risks and uncertainties. Risks and uncertainties affecting our business, operating results, financial condition, and stock price, include, among others, intense competition in our industry; our dependence on a limited number of customers for a substantial portion of our revenues; uncertainties concerning how end user markets for our products will develop, including end user markets for the cable and satellite applications of our products as well as end user markets for products currently in development; potential uncertainties arising from continued consolidation among cable television operators; integration risks associated with our acquisition of Physpeed; our ability to develop and introduce new and enhanced products on a timely basis and achieve market acceptance of those products, particularly as we seek to expand outside of our historic markets; potential decreases in average selling prices for our products; limited trading volumes; risks relating to intellectual property protection and the prevalence of intellectual property litigation in our industry, including pending litigation against us by a third party with the United States International Trade Commission and in United States District Court in Delaware; our reliance on a limited number of third party manufacturers; and our lack of long-term supply contracts and dependence on limited sources of supply. Risks relating to our potential acquisition of Entropic include the potential failure of MaxLinear’s or Entropic’s stockholders to approve the proposed merger transaction; the potential failure to obtain regulatory approvals related to the transaction; the challenges and costs of closing, integrating, restructuring, and achieving currently anticipated synergies; the ability to retain key employees, customers, and suppliers of Entropic or MaxLinear while the acquisition is pending and thereafter; and other factors generally affecting the business, operating results, and financial condition of either MaxLinear or Entropic or the combined company . In addition to these risks and uncertainties, investors should review the risks and uncertainties contained in our filings with the Securities and Exchange Commission (SEC), including our most recent Annual Report on Form 10-K for the year ended December 31, 2013; our subsequent Quarterly Reports on Form 10-Q; and our Current Reports on Form 8-K. In addition, when available, investors should review the information to be set forth under the caption “Risk Factors” in MaxLinear’s Annual Report on Form 10-K for the year ended December 31, 2014, which MaxLinear expects to file with the SEC in February 2015. All forward-looking statements are based on the estimates, projections and assumptions of management as of February 9, 2015, and MaxLinear is under no obligation (and expressly disclaims any such obligation) to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

Use of Non-GAAP Financial Measures

To supplement our unaudited consolidated financial statements presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including non-GAAP net income (loss), income (loss) from operations, gross profit, and earnings (loss) per share. These supplemental measures exclude the effects of (i) stock-based compensation expense and its related tax effect, if any; (ii) an accrual related to our performance based bonus plan for 2014, which if achieved we intend to settle in stock in 2015; (iii) an accrual related to our performance based bonus plan for 2013, which was settled in stock in May 2014; (iv) impairment of production masks; (v) amortization of purchased intangible assets; (vi) acquisition costs related to our recently completed acquisition of Physpeed and our potential acquisition of Entropic; (vii) restricted merger proceeds; and (viii) professional fees and settlement costs related to our previously disclosed IP litigation matters. These non-GAAP measures are not in accordance with and do not serve as an alternative for GAAP. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our GAAP results of operations. These non-GAAP measures should only be viewed in conjunction with corresponding GAAP measures. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance.

We believe that non-GAAP financial measures can provide useful information to both management and investors by excluding certain non-cash and other one-time expenses that are not indicative of our core operating results. Among other uses, our management uses non-GAAP measures to compare our performance relative to forecasts and strategic plans and to benchmark our performance externally against competitors. In addition, management’s incentive compensation will be determined in part using these non-GAAP measures because we believe non-GAAP measures better reflect our core operating performance.


The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:

Stock-based compensation expense relates to equity incentive awards granted to our employees, directors, and consultants. Our equity incentive plans are important components of our employee incentive compensation arrangements and are reflected as expenses in our GAAP results. Stock-based compensation expense has been and will continue to be a significant recurring expense for MaxLinear. In addition, we exclude the related tax effect of stock-based compensation expense, if any, from non-GAAP net income.

Bonus payments under our executive and non-executive bonus programs have been excluded from our non-GAAP net income for 2014 and 2013. Bonus payments for the 2013 performance period were settled through the issuance of shares of Class A common stock under our equity incentive plans in May 2014, and we currently expect that any bonus payments under our 2014 programs will also be settled in stock. While we include the dilutive impact of equity awards in weighted average shares outstanding, the expense associated with stock-based awards reflects a non-cash charge that we exclude from non-GAAP net income.

Restricted stock units to be granted under our equity incentive plan to Physpeed continuing employees if certain 2015 and 2016 revenue targets are met contingent upon continued employment reflect a non-cash charge that we exclude from non-GAAP net income.

Expenses incurred in relation to impairment of production masks reflect costs that were previously capitalized but for which future use is no longer expected.

Expenses incurred in relation to acquisitions include amortization of purchased intangible assets, acquisition costs primarily consisting of professional fees and restricted merger proceeds which represent merger proceeds held back from the owners of Physpeed which will be paid on a quarterly basis through October 31, 2016.

Expenses incurred in relation to our intellectual property litigation include professional fees incurred and a one-time settlement payment.

The acquisition of Physpeed resulted in a net deferred tax liability, which led to the release of valuation allowance and a benefit for income taxes for the three and twelve months ended December 31, 2014.

Reconciliations of non-GAAP measures disclosed in this press release appear below.

About MaxLinear, Inc.

MaxLinear, Inc. is a provider of integrated, radio-frequency (RF) and mixed-signal integrated circuits for broadband communications applications. MaxLinear is located in Carlsbad, California, and its address on the Internet is www.maxlinear.com.

MXL is MaxLinear’s registered trademark. Other trademarks appearing herein are the property of their respective owners.

No Offer or Solicitation

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the proposed merger with Entropic Communications or otherwise. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.


Additional Information and Where to Find It

In connection with the proposed merger with Entropic Communications, MaxLinear intends to file a registration statement on Form S-4 with the SEC, which will include a preliminary prospectus and related materials to register the shares of MaxLinear Class A Common Stock to be issued in the merger, and MaxLinear and Entropic intend to file a joint proxy statement/prospectus and other documents concerning the proposed merger with the SEC. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC CAREFULLY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT MAXLINEAR, ENTROPIC, AND THE PROPOSED MERGER. Investors and security holders will be able to obtain free copies of the registration statement and the joint proxy statement/prospectus (when they are available) and any other documents filed by MaxLinear and Entropic with the SEC at the SEC’s website at www.sec.gov. They may also be obtained for free by contacting MaxLinear Investor Relations at http://investors.maxlinear.com/, IR@MaxLinear.com or by telephone at (760) 517-1112 or by contacting Entropic Investor Relations at http://ir.entropic.com/, ir@entropic.com or by telephone at (858) 768-3852. The contents of the websites referenced above are not deemed to be incorporated by reference into the registration statement or the joint proxy statement/prospectus.

Participants in the Solicitation

Each of Entropic and MaxLinear and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from their respective stockholders with respect to the transactions contemplated by the merger agreement. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of MaxLinear or Entropic security holders in connection with the proposed merger will be set forth in the registration statement and the joint proxy statement/prospectus when filed with the SEC. Information regarding Entropic’s executive officers and directors is included in Entropic’s Proxy Statement for its 2014 Annual Meeting of Stockholders, filed with the SEC on April 3, 2014, and its Current Report on Form 8-K, filed with the SEC on November 10, 2014, and information regarding MaxLinear’s executive officers and directors is included in MaxLinear’ Proxy Statement for its 2014 Annual Meeting of Stockholders, filed with the SEC on April 17, 2014 and its Current Report on Form 8-K, filed with the SEC on December 16, 2014. Copies of the foregoing documents may be obtained as provided above. Additional information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of proxies in connection with the proposed merger will be set forth in the joint proxy statement/prospectus when it is filed with the SEC. The interests of such persons may differ from the interests of MaxLinear or Entropic stockholders generally.

MaxLinear, Inc. Investor Relations Contact:

Brian Nugent

Finance and Investor Relations Manager

Tel: 949-333-0237

MaxLinear, Inc. Corporate Contact:

Adam Spice

Chief Financial Officer

Tel: 949-333-0092


MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended  
     December 31,
2014
    September 30,
2014
    December 31,
2013
 

Net revenue

   $ 32,478      $ 32,541      $ 31,574   

Cost of net revenue

     12,728        12,632        12,450   
  

 

 

   

 

 

   

 

 

 

Gross profit

  19,750      19,909      19,124   

Operating expenses:

Research and development

  14,681      14,957      14,737   

Selling, general and administrative

  9,601      8,141      7,045   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

  24,282      23,098      21,782   
  

 

 

   

 

 

   

 

 

 

Loss from operations

  (4,532   (3,189   (2,658

Interest income

  54      61      52   

Interest expense

  (15   —        —     

Other expense, net

  (29   (49   (5
  

 

 

   

 

 

   

 

 

 

Loss before income taxes

  (4,522   (3,177   (2,611

Provision (benefit) for income taxes

  (2,160   28      36   
  

 

 

   

 

 

   

 

 

 

Net loss

$ (2,362 $ (3,205 $ (2,647
  

 

 

   

 

 

   

 

 

 

Net loss per share:

Basic

$ (0.06 $ (0.09 $ (0.08
  

 

 

   

 

 

   

 

 

 

Diluted

$ (0.06 $ (0.09 $ (0.08
  

 

 

   

 

 

   

 

 

 

Shares used to compute net loss per share:

Basic

  37,496      36,901      34,939   
  

 

 

   

 

 

   

 

 

 

Diluted

  37,496      36,901      34,939   
  

 

 

   

 

 

   

 

 

 


MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

     Year Ended
December 31,
 
     2014     2013  

Net revenue

   $ 133,112      $ 119,646   

Cost of net revenue

     51,154        46,683   
  

 

 

   

 

 

 

Gross profit

  81,958      72,963   

Operating expenses:

Research and development

  56,625      53,132   

Selling, general and administrative

  34,191      32,181   
  

 

 

   

 

 

 

Total operating expenses

  90,816      85,313   
  

 

 

   

 

 

 

Loss from operations

  (8,858   (12,350

Interest income

  236      222   

Interest expense

  (15   (4

Other expense, net

  (108   (199
  

 

 

   

 

 

 

Loss before income taxes

  (8,745   (12,331

Provision (benefit) for income taxes

  (1,704   402   
  

 

 

   

 

 

 

Net loss

$ (7,041 $ (12,733
  

 

 

   

 

 

 

Net loss per share:

Basic

$ (0.19 $ (0.37
  

 

 

   

 

 

 

Diluted

$ (0.19 $ (0.37
  

 

 

   

 

 

 

Shares used to compute net loss per share:

Basic

  36,472      34,012   
  

 

 

   

 

 

 

Diluted

  36,472      34,012   
  

 

 

   

 

 

 


MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Three Months Ended  
     December 31,
2014
    September 30,
2014
    December 31,
2013
 

Operating Activities

      

Net loss

   $ (2,362   $ (3,205   $ (2,647

Adjustments to reconcile net loss to cash provided by operating activities:

      

Amortization and depreciation

     1,580        1,322        799   

Amortization of investment premiums, net

     146        168        233   

Stock-based compensation

     3,928        4,002        3,395   

Deferred income taxes

     (2,292     —          (166

Gain on sale of available-for-sale securities

     (3     —          —     

Impairment of long-lived assets

     21        8        2   

Changes in operating assets and liabilities:

      

Accounts receivable

     2,379        233        (1,184

Inventory

     (1,213     187        (357

Prepaid and other assets

     (350     (60     (164

Accounts payable, accrued expenses and other current liabilities

     17        (1,086     22   

Accrued compensation

     241        1,461        586   

Deferred revenue and deferred profit

     (1,273     2,256        (396

Accrued price protection liability

     (6,467     973        2,520   

Other long-term liabilities

     (120     102        180   
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

  (5,768   6,361      2,823   

Investing Activities

Purchases of property and equipment

  (1,033   (3,126   (529

Cash used in acquisition

  (9,136   —        —     

Purchases of available-for-sale securities

  (20,245   (6,693   (13,820

Maturities of available-for-sale securities

  21,277      6,900      10,200   
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

  (9,137   (2,919   (4,149

Financing Activities

Net proceeds from issuance of common stock

  1,720      25      1,401   

Minimum tax withholding paid on behalf of employees for restricted stock units

  (169   (653   (129
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

  1,551      (628   1,272   
  

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

  (5   (7   4   

Increase (decrease) in cash and cash equivalents

  (13,359   2,807      (50

Cash and cash equivalents at beginning of period

  34,055      31,248      26,500   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

$ 20,696    $ 34,055    $ 26,450   
  

 

 

   

 

 

   

 

 

 


MAXLINEAR, INC.

UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Year Ended
December 31,
 
     2014     2013  

Operating Activities

    

Net loss

   $ (7,041   $ (12,733

Adjustments to reconcile net loss to cash provided by operating activities:

    

Amortization and depreciation

     5,107        3,715   

Amortization of investment premiums, net

     724        974   

Stock-based compensation

     15,008        12,986   

Deferred income taxes

     (2,281     (166

Gain on sale of available-for-sale securities

     (3     —     

Impairment of long-lived assets

     29        1,231   

Changes in operating assets and liabilities:

    

Accounts receivable

     1,982        (5,500

Inventory

     (757     (141

Prepaid and other assets

     (752     (308

Accounts payable, accrued expenses and other current liabilities

     83        (627

Accrued compensation

     3,911        5,587   

Deferred revenue and deferred profit

     961        362   

Accrued price protection liability

     (4,999     7,137   

Other long-term liabilities

     262        373   
  

 

 

   

 

 

 

Net cash provided by operating activities

  12,234      12,890   

Investing Activities

Purchases of property and equipment

  (8,800   (3,162

Purchases of intangible assets

  —        (955

Cash used in acquisition

  (9,136   —     

Purchases of available-for-sale securities

  (56,702   (70,620

Maturities of available-for-sale securities

  57,172      65,200   
  

 

 

   

 

 

 

Net cash used in investing activities

  (17,466   (9,537

Financing Activities

Payments on capital leases

  —        (2

Net proceeds from issuance of common stock

  3,304      2,647   

Minimum tax withholding paid on behalf of employees for restricted stock units

  (3,810   (1,375
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

  (506   1,270   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

  (16   17   

Increase (decrease) in cash and cash equivalents

  (5,754   4,640   

Cash and cash equivalents at beginning of period

  26,450      21,810   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

$ 20,696    $ 26,450   
  

 

 

   

 

 

 


MAXLINEAR, INC.

UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     December 31,
2014
     September 30,
2014
     December 31,
2013
 

Assets

        

Current assets:

        

Cash and cash equivalents

   $ 20,696       $ 34,055       $ 26,450   

Short-term investments, available-for-sale

     48,399         47,740         35,494   

Accounts receivable, net

     18,523         20,455         20,058   

Inventory

     10,858         9,576         10,032   

Prepaid expenses and other current assets

     2,438         2,074         1,682   
  

 

 

    

 

 

    

 

 

 

Total current assets

  100,914      113,900      93,716   

Property and equipment, net

  12,441      10,125      5,511   

Long-term investments, available-for-sale

  10,256      12,122      24,410   

Intangible assets

  10,386      511      749   

Goodwill

  1,201      —        —     

Other long-term assets

  513      542      543   
  

 

 

    

 

 

    

 

 

 

Total assets

$ 135,711    $ 137,200    $ 124,929   
  

 

 

    

 

 

    

 

 

 

Liabilities and stockholders’ equity

Current liabilities

$ 33,246    $ 39,691    $ 37,158   

Other long-term liabilities

  3,363      1,475      1,097   

Total stockholders’ equity

  99,102      96,034      86,674   
  

 

 

    

 

 

    

 

 

 

Total liabilities and stockholders’ equity

$ 135,711    $ 137,200    $ 124,929   
  

 

 

    

 

 

    

 

 

 


MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

 

     Three Months Ended  
     December 31,
2014
    September 30,
2014
    December 31,
2013
 

GAAP net loss

   $ (2,362   $ (3,205   $ (2,647

Stock-based compensation:

      

Cost of net revenue

     35        35        29   

Research and development

     2,534        2,574        2,163   

Selling, general and administrative

     1,359        1,393        1,203   
  

 

 

   

 

 

   

 

 

 

Total stock-based compensation

  3,928      4,002      3,395   

Share-based bonus plan*:

Cost of net revenue

  6      —        18   

Research and development

  790      6      925   

Selling, general and administrative

  328      65      498   
  

 

 

   

 

 

   

 

 

 

Total share-based bonus plan

  1,124      71      1,441   

Amortization of purchased intangible assets

  45      —        —     

Acquisition costs

  242      —        —     

Restricted merger proceeds

  139      —        —     

IP litigation costs, net

  1,302      876      99   

Release of valuation allowance due to net deferred tax liability acquired

  (2,335   —        —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP net income

$ 2,083    $ 1,744    $ 2,288   
  

 

 

   

 

 

   

 

 

 

Shares used in computing non-GAAP basic net income per share

  37,496      36,901      34,939   
  

 

 

   

 

 

   

 

 

 

Shares used in computing GAAP diluted net loss per share

  37,496      36,901      34,939   

Dilutive common stock equivalents

  1,683      2,357      2,529   
  

 

 

   

 

 

   

 

 

 

Shares used in computing non-GAAP diluted net income per share

  39,179      39,258      37,468   
  

 

 

   

 

 

   

 

 

 

Non-GAAP basic net income per share

$ 0.06    $ 0.05    $ 0.07   
  

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income per share

$ 0.05    $ 0.04    $ 0.06   
  

 

 

   

 

 

   

 

 

 

 

* Share-based bonus plan for the three months ended December 31, 2014 and September 30, 2014 relates to an accrual related to our performance based bonus plan for 2014, which will be settled in stock in 2015. In addition, the share-based bonus plan for the three months ended December 31, 2014 includes $0.3 million related to an accrual for restricted stock unit awards to be granted to Physpeed continuing employees contingent upon continued employment and the achievement of certain 2015 and 2016 revenue milestones. Share-based bonus plan for the three months ended December 31, 2013 relates to an accrual related to our performance based bonus plan for 2013, which was settled in stock in May 2014.


MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS

(in thousands, except per share data)

 

     Year Ended
December 30,
 
     2014     2013  

GAAP net loss

   $ (7,041   $ (12,733

Stock-based compensation:

    

Cost of net revenue

     131        108   

Research and development

     9,686        8,258   

Selling, general and administrative

     5,191        4,620   
  

 

 

   

 

 

 

Total stock-based compensation

  15,008      12,986   

Share-based bonus plan*:

Cost of net revenue

  28      60   

Research and development

  1,944      3,380   

Selling, general and administrative

  1,330      1,674   
  

 

 

   

 

 

 

Total share-based bonus plan

  3,302      5,114   

Impairment of production masks

  —        1,098   

Amortization of purchased intangible assets

  45      —     

Acquisition costs

  242      —     

Restricted merger proceeds

  139      —     

IP litigation costs, net**

  3,186      4,998   

Release of valuation allowance due to net deferred tax liability acquired

  (2,335   —     
  

 

 

   

 

 

 

Non-GAAP net income

$     12,546    $       11,463   
  

 

 

   

 

 

 

Shares used in computing non-GAAP basic net income per share

  36,472      34,012   
  

 

 

   

 

 

 

Shares used in computing GAAP diluted net loss per share

  36,472      34,012   

Dilutive common stock equivalents

  2,418      1,863   
  

 

 

   

 

 

 

Shares used in computing non-GAAP diluted net income per share

  38,890      35,875   
  

 

 

   

 

 

 

Non-GAAP basic net income per share

$ 0.34    $ 0.34   
  

 

 

   

 

 

 

Non-GAAP diluted net income per share

$ 0.32    $ 0.32   
  

 

 

   

 

 

 

 

* Share-based bonus plan for the year ended December 31, 2014 primarily relates to an accrual related to our performance based bonus plan for 2014, which will be settled in stock in 2015. In addition, the share-based bonus plan for the year ended December 31, 2014 includes $0.3 million related to an accrual for restricted stock unit awards to be granted to Physpeed continuing employees contingent upon continued employment and the achievement of certain 2015 and 2016 revenue milestones. Share-based bonus plan for the year ended December 31, 2013 relates to an accrual related to our performance based bonus plan for 2013, which was settled in stock in May 2014.
** IP litigation costs, net for the year ended December 31, 2013 includes the one-time payment of $1.25 million in connection with the settlement agreement.


MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

     Three Months Ended  
     December 31,
2014
    September 30,
2014
    December 31,
2013
 

GAAP gross profit as a % of revenue

     60.8     61.2     60.6

Stock-based compensation:

      

Cost of net revenue

     0.1     0.1     0.1

Share-based bonus plan:

      

Cost of net revenue

     —       —       0.1
  

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit as a % of revenue

  60.9   61.3   60.8
  

 

 

   

 

 

   

 

 

 

GAAP loss from operations as a % of revenue

  (14.0 )%    (9.8 )%    (8.4 )% 

Stock-based compensation:

Cost of net revenue

  0.1   0.1   0.1

Research and development

  7.8   7.9   6.9

Selling, general and administrative

  4.2   4.3   3.8

Share-based bonus plan:

Cost of net revenue

  —     —     0.1

Research and development

  2.4   —     2.9

Selling, general and administrative

  1.0   0.2   1.5

Amortization of purchased intangible assets

  0.1   —     —  

Acquisition costs

  0.7   —     —  

Restricted merger proceeds

  0.4   —     —  

IP litigation costs, net

  4.0   2.7   0.3
  

 

 

   

 

 

   

 

 

 

Non-GAAP income from operations as a % of revenue

  6.7   5.4   7.2
  

 

 

   

 

 

   

 

 

 


MAXLINEAR, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

 

     Year Ended
December 31,
 
     2014     2013  

GAAP gross profit as a % of revenue

             61.6             61.0

Stock-based compensation:

    

Cost of net revenue

     0.1     0.1

Share-based bonus plan:

    

Cost of net revenue

     —       —  

Impairment of production masks

     —       0.9
  

 

 

   

 

 

 

Non-GAAP gross profit as a % of revenue

  61.7   62.0
  

 

 

   

 

 

 

GAAP loss from operations as a % of revenue

  (6.7 )%    (10.3 )% 

Stock-based compensation:

Cost of net revenue

  0.1   0.1

Research and development

  7.3   6.9

Selling, general and administrative

  3.9   3.9

Share-based bonus plan:

Cost of net revenue

  —     —  

Research and development

  1.5   2.8

Selling, general and administrative

  1.0   1.4

Impairment of production masks

  —        0.9

Amortization of purchased intangible assets

  —     —  

Acquisition costs

  0.2   —  

Restricted merger proceeds

  0.1   —  

IP litigation costs, net

  2.4   4.2
  

 

 

   

 

 

 

Non-GAAP income from operations as a % of revenue

  9.8   9.9