Macom technology solutions holdings, inc. (MTSI)
Income statement / Yearly
Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10
Revenue

499,708

570,398

698,772

544,338

420,609

339,189

242,703

303,336

310,295

260,297

Cost of revenue

279,000

324,692

371,888

262,729

217,019

198,249

133,505

169,213

178,435

166,554

Gross profit

220,708

245,706

326,884

281,609

203,590

140,940

109,198

134,123

131,860

93,743

Operating expenses:
Research and development

163,469

177,713

147,986

107,698

82,188

71,351

42,505

36,752

36,121

25,795

Selling, general and administrative

153,286

161,673

187,886

145,433

110,030

82,593

57,930

45,688

48,103

45,860

Impairment charges

264,800

6,575

4,352

11,765

0

0

-

-

-

-

Contingent consideration

-

-

-

-

-

-

-

3,922

210

2,000

Restructuring charges

19,543

6,265

2,744

3,465

1,280

14,823

1,060

1,862

1,499

2,234

Total operating expenses

601,084

352,226

342,968

268,361

193,498

168,767

101,495

80,380

85,933

75,889

Loss from operations

-380,376

-106,520

-16,084

13,248

10,092

-27,827

7,703

53,743

45,927

17,854

Other expense:
Fair Value Adjustment of Warrants

-800

-27,600

2,522

16,431

6,020

3,928

4,312

-3,175

5,080

-

Class B conversion liability expense

-

-

-

-

-

-

-

44,119

39,737

-

Interest expense, net

35,803

31,338

28,855

18,427

18,376

12,362

817

695

1,561

2,323

Other expense, net

-7,739

-45,023

-2,044

39

-1,096

3,217

372

185

-

-

Total other expense net

-42,777

-48,715

-33,421

-34,819

-25,492

-13,073

-4,757

-41,454

-46,378

-2,323

Loss before income taxes

-423,200

-155,200

-49,500

-21,571

-15,400

-40,900

2,946

12,289

-451

15,531

Income tax expense

-39,355

-21,473

100,911

-17,983

-9,858

-16,086

283

15,953

1,319

8,996

Loss from continuing operations

-383,798

-133,762

-150,416

-3,588

-5,542

-24,814

2,663

-3,664

-1,770

6,535

Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest

0

-6,215

-19,077

5,022

54,131

9,491

15,533

-

754

494

Net Income (Loss) Attributable to Parent

-383,798

-139,977

-169,493

1,434

48,589

-15,323

18,196

-3,664

-1,016

7,029

Less net income attributable to noncontrolling interest in a subsidiary

-

-

-

-

-

-

-

-

-

-195

Net income (loss) attributable to controlling interest

-

-

-

-

-

-

-

-

-

6,834

Accretion to redemption value of redeemable preferred stock and participating stock dividends

-

-

-

-

-

-

-

2,616

80,452

6,298

Loss attributable to common stockholders

-

-

-

-

-

-

-

-6,280

-81,468

536

Net loss per share:
Earnings Per Share, Basic [Abstract]
Loss from continuing operations (in USD per share)

-5.84

-2.07

-2.48

-0.07

-0.11

-0.53

0.06

-0.25

-54.63

0.01

Loss from discontinued operations (in USD per share)

0.00

-0.10

-0.31

0.09

1.06

0.20

0.34

-

0.50

0.04

Loss per share - basic

-5.84

-2.16

-2.79

0.03

0.95

-0.33

0.40

-0.25

-

0.05

Net income (loss) - basic

-

-

-

-

-

-

-

-

-54.13

-

Earnings Per Share, Diluted [Abstract]
Loss from continuing operations (in USD per share)

-5.84

-2.47

-2.48

-0.07

-0.11

-0.53

0.06

-0.25

-54.63

-

Loss from discontinued operations (in USD per share)

0.00

-0.10

-0.31

0.09

1.06

0.20

0.33

-

0.50

0.04

Loss per share - diluted

-5.84

-2.57

-2.79

0.03

0.95

-0.33

0.39

-0.25

-

0.04

Weighted Average Number of Shares Outstanding, Diluted [Abstract]
Net income (loss) - diluted

-

-

-

-

-

-

-

-

-54.13

-

Weighted Average Number of Shares Outstanding, Basic

65,686

64,741

60,704

53,364

51,146

47,009

45,916

24,758

1,505

11,880

Weighted Average Number of Shares Outstanding, Diluted

65,686

65,311

60,704

53,364

51,146

47,009

47,137

24,758

1,505

12,586