2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $479M | $892M | $1.1B | $693M | $361M |
Cost of Revenue | $266M | $397M | $470M | $308M | $166M |
Gross Profit | $213M | $496M | $650M | $386M | $195M |
Gross Profit % | 44% | 56% | 58% | 56% | 54% |
R&D Expenses | $180M | $278M | $296M | $270M | $225M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$99M | $42M | $125M | -$73M | $0 |
Dep. & Amort. | $77M | $92M | $81M | $72M | $0 |
Def. Tax | -$18M | -$3.2M | $23M | -$4.5M | $0 |
Stock Comp. | $48M | $59M | $82M | $55M | $0 |
Chg. in WC | $29M | -$24M | $86M | -$15M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $149M | $131M | $187M | $187M | $119M |
ST Investments | $0 | $0 | $19M | $0 | $0 |
Cash & ST Inv. | $149M | $131M | $206M | $187M | $119M |
Receivables | $67M | $120M | $171M | $171M | $85M |
Inventory | $98M | $132M | $161M | $100M | $90M |
Q1 2025 revenue was $95.9M, exceeding guidance midpoint, with non-GAAP gross margin of 59.1% and significant reduction in operating expenses; company expects to be profitable on a non-GAAP basis and generate positive free cash flow in Q2.
Q2 2025 guidance: revenue expected between $95M and $115M; all end markets (infrastructure, broadband, connectivity, industrial) expected to be up; non-GAAP gross margin guided to 57.5%-60.5%; non-GAAP operating expenses expected at $55M-$61M.
Strong progress in high-speed data center interconnects (Keystone and Rushmore PAM4 DSPs), with multiple design wins and demos; company anticipates additional qualifications and rollouts for 800G and 1.6T data center applications in 2025, with significant revenue growth expected in 2026.
Broadband and WiFi connectivity markets are recovering, with a major Tier 1 North American carrier ramping a new fiber PON gateway solution later this year; company expects fiber revenues to grow meaningfully in 2026, with bookings strengthening across broadband, cable, WiFi, and Ethernet.
Wireless infrastructure and storage accelerator SoCs (Panther family) are positioned for growth, with design wins at Tier 1 customers; storage accelerator revenue expected at $10M-$20M in 2025, with potential to double or triple next year and reach $50M-$75M in enterprise storage over the next few years.