MACOM Technology Solutions Holdings, Inc. MTSI
We design, develop and manufacture differentiated semiconductor products and solutions for the Industrial and Defense ("I&D"), Data Center and Telecommunications ("Telecom") industries for customers who demand high performance, quality and reliability. We are headquartered in Lowell, Massachusetts, with operational facilities throughout North America, Europe and Asia. We have more than 70 years of application expertise, combined with expertise in analog and mixed signal circuit design, compound semiconductor fabrication (including gallium arsenide (GaAs), gallium nitride (GaN), indium phosphide (InP) and specialized silicon), advanced packaging and back-end assembly and test. We offer a broad portfolio of thousands of standard and custom devices, which include integrated circuits ("ICs"), multi-chip modules (MCM), diodes, amplifiers, switches and switch limiters, passive and active components and radio frequency (RF) and optical subsystems, which make up dozens of product lines that service over 6,000 end customers in our three primary markets. Our products are electronic components that our customers generally incorporate into larger electronic systems, such as wireless basestations, high-capacity optical networks, data center networks, radar, medical systems, satellite networks and test and measurement applications. Our primary end markets are: (1) I&D, which includes military and commercial radar, RF jammers, electronic countermeasures, communication data links, space-related electronics and various wired and wireless multi-market applications, which include industrial, medical, test and measurement and scientific applications; (2) Data Center, which includes intra-Data Center, Data Center Interconnect (DCI) applications, at 100G, 200G, 400G, 800G, 1.6T and higher speeds, enabled by our broad portfolio of analog ICs and photonic components for high speed connectivity customers; and (3) Telecom, which includes carrier infrastructure such as long-haul/metro, 5G and 6G infrastructure, satellite communications ("SATCOM") and Fiber-to-the-X (FTTx)/passive optical network (PON), among others.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $967.3M | $729.6M | $648.4M | $675.2M | $606.9M | $530.0M | $499.7M | $570.4M | $698.8M | $544.3M |
| Cost of revenue | $438.3M | $335.8M | $262.6M | $269.0M | $265.1M | $259.9M | $279.0M | $324.7M | $371.9M | $262.7M |
| Gross profit | $529.0M | $393.8M | $385.8M | $406.2M | $341.9M | $270.2M | $220.7M | $245.7M | $326.9M | $281.6M |
| R&D | $244.5M | $182.2M | $148.5M | $148.2M | $138.8M | $141.3M | $163.5M | $177.7M | $148.0M | $107.7M |
| SG&A | $154.9M | $137.9M | $129.9M | $125.3M | $122.0M | $124.3M | $153.3M | $161.7M | $187.9M | $145.4M |
| Total operating expenses | $399.4M | $320.1M | $278.4M | $273.5M | $260.9M | $266.8M | $601.1M | $352.2M | $343.0M | $268.4M |
| Operating income | $129.7M | $73.7M | $107.4M | $132.7M | $81.0M | $3.4M | -$380.4M | -$106.5M | -$16.1M | $13.2M |
| Interest expense | $5.5M | $5.1M | $12.4M | $8.6M | $22.1M | $27.4M | $35.8M | $31.3M | $28.9M | $18.4M |
| Pre-tax income | -$29.0M | $91.5M | $115.2M | $243.1M | $42.9M | -$41.6M | -$423.2M | -$155.2M | -$49.5M | -$21.6M |
| Income tax | $25.2M | $14.7M | $23.6M | $196.8M | $5.0M | $4.5M | $39.4M | $21.5M | $100.9M | $18.0M |
| Net income | -$54.2M | $76.9M | $91.6M | $440.0M | $38.0M | -$46.1M | -$383.8M | -$140.0M | -$169.5M | $1.4M |
| EPS, basic | -0.73 | 1.07 | 1.29 | 6.30 | 0.55 | -0.69 | -5.84 | -2.16 | -2.79 | 0.03 |
| EPS, diluted | -0.73 | 1.04 | 1.28 | 6.18 | 0.54 | -0.69 | -5.84 | -2.57 | -2.79 | 0.03 |
| Shares, diluted (wtd. avg.) | $74.0M | $73.6M | $71.5M | $71.2M | $70.5M | $66.6M | $65.7M | $65.3M | $60.7M | $53.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $112.1M | $146.8M | $174.0M | $120.0M | $156.5M | $129.4M | $75.5M | $94.7M | $130.1M | $333.0M |
| Short-term investments | $673.8M | $435.1M | $340.6M | $466.6M | $188.4M | $203.7M | $101.2M | $98.2M | $84.1M | $23.8M |
| Receivables | $148.6M | $105.7M | $91.3M | $101.6M | $84.6M | $45.9M | $69.8M | $97.4M | $136.1M | $108.3M |
| Inventory | $237.8M | $194.5M | $136.3M | $115.0M | $82.7M | $91.6M | $107.9M | $122.8M | $136.1M | $114.9M |
| Total current assets | $1.21B | $903.1M | $761.2M | $813.1M | $521.5M | $481.5M | $398.6M | $458.9M | $562.9M | $612.9M |
| Property, plant and equipment | $230.3M | $176.0M | $149.5M | $123.7M | $120.5M | $118.9M | $132.6M | $149.9M | $131.0M | $99.2M |
| Goodwill | $336.3M | $332.2M | $323.4M | $311.4M | $314.2M | $315.0M | $314.7M | $314.1M | $313.8M | $120.0M |
| Other intangibles | $78.6M | $76.1M | $67.0M | $51.3M | $84.7M | $130.9M | $181.2M | $512.8M | $621.1M | $259.6M |
| Total assets | $2.10B | $1.76B | $1.55B | $1.57B | $1.13B | $1.15B | $1.11B | $1.48B | $1.64B | $1.19B |
| Accounts payable | $67.6M | $43.2M | $25.0M | $30.7M | $28.7M | $23.0M | $24.8M | $42.0M | $47.0M | $30.6M |
| Short-term debt | $160.9M | $0 | — | — | — | $6.9M | $6.9M | $6.9M | $6.9M | $6.1M |
| Total current liabilities | $325.1M | $108.2M | $83.5M | $97.2M | $93.0M | $95.0M | $74.8M | $107.0M | $117.1M | $92.2M |
| Long-term debt | $339.6M | $448.3M | $447.1M | $565.9M | $492.1M | $652.2M | $655.3M | $658.4M | $661.5M | $573.9M |
| Total liabilities | $776.3M | $629.3M | $605.6M | $729.1M | $662.4M | $846.3M | $791.7M | $813.8M | $859.7M | $725.8M |
| Retained earnings | -$240.1M | -$185.8M | -$262.7M | -$354.3M | -$801.8M | -$839.7M | -$791.8M | -$408.0M | -$267.0M | -$97.5M |
| Total equity | $1.33B | $1.13B | $947.6M | $842.7M | $471.7M | $300.1M | $313.9M | $668.7M | $777.4M | $462.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $235.4M | $162.6M | $166.9M | $177.0M | $148.4M | $171.4M | $20.7M | $36.3M | $61.0M | $79.2M |
| Depreciation and amortisation | $63.3M | $67.2M | $52.2M | $57.2M | $70.0M | $78.8M | $104.4M | $112.4M | $93.0M | $70.6M |
| Stock-based compensation | $79.4M | $45.6M | $38.1M | $41.2M | $35.0M | $35.7M | $23.8M | $31.9M | $36.3M | $27.0M |
| Capital expenditure | $42.6M | $22.4M | $24.7M | $26.5M | $18.0M | $17.6M | $38.0M | $53.0M | $32.8M | $31.3M |
| Investing cash flow | -$328.3M | -$181.1M | $36.3M | -$182.9M | -$2.6M | -$107.2M | -$33.9M | -$67.1M | -$337.6M | -$94.9M |
| Financing cash flow | $58.1M | -$9.1M | -$149.0M | -$28.9M | -$119.1M | -$10.7M | -$5.8M | -$4.5M | $73.7M | $227.4M |
| Buybacks | $43.1M | $14.2M | $32.6M | $36.0M | $23.4M | $6.7M | $4.1M | $6.8M | $18.5M | $10.0M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493594-25-000054.
Others in SIC 3674
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NVDA | NVIDIA CORP | $5.55T | 47.0x | 65.5% |
| AVGO | Broadcom Inc. | $1.70T | 75.0x | 23.9% |
| MU | MICRON TECHNOLOGY INC | $1.15T | 133.9x | 48.9% |
| AMD | ADVANCED MICRO DEVICES INC | $779.62B | 180.2x | 34.3% |
| INTC | INTEL CORP | $483.22B | — | -0.5% |
| AMAT | APPLIED MATERIALS INC /DE | $360.86B | 52.5x | 4.4% |
| TXN | TEXAS INSTRUMENTS INC | $236.02B | 47.4x | 13.0% |
| MRVL | Marvell Technology, Inc. | $196.03B | 72.8x | 42.1% |