Financial Statements — MPWR
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 1.06 | 1.08 | 0.79 | 0.64 | 0.70 | 0.55 | 0.49 | 0.42 | 0.51 | 0.32 | 0.34 | 0.49 | 0.23 | 0.22 | 0.22 |
| Short-term Investments | 0.30 | 0.19 | 0.36 | 0.39 | 0.76 | 0.76 | 0.80 | 0.62 | 0.43 | 0.42 | 0.47 | 0.43 | 0.52 | 0.45 | 0.42 |
| Accounts Receivable | 0.30 | 0.24 | 0.19 | 0.21 | 0.16 | 0.16 | 0.19 | 0.19 | 0.17 | 0.15 | 0.13 | 0.18 | 0.08 | 0.08 | 0.08 |
| Inventory | 0.62 | 0.51 | 0.49 | 0.45 | 0.42 | 0.43 | 0.40 | 0.40 | 0.43 | 0.40 | 0.36 | 0.43 | 0.21 | 0.18 | 0.18 |
| Total Current Assets | 2.33 | 2.11 | 1.92 | 1.79 | 2.16 | 2.00 | 1.98 | 1.74 | 1.63 | 1.32 | 1.33 | 1.62 | 1.06 | 0.95 | 0.92 |
| Property, Plant & Equipment | 0.69 | 0.60 | 0.56 | 0.53 | 0.44 | 0.40 | 0.38 | 0.36 | 0.34 | 0.34 | 0.36 | 0.35 | 0.34 | 0.33 | 0.30 |
| Goodwill | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non-current Assets | 0.69 | 0.60 | 0.56 | 0.53 | 0.44 | 0.40 | 0.38 | 0.36 | 0.34 | 0.34 | 0.36 | 0.35 | 0.34 | 0.33 | 0.30 |
| Total Assets | 4.45 | 4.21 | 3.97 | 3.81 | 2.85 | 2.65 | 2.58 | 2.33 | 2.22 | 1.93 | 1.79 | 2.23 | 1.50 | 1.37 | 1.31 |
| Accounts Payable | 0.17 | 0.14 | 0.13 | 0.13 | 0.12 | 0.10 | 0.10 | 0.06 | 0.07 | 0.08 | 0.08 | 0.06 | 0.07 | 0.06 | 0.06 |
| Total Current Liabilities | 0.49 | 0.44 | 0.38 | 0.36 | 0.34 | 0.30 | 0.31 | 0.25 | 0.25 | 0.29 | 0.25 | 0.32 | 0.23 | 0.18 | 0.19 |
| Total Non-current Liabilities* | 0.28 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | 0.13 | 0.13 | 0.11 | 0.11 | 0.13 | 0.11 | 0.10 | 0.10 |
| Total Liabilities | 0.77 | 0.64 | 0.57 | 0.54 | 0.50 | 0.45 | 0.47 | 0.38 | 0.38 | 0.40 | 0.36 | 0.45 | 0.33 | 0.29 | 0.29 |
| Retained Earnings | 2.70 | 2.71 | 2.60 | 2.55 | 1.10 | 1.02 | 0.98 | 0.90 | 0.83 | 0.63 | 0.55 | 0.78 | 0.38 | 0.34 | 0.32 |
| Total Stockholder Equity | 3.68 | 3.57 | 3.40 | 3.27 | 2.35 | 2.20 | 2.11 | 1.94 | 1.84 | 1.53 | 1.42 | 1.67 | 1.16 | 1.09 | 1.02 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Total Revenue | 0.80 | 0.75 | 0.74 | 0.66 | 0.64 | 0.62 | 0.62 | 0.51 | 0.46 | 0.45 | 0.47 | 0.44 | 0.46 | 0.50 | 0.46 | 0.45 | 0.34 | 0.32 | 0.29 | 0.25 |
| Cost of Revenue | 0.36 | 0.34 | 0.33 | 0.30 | 0.28 | 0.28 | 0.28 | 0.23 | 0.21 | 0.20 | 0.21 | 0.19 | 0.19 | 0.20 | 0.19 | 0.19 | 0.14 | 0.14 | 0.13 | 0.11 |
| Gross Profit | 0.45 | 0.41 | 0.41 | 0.37 | 0.35 | 0.34 | 0.34 | 0.28 | 0.25 | 0.25 | 0.26 | 0.25 | 0.27 | 0.29 | 0.27 | 0.26 | 0.19 | 0.19 | 0.16 | 0.14 |
| Selling, General & Admin | 0.10 | 0.12 | 0.11 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 |
| Total Operating Expenses | 0.20 | 0.21 | 0.21 | 0.20 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.14 | 0.13 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.10 | 0.09 |
| Operating Income | 0.24 | 0.20 | 0.20 | 0.16 | 0.17 | 0.16 | 0.16 | 0.12 | 0.10 | 0.11 | 0.14 | 0.11 | 0.14 | 0.15 | 0.14 | 0.12 | 0.08 | 0.08 | 0.06 | 0.05 |
| Pretax Income | 0.25 | 0.21 | 0.21 | 0.18 | 0.17 | 0.17 | 0.17 | 0.12 | 0.11 | 0.12 | 0.14 | 0.12 | 0.14 | 0.15 | 0.14 | 0.13 | 0.08 | 0.08 | 0.06 | 0.05 |
| Tax Provision | 0.05 | 0.03 | 0.03 | 0.04 | 0.04 | (1.28) | 0.03 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 |
| Net Income | 0.19 | 0.18 | 0.18 | 0.13 | 0.13 | 1.45 | 0.14 | 0.10 | 0.09 | 0.10 | 0.12 | 0.10 | 0.12 | 0.12 | 0.11 | 0.11 | 0.07 | 0.07 | 0.06 | 0.05 |
| Basic EPS | 3.94 | 3.63 | 3.72 | 2.79 | 2.80 | 29.84 | 2.96 | 2.06 | 1.90 | 2.02 | 2.54 | 2.10 | 2.54 | 2.66 | 2.46 | 2.32 | 1.58 | 1.50 | 1.20 | 1.00 |
| Diluted EPS | 3.92 | 3.58 | 3.71 | 2.78 | 2.79 | 29.70 | 2.95 | 2.05 | 1.89 | 1.98 | 2.48 | 2.04 | 2.46 | 2.57 | 2.37 | 2.26 | 1.50 | 1.44 | 1.16 | 0.95 |
Cash Flow Statement
(in millions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Operating Cash Flow | 250.25 | 104.91 | 239.27 | 237.64 | 256.39 | 167.68 | 231.70 | 140.98 | 248.05 | 153.31 | 175.91 | 308.99 | 52.20 | (18.18) | 212.66 | 218.81 | 28.21 | 117.80 | 96.95 | 77.06 |
| Capital Expenditures | 70.85 | 41.01 | 42.52 | 48.14 | 40.34 | 64.80 | 33.82 | 31.51 | 15.99 | 13.81 | 27.09 | 16.68 | 12.84 | 7.28 | 38.72 | 8.85 | 17.60 | 18.58 | 39.30 | 18.97 |
| Free Cash Flow* | 179.40 | 63.90 | 196.75 | 189.49 | 216.05 | 102.88 | 197.89 | 109.47 | 232.06 | 139.51 | 148.82 | 292.31 | 39.36 | (25.47) | 173.94 | 209.95 | 10.61 | 99.22 | 57.65 | 58.09 |
| Investing Cash Flow | (212.32) | (11.55) | 127.57 | (15.80) | (257.48) | 519.17 | (26.76) | (3.35) | (266.01) | 33.97 | (212.96) | 0.26 | (50.18) | 31.00 | (5.64) | 12.31 | (39.75) | (86.93) | (69.34) | (182.87) |
| Financing Cash Flow | (75.27) | (77.30) | (73.24) | (79.41) | (55.92) | (685.37) | (63.21) | (73.64) | (50.00) | (54.41) | (47.11) | (82.20) | (35.86) | (32.56) | (60.37) | (32.25) | (27.25) | (24.81) | (27.16) | (10.99) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 2.00 | 1.56 | 1.56 | 1.56 | 1.56 | 1.25 | 1.25 | 1.25 | 1.25 | 1.00 | 1.00 | 1.00 | 0.75 | 0.75 | 0.75 | 1.00 | 0.60 | 0.60 | 0.60 | 0.60 |