Stock Analysis on Net

Monolithic Power Systems Inc. (NASDAQ:MPWR)

This company has been moved to the archive! The financial data has not been updated since May 5, 2023.

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Monolithic Power Systems Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Operating Assets
Total assets 2,058,885 1,585,825 1,208,491 956,375 793,432
Less: Cash and cash equivalents 288,607 189,265 334,944 172,960 172,704
Less: Short-term investments 449,266 535,817 260,169 282,437 204,577
Operating assets 1,321,012 860,743 613,378 500,978 416,151
Operating Liabilities
Total liabilities 390,283 341,840 241,904 182,884 153,339
Operating liabilities 390,283 341,840 241,904 182,884 153,339
 
Net operating assets1 930,729 518,903 371,474 318,094 262,812
Balance-sheet-based aggregate accruals2 411,826 147,429 53,380 55,282
Financial Ratio
Balance-sheet-based accruals ratio3 56.82% 33.12% 15.48% 19.03%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Advanced Micro Devices Inc. 169.75% 8.05% 72.69%
Analog Devices Inc. -2.94% 90.70% -2.85% 0.29%
Applied Materials Inc. 20.73% 17.33% 3.75% 19.87%
Broadcom Inc. -5.37% -8.72% 8.42% 27.77%
Intel Corp. 10.73% 11.61% 0.01%
KLA Corp. 21.25% 3.62% -4.49% 126.76%
Lam Research Corp. 36.00% 21.20% 12.45% -6.77%
Micron Technology Inc. 12.07% 11.51% 7.56% 11.13%
NVIDIA Corp. 28.31% 115.40% -16.93%
ON Semiconductor Corp. 2.63% 6.18% -1.23%
Qualcomm Inc. 68.49% 22.56% 20.94% 48.90%
Texas Instruments Inc. 22.75% 18.48% 1.00%
Balance-Sheet-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 24.64% 19.52% 4.42% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 21.79% 21.33% 2.87% 200.00%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Net operating assets = Operating assets – Operating liabilities
= 1,321,012390,283 = 930,729

2 2022 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2022 – Net operating assets2021
= 930,729518,903 = 411,826

3 2022 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 411,826 ÷ [(930,729 + 518,903) ÷ 2] = 56.82%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Monolithic Power Systems Inc. deteriorated earnings quality from 2021 to 2022.

Cash-Flow-Statement-Based Accruals Ratio

Monolithic Power Systems Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income 437,672 242,023 164,375 108,839 105,268
Less: Net cash provided by operating activities 246,674 320,010 267,803 216,303 141,451
Less: Net cash used in investing activities (12,510) (378,886) (39,177) (167,112) (14,740)
Cash-flow-statement-based aggregate accruals 203,508 300,899 (64,251) 59,648 (21,443)
Financial Ratio
Cash-flow-statement-based accruals ratio1 28.08% 67.59% -18.64% 20.54%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Advanced Micro Devices Inc. -15.28% 8.10% 83.38%
Analog Devices Inc. -2.54% -11.85% -3.72% -3.61%
Applied Materials Inc. 18.18% 14.75% -0.54% -1.09%
Broadcom Inc. -8.94% -12.34% 3.65% 18.25%
Intel Corp. 2.75% 15.15% 6.75%
KLA Corp. 18.30% 9.27% -7.11% 45.10%
Lam Research Corp. 13.82% 5.16% 9.16% 16.67%
Micron Technology Inc. 11.37% 10.01% 5.45% 9.74%
NVIDIA Corp. 73.13% 233.25% -225.09%
ON Semiconductor Corp. -0.40% 2.32% -3.27%
Qualcomm Inc. 46.91% 15.61% 48.48% -30.37%
Texas Instruments Inc. 28.24% 29.95% 4.03%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 7.33% 12.21% 3.50% 15.36%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 3.82% 10.69% -8.36% -22.15%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 203,508 ÷ [(930,729 + 518,903) ÷ 2] = 28.08%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Monolithic Power Systems Inc. improved earnings quality from 2021 to 2022.