EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.

Economic Profit
Net Operating Profit after Taxes (NOPAT)
Cash Operating Taxes
Invested Capital
Cost of Capital
Economic Spread Ratio
Economic Profit Margin

Monolithic Power Systems Inc., economic profit calculation

US$ in thousands

12 months ended:	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net operating profit after taxes (NOPAT)¹	416,610)	248,394)	160,282)	99,197)	101,670)
Cost of capital²	14.93%	14.93%	14.93%	14.93%	14.93%
Invested capital³	1,231,421)	683,433)	635,280)	460,591)	428,429)

Economic profit⁴	232,710)	146,340)	65,409)	30,421)	37,710)

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 NOPAT. See details »

² Cost of capital. See details »

³ Invested capital. See details »

⁴ 2022 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 416,610 – 14.93% × 1,231,421 = 232,710

Download chart

Item	Description	The company
Economic profit	Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital.	Monolithic Power Systems Inc. economic profit increased from 2020 to 2021 and from 2021 to 2022.

Monolithic Power Systems Inc., NOPAT calculation

US$ in thousands

12 months ended:	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)
Deferred income tax expense (benefit)¹	(12,942)	1,405)	(1,688)	(514)	(805)
Increase (decrease) in warranty reserves²	3,093)	14,094)	5,756)	(3,425)	2,148)
Increase (decrease) in equity equivalents³	(9,849)	15,499)	4,068)	(3,939)	1,343)
Interest expense	—)	—)	—)	—)	—)
Interest expense, operating lease liability⁴	80)	116)	84)	87)	—)
Adjusted interest expense	80)	116)	84)	87)	—)
Tax benefit of interest expense⁵	(17)	(24)	(18)	(18)	—)
Adjusted interest expense, after taxes⁶	63)	92)	66)	69)	—)
(Gain) loss on marketable securities	96)	(33)	(1,087)	(1)	66)
Interest income	(14,369)	(11,637)	(9,327)	(7,305)	(6,321)
Investment income, before taxes	(14,273)	(11,670)	(10,414)	(7,306)	(6,255)
Tax expense (benefit) of investment income⁷	2,997)	2,451)	2,187)	1,534)	1,314)
Investment income, after taxes⁸	(11,276)	(9,219)	(8,227)	(5,772)	(4,941)
Net operating profit after taxes (NOPAT)	416,610)	248,394)	160,282)	99,197)	101,670)

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 Elimination of deferred tax expense. See details »

² Addition of increase (decrease) in warranty reserves.

³ Addition of increase (decrease) in equity equivalents to net income.

⁴ 2022 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 3,797 × 2.10% = 80

⁵ 2022 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 80 × 21.00% = 17

⁶ Addition of after taxes interest expense to net income.

⁷ 2022 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 14,273 × 21.00% = 2,997

⁸ Elimination of after taxes investment income.

Download chart

Item	Description	The company
NOPAT	Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income.	Monolithic Power Systems Inc. NOPAT increased from 2020 to 2021 and from 2021 to 2022.

Monolithic Power Systems Inc., cash operating taxes calculation

US$ in thousands

12 months ended:	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Income tax expense	87,265)	30,196)	4,967)	4,281)	13,214)
Less: Deferred income tax expense (benefit)	(12,942)	1,405)	(1,688)	(514)	(805)
Add: Tax savings from interest expense	17)	24)	18)	18)	—)
Less: Tax imposed on investment income	2,997)	2,451)	2,187)	1,534)	1,314)
Cash operating taxes	97,226)	26,365)	4,486)	3,279)	12,705)

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).

Download chart

Item	Description	The company
Cash operating taxes	Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction.	Monolithic Power Systems Inc. cash operating taxes increased from 2020 to 2021 and from 2021 to 2022.

Monolithic Power Systems Inc., invested capital calculation (financing approach)

US$ in thousands

	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Operating lease liability¹	3,797)	5,807)	3,099)	2,357)	2,877)
Total reported debt & leases	3,797)	5,807)	3,099)	2,357)	2,877)
Stockholders’ equity	1,668,602)	1,243,985)	966,587)	773,491)	640,093)
Net deferred tax (assets) liabilities²	(35,252)	(21,917)	(18,556)	(17,193)	(16,830)
Warranty reserves³	24,082)	20,989)	6,895)	1,139)	4,564)
Equity equivalents⁴	(11,170)	(928)	(11,661)	(16,054)	(12,266)
Accumulated other comprehensive (income) loss, net of tax⁵	23,077)	(15,880)	(10,140)	5,476)	5,543)
Adjusted stockholders’ equity	1,680,509)	1,227,177)	944,786)	762,913)	633,370)
Construction in progress⁶	(1,908)	(11,333)	(49,575)	(19,104)	—)
Debt investments⁷	(450,977)	(538,218)	(263,030)	(285,575)	(207,818)
Invested capital	1,231,421)	683,433)	635,280)	460,591)	428,429)

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 Addition of capitalized operating leases.

² Elimination of deferred taxes from assets and liabilities. See details »

³ Addition of warranty reserves.

⁴ Addition of equity equivalents to stockholders’ equity.

⁵ Removal of accumulated other comprehensive income.

⁶ Subtraction of construction in progress.

⁷ Subtraction of debt investments.

Download chart

Item	Description	The company
Invested capital	Capital is an approximation of the economic book value of all cash invested in going-concern business activities.	Monolithic Power Systems Inc. invested capital increased from 2020 to 2021 and from 2021 to 2022.

Monolithic Power Systems Inc., cost of capital calculations

Dec 31, 2022

	Capital (fair value)¹	Weights					Cost of capital
Equity²	22,851,153)	22,851,153)	÷	22,854,950)	=	1.00	1.00	×	14.94%	=	14.93%
Operating lease liability³	3,797)	3,797)	÷	22,854,950)	=	0.00	0.00	×	2.10% × (1 – 21.00%)	=	0.00%
Total:	22,854,950)					1.00					14.93%

Based on: 10-K (reporting date: 2022-12-31).

¹ US$ in thousands

² Equity. See details »

³ Operating lease liability. See details »

Dec 31, 2021

	Capital (fair value)¹	Weights					Cost of capital
Equity²	21,461,113)	21,461,113)	÷	21,466,920)	=	1.00	1.00	×	14.94%	=	14.93%
Operating lease liability³	5,807)	5,807)	÷	21,466,920)	=	0.00	0.00	×	2.00% × (1 – 21.00%)	=	0.00%
Total:	21,466,920)					1.00					14.93%

Based on: 10-K (reporting date: 2021-12-31).

¹ US$ in thousands

² Equity. See details »

³ Operating lease liability. See details »

Dec 31, 2020

	Capital (fair value)¹	Weights					Cost of capital
Equity²	17,748,850)	17,748,850)	÷	17,751,949)	=	1.00	1.00	×	14.94%	=	14.93%
Operating lease liability³	3,099)	3,099)	÷	17,751,949)	=	0.00	0.00	×	2.70% × (1 – 21.00%)	=	0.00%
Total:	17,751,949)					1.00					14.93%

Based on: 10-K (reporting date: 2020-12-31).

¹ US$ in thousands

² Equity. See details »

³ Operating lease liability. See details »

Dec 31, 2019

	Capital (fair value)¹	Weights					Cost of capital
Equity²	7,075,661)	7,075,661)	÷	7,078,018)	=	1.00	1.00	×	14.94%	=	14.93%
Operating lease liability³	2,357)	2,357)	÷	7,078,018)	=	0.00	0.00	×	3.70% × (1 – 21.00%)	=	0.00%
Total:	7,078,018)					1.00					14.93%

Based on: 10-K (reporting date: 2019-12-31).

¹ US$ in thousands

² Equity. See details »

³ Operating lease liability. See details »

Dec 31, 2018

	Capital (fair value)¹	Weights					Cost of capital
Equity²	5,844,301)	5,844,301)	÷	5,847,178)	=	1.00	1.00	×	14.94%	=	14.93%
Operating lease liability³	2,877)	2,877)	÷	5,847,178)	=	0.00	0.00	×	0.00% × (1 – 21.00%)	=	0.00%
Total:	5,847,178)					1.00					14.93%

Based on: 10-K (reporting date: 2018-12-31).

¹ US$ in thousands

² Equity. See details »

³ Operating lease liability. See details »

Monolithic Power Systems Inc., economic spread ratio calculation, comparison to benchmarks

	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Selected Financial Data (US$ in thousands)
Economic profit¹	232,710)	146,340)	65,409)	30,421)	37,710)
Invested capital²	1,231,421)	683,433)	635,280)	460,591)	428,429)
Performance Ratio
Economic spread ratio³	18.90%	21.41%	10.30%	6.60%	8.80%
Benchmarks
Economic Spread Ratio, Competitors⁴
Advanced Micro Devices Inc.	-19.46%	37.26%	11.01%	-7.11%	—
Analog Devices Inc.	-8.52%	-11.79%	-6.84%	-5.30%	-8.07%
Applied Materials Inc.	28.45%	23.97%	12.15%	11.79%	19.88%
Broadcom Inc.	7.79%	-1.58%	-7.12%	-6.81%	-2.63%
First Solar Inc.	-1.27%	-7.07%	-12.74%	-18.20%	—
Intel Corp.	-7.05%	10.13%	15.79%	13.87%	—
KLA Corp.	26.83%	15.47%	4.35%	5.86%	—
Lam Research Corp.	24.01%	19.38%	3.44%	0.08%	—
Micron Technology Inc.	1.37%	-3.18%	-8.75%	1.43%	—
NVIDIA Corp.	32.73%	13.16%	-0.84%	59.76%	—
Qualcomm Inc.	30.19%	27.60%	12.64%	14.02%	—
Texas Instruments Inc.	36.13%	34.75%	29.90%	29.58%	—

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 Economic profit. See details »

² Invested capital. See details »

³ 2022 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × 232,710 ÷ 1,231,421 = 18.90%

⁴ Click competitor name to see calculations.

Download chart

Performance ratio	Description	The company
Economic spread ratio	The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital.	Monolithic Power Systems Inc. economic spread ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Monolithic Power Systems Inc., economic profit margin calculation, comparison to benchmarks

	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Selected Financial Data (US$ in thousands)
Economic profit¹	232,710)	146,340)	65,409)	30,421)	37,710)
Revenue	1,794,148)	1,207,798)	844,452)	627,921)	582,382)
Performance Ratio
Economic profit margin²	12.97%	12.12%	7.75%	4.84%	6.48%
Benchmarks
Economic Profit Margin, Competitors³
Advanced Micro Devices Inc.	-48.26%	14.05%	4.92%	-3.60%	—
Analog Devices Inc.	-31.94%	-75.76%	-22.22%	-16.22%	-24.24%
Applied Materials Inc.	16.43%	15.29%	9.25%	8.17%	11.74%
Broadcom Inc.	14.57%	-3.73%	-19.65%	-18.10%	-5.62%
First Solar Inc.	-1.81%	-13.46%	-25.53%	-27.16%	—
Intel Corp.	-9.91%	11.34%	16.63%	15.53%	—
KLA Corp.	22.69%	15.25%	4.87%	8.18%	—
Lam Research Corp.	17.72%	15.63%	4.00%	0.09%	—
Micron Technology Inc.	2.35%	-5.31%	-17.25%	2.38%	—
NVIDIA Corp.	21.94%	10.29%	-1.09%	24.40%	—
Qualcomm Inc.	20.11%	16.62%	9.54%	12.39%	—
Texas Instruments Inc.	31.69%	31.08%	26.80%	24.79%	—

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 Economic profit. See details »

² 2022 Calculation
Economic profit margin = 100 × Economic profit ÷ Revenue
= 100 × 232,710 ÷ 1,794,148 = 12.97%

³ Click competitor name to see calculations.

Download chart

Performance ratio	Description	The company
Economic profit margin	The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin.	Monolithic Power Systems Inc. economic profit margin improved from 2020 to 2021 and from 2021 to 2022.

Monolithic Power Systems Inc. (NASDAQ:MPWR)

Economic Value Added (EVA)

Economic Profit

Net Operating Profit after Taxes (NOPAT)

Cash Operating Taxes

Invested Capital

Cost of Capital

Economic Spread Ratio

Economic Profit Margin