Symbol	cnxt		Price	2.95	Country	USA	EV	388.0	Cash/shr%	-123.9%	COMPR	80.58	P/S					0.81
	Name	Conexant Systems, Inc.		Cap	173.3	Float	49.3	EV		EV/EBITDA	4.69	EPSR	59.9	Trail EBITDA					2.3
	Industry	Semiconductors		Rank	15	Short%	0.4%	PB	-1.46	PE	-5.46	PE*4	-4.92	Est. EBITDA					82.7
	SubIndustry	Electronic Compo-Semicon		Rank	91	ShortRatio	0.57	PB less	-0.74	PE	-7.76	PE*4	-73.75
	10Q2	11Q1	10Q4	10Q3	10Q2	10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1	06Q4	06Q3	06Q2	06Q1
	Growth Rate%
	Revenue		-100.0		7.6	-30.8	-31.2	43.9	-60.6	-41.6	-45.0	-44.3	-40.6	-43.5
	Dil EPS Ex. Extro Items		######			LtoL	LtoL	PtoL	PtoL	LtoL	LtoL	LtoP	250.0	LtoL
	Dil Normalized EPS					PtoL	FALSE	PtoL	PtoL	LtoP	LtoP	LtoP	116.7	LtoL
	Leverage
	SGA/EBIT				2.1	-3.2	12.4	-1.1	7.3	3.3	-39.5	2.3	2.3	0.8	-2.3	0.9	20.2	2.1
	Income Statement
			Q2		10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1	06Q4
	Revenue				61.81	56.15	50.84	43.97	57.46	81.11	73.90	30.55	145.93	138.93	134.25	54.86	245.53	245.86
	Gross Profit	0.00			37.61	33.89	30.31	25.03	32.52	46.95	41.59	23.59	82.12	66.10	63.71	38.82	109.49	112.48
	Gross Margin%				60.8%	60.4%	59.6%	56.9%	56.6%	57.9%	56.3%	77.2%	56.3%	47.6%	47.5%	70.8%	44.6%	44.6%
	SGA	0	13		12.402	13	14.81	17.06	17.87	19.17	22.66	16.06	20.01	22.94	22.3	18.72	27.48	29.27
	SGA%				20.1%	23.2%	29.1%	38.8%	31.1%	23.6%	30.7%	52.6%	13.7%	16.5%	16.6%	34.1%	11.2%	11.2%
	DA				0.396	0.43	0.69	1.34	0.52	1.38	0.7	-3	4.57	4.57	4.61	5.83	6.24	7.52
	Research/Others				13.245	12.57	12.45	12.76	13.56	15.07	10.33	-4.79	37.83	42.38	42.51	17.20	71.44	70.45
	Research%		#####		21.4%	22.4%	24.5%	29.0%	23.6%	18.6%	14.0%	-15.7%	25.9%	30.5%	31.7%	31.4%	29.1%	29.1%
	Unusual Expense					11	1.06	2.02	-2.28	3.05	8.46	3.1	4.35	93	1.14	159.47	2.9	-20.5
	Total Expenses		######			37.00	29.01	33.18	29.67	38.67	42.15	11.37	66.76	162.89	70.56	201.22	108.06	86.74
	EBITDA				11.96	8.32	3.05	-4.79	1.09	12.71	8.60	12.32	24.28	0.78	-1.10	2.90	10.57	12.76
	EBIT	0	######		11.22	-3.11	1.3	-8.15	2.85	8.28	-0.56	12.22	15.36	-96.79	-6.85	-162.4	1.43	25.74
	EBIT%				18.2%	-5.5%	2.6%	-18.5%	5.0%	10.2%	-0.8%	40.0%	10.5%	-69.7%	-5.1%	-296.0%	0.6%	10.5%
	Interet Expense					-5.51	-5.03	-5.28	-5.32	-5.98	-5.89	-6.48	-9.45	-9.2	-9.19	-9.35	-13.04	-8.85
	Int/Invest Income					NA	NA	NA	NA	NA	NA	NA	2.77	4.16	3.15	14.15	8.43	5.27
	Int Income(Expense)					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Others,Net					1.57	3.57	1.82	-1.93	-2.46	3	-1.65	-8.12	5.61	0.5	0.21	-0.07	-42.84
	Total Other Inc(Exp)		-3.94		-2.299	-3.94	-1.46	-3.46	-7.25	-8.44	-2.89	-8.13	-14.8	0.57	22.3
	Income Before Tax		######		8.921	-7.05	-0.17	-11.61	-4.4	-0.16	-3.46	1.32	0.57	-96.22	-12.39	-157.38	-3.25	-20.69
	Tax				0.224	0.05	0.18	0.17	0.47	0.49	0.09	-0.59	0.86	1.38	0.53	0.75	0.47	0.41
	Tax Rate		-1%		3%	-1%	-106%	-1%	-11%	-306%	-3%	-45%	151%	-1%	2230%
	Income After Tax		#DIV/0!		8.697	-7.11	-0.35	-11.78	-4.87	-0.65	-3.55	1.91	-0.29	-97.6	-12.92	-158.13	-3.72	-21.1
	Net Income B4 Extra. Items					-7.75	-0.83	-12.62	-5.72	-1.46	-3.5	1.7	3.48	-90.62	-12.74	-118.81	0.98	-21.1
	Total Adj  to Net Income					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Diluted Net Income		######		0.14	23.46	2.73	-13.76	-17.69	0.92	-149.87	-142	-9.22	-234.76	-35.23	-133.45	0.98	-21.1
	Profit Margin%				0.2%	41.8%	5.4%	-31.3%	-30.8%	1.1%	-202.8%	-464.8%	-6.3%	-169.0%	2230.0%
	Dil EPS Ex. Extro Items		######			-0.15	-0.02	-0.25	-0.12	-0.03	-0.07	0.03	0.07	-1.85	-0.26	-2.44	0.02	-0.44
	Dil EPS Inc. Extror Items					0.47	0.05	-0.28	-0.36	0.02	-3.03	-2.86	-0.19	-4.78	-0.72	-2.74	0.02	-0.44
	Total Special Itmes					11	1.06	2.02	-2.28	3.05	8.46	3.1	4.35	93	1.14	159.47	2.9	-20.5
	Normalized Income B4 Tax					3.95	0.89	-9.59	-6.68	2.89	5	4.42	4.92	-3.22	-11.25	2.09	-0.35	-41.18
	Diluted Normalized EPS					-0.01	0	-0.23	-0.14	0.01	0.04	0.11	0.13	-0.61	-0.24	-0.31	0.06	-0.71
	Total Shares Outstandings					56.92	49.91	49.78	49.67	49.6	49.51	49.36	49.24	49.24
	PE Diluted EPS					-0.54	-0.42	-0.47	-0.19	0.00	-1.82	-2.01	-4.48	-4.53	-3.12
	PE Normalized EPS					-0.38	-0.36	-0.32	0.02	0.29	-0.33	-0.61	-1.03	-1.10	-1.20
	OCF/NI					0.33	1.75	-0.10	0.31	-5.36	0.10	0.05	-0.95	-0.03
	FCF/NI					0.33	1.67	-0.09	0.32	-7.23	0.11	0.06	-0.77	0.00
	Balance Sheet
	Cash and ST Investments					125.39	123.39	110.27	110.33	105.88	134.63	164.11	232.14	234.15
	Accounts Receivables, Net					30.11	40.59	37.17	40.51	49	78.5	73.08	71.73	80.86
	Total Inventory					9.22	8.35	18.04	26.01	19.37	36.71	55.39	60.9	42.01
	Other Current Assets, Total					34.65	65.73	219.73	61.38	94.47	178.19	37.05	32.72	277.38
	Total Current Assets					199.36	238.07	18.45	238.24	268.72	428.03	329.63	397.48	634.39
	PPE, Net					15.3	12.07	111.36	21.33	17.41	24.75	52.65	58.22	46.68
	Goodwill, Net					109.91	110.09	7.03	111.36	110.41	105.38	286.04	405.74	214.63
	Intangibles, Net					5.56	6.31	NA	9.91	10.61	11.62	18.22	21.53	24.6
	Long Term Investments					NA	NA	54.24	NA	NA	NA	NA	NA	NA
	Other Long Term Assets, Total					20.73	33.45	36.4	39.01	39.25	54.88	62.05	66.63	65.67
	Other Assets, Total					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Total Non-Current Assets					151.5	161.92	209.03	181.61	177.68	196.63	418.96	552.12	351.58
	Total Assets					350.85	400	392.96	419.85	446.4	624.66	748.58	949.61	985.97
	Total Short Term Debt
	Total Current Liabilities					157.31	102.13	94.26	109.43	153.1	222.04	215.58	277.09	316.03
	Total Long Term Debt					250	391.4	391.4	391.4	373.69	471.4	471.4	470.1	467
	Other Liabilities, Total					62.09	68.46	72.28	71.99	56.35	63.76	59.67	62.39	56.42
	Total Non-Current Liabilities					312.09	459.86	463.68	463.39	430.04	535.16	531.07	532.49	523.42
	Total Liabilities					469.4	561.99	557.94	572.82	583.14	757.2	746.65	809.58	839.45
	Total Equity					-118.55	-161.99	-164.98	-152.96	-136.73	-132.53	1.93	140.03	146.51
	Cash Flow
	Depreciation/Depletion					1.6	1.94	2.01	2.65	2.53	5.24	5.83	5.71	6.65
	Amortization					0.44	0.71	2.88	3.37	4.45	3.84	3.07	4.78	4.78
	Non-Cash Items					-24.36	-2.46	3.28	-5.08	2.57	151.55	133.93	13.57	188.88
	Change in Working Capital					6.58	1.8	6.94	11.45	-15.29	-26.18	-2.06	-11.69	40.31
	Cash from Operating Activities					7.79	4.77	1.37	-5.46	-4.93	-15.45	-6.71	8.75	6.1
	CAPEX					-0.13	-0.21	-0.17	-0.18	-1.72	-0.55	-2.07	-1.61	-7.19
	Other Investing CF Items, Total					58.05	7.77	1.38	18.9	90.28	-20.62	0.57	76.85	76.85
	Cash from Investing Activities					57.92	7.56	1.21	18.71	88.56	-21.18	-1.5	-2.37	69.66
	Financing Cash Flow Items					-0.08	-0.23	0.73	-0.91	1.73	2.52	-6.74	0	0
	Cash from Financing Activities					-63.73	0.79	-2.64	-8.81	-113.83	8.6	-59.81	-9.84	1.68
	FCF					7.66	4.56	1.2	-5.64	-6.65	-16	-8.78	7.14	-1.09
	Net Change in Cash					1.99	13.12	-0.06	4.44	-30.2	-28.03	-68.03	-3.46	77.44
	SGA Growth%				-30.6	-32.2	-34.6	6.2	-10.7	-16.4	1.6	-14.2	-27.2	-21.6