Maravai LifeSciences Holdings, Inc. (MRVI)
NASDAQ: MRVI · Real-Time Price · USD
2.120
+0.140 (7.07%)
At close: May 12, 2025, 4:00 PM
2.120
0.00 (0.01%)
After-hours: May 12, 2025, 7:58 PM EDT
MRVI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 241.86 | 259.19 | 288.95 | 883 | 799.24 | 284.1 | Upgrade
|
| Revenue Growth (YoY) | -11.76% | -10.30% | -67.28% | 10.48% | 181.32% | 98.48% | Upgrade
|
| Cost of Revenue | 151.67 | 150.88 | 148.74 | 168.96 | 140.56 | 79.65 | Upgrade
|
| Gross Profit | 90.19 | 108.31 | 140.2 | 714.04 | 658.68 | 204.45 | Upgrade
|
| Selling, General & Admin | 160.45 | 161.77 | 147.29 | 125.76 | 100.06 | 94.25 | Upgrade
|
| Research & Development | 19.08 | 19.22 | 17.28 | 18.37 | 15.22 | 6.42 | Upgrade
|
| Operating Expenses | 179.53 | 180.99 | 164.57 | 144.13 | 115.28 | 100.67 | Upgrade
|
| Operating Income | -89.34 | -72.68 | -24.37 | 569.92 | 543.4 | 103.78 | Upgrade
|
| Interest Expense | -43.61 | -47.7 | -45.89 | -20.41 | -30.26 | -30.74 | Upgrade
|
| Interest & Investment Income | 23.42 | 27.4 | 27.73 | 2.34 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -2.46 | -2.38 | 667.55 | -4.46 | 6.38 | 0.13 | Upgrade
|
| EBT Excluding Unusual Items | -112 | -95.36 | 625.02 | 547.38 | 519.52 | 73.17 | Upgrade
|
| Merger & Restructuring Charges | 0 | 1.21 | -10.57 | -3.5 | - | - | Upgrade
|
| Impairment of Goodwill | -178.59 | -166.15 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 11.25 | 19 | Upgrade
|
| Other Unusual Items | -1.18 | -1.18 | 3.29 | 7.59 | - | -7.59 | Upgrade
|
| Pretax Income | -291.76 | -261.48 | 617.74 | 551.47 | 530.77 | 81.7 | Upgrade
|
| Income Tax Expense | -1.97 | -1.86 | 756.11 | 60.81 | 61.52 | 2.88 | Upgrade
|
| Earnings From Continuing Operations | -289.8 | -259.62 | -138.38 | 490.66 | 469.25 | 78.82 | Upgrade
|
| Minority Interest in Earnings | 127.08 | 114.78 | 19.35 | -270.46 | -287.21 | 10.16 | Upgrade
|
| Net Income | -162.71 | -144.85 | -119.03 | 220.21 | 182.04 | 88.97 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | - | 12.08 | Upgrade
|
| Net Income to Common | -162.71 | -144.85 | -119.03 | 220.21 | 182.04 | 76.89 | Upgrade
|
| Net Income Growth | - | - | - | 20.97% | 104.60% | - | Upgrade
|
| Shares Outstanding (Basic) | 141 | 138 | 132 | 132 | 115 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 141 | 138 | 132 | 255 | 258 | 29 | Upgrade
|
| Shares Change (YoY) | 6.52% | 4.54% | -48.33% | -0.96% | 791.80% | -88.61% | Upgrade
|
| EPS (Basic) | -1.16 | -1.05 | -0.90 | 1.67 | 1.59 | 7.43 | Upgrade
|
| EPS (Diluted) | -1.16 | -1.05 | -0.90 | 1.67 | 1.56 | 2.36 | Upgrade
|
| EPS Growth | - | - | - | 6.97% | -33.73% | - | Upgrade
|
| Free Cash Flow | - | -22.19 | 60.67 | 518.89 | 353.72 | 126.78 | Upgrade
|
| Free Cash Flow Per Share | - | -0.16 | 0.46 | 2.03 | 1.37 | 4.39 | Upgrade
|
| Gross Margin | 37.29% | 41.79% | 48.52% | 80.87% | 82.41% | 71.96% | Upgrade
|
| Operating Margin | -36.94% | -28.04% | -8.43% | 64.54% | 67.99% | 36.53% | Upgrade
|
| Profit Margin | -67.28% | -55.88% | -41.19% | 24.94% | 22.78% | 27.06% | Upgrade
|
| Free Cash Flow Margin | - | -8.56% | 21.00% | 58.76% | 44.26% | 44.63% | Upgrade
|
| EBITDA | -40.51 | -24.3 | 15.89 | 601.75 | 568.15 | 129.62 | Upgrade
|
| EBITDA Margin | -16.75% | -9.38% | 5.50% | 68.15% | 71.09% | 45.62% | Upgrade
|
| D&A For EBITDA | 48.82 | 48.38 | 40.25 | 31.84 | 24.75 | 25.84 | Upgrade
|
| EBIT | -89.34 | -72.68 | -24.37 | 569.92 | 543.4 | 103.78 | Upgrade
|
| EBIT Margin | -36.94% | -28.04% | -8.43% | 64.54% | 67.99% | 36.53% | Upgrade
|
| Effective Tax Rate | - | - | 122.40% | 11.03% | 11.59% | 3.52% | Upgrade
|
| Advertising Expenses | - | 3.5 | 2.9 | 2.5 | 1.3 | 1.2 | Upgrade
|
Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.