Financhill
Sell
28

MRVL Quote, Financials, Valuation and Earnings

Last price:
$68.79
Seasonality move :
9.76%
Day range:
$68.63 - $71.33
52-week range:
$53.19 - $127.48
Dividend yield:
0.34%
P/E ratio:
--
P/S ratio:
10.48x
P/B ratio:
4.50x
Volume:
20.6M
Avg. volume:
19M
1-year change:
-2.68%
Market cap:
$60.4B
Revenue:
$5.8B
EPS (TTM):
-$1.02
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3B $4.5B $5.9B $5.5B $5.8B
Revenue Growth (YoY) 9.99% 50.31% 32.66% -6.96% 4.71%
 
Cost of Revenues $1.5B $2.4B $2.9B $3.2B $3.4B
Gross Profit $1.5B $2.1B $3B $2.3B $2.4B
Gross Profit Margin 50.13% 46.26% 50.47% 41.64% 41.31%
 
R&D Expenses $1.1B $1.4B $1.8B $1.9B $2B
Selling, General & Admin $467.2M $955.3M $843.6M $834M $798.2M
Other Inc / (Exp) -$203.9M -$29.7M -$121.6M -$131.1M -$353.9M
Operating Expenses $1.5B $2.4B $2.6B $2.7B $2.7B
Operating Income -$51.6M -$315.3M $359.6M -$436.6M -$366.4M
 
Net Interest Expenses $66.7M $138.5M $152.9M $191M $174.4M
EBT. Incl. Unusual Items -$322.2M -$483.5M $85.1M -$758.7M -$894.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$44.9M -$62.5M $248.6M $174.7M -$9.7M
Net Income to Company -$277.3M -$421M -$163.5M -$933.4M -$885M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$277.3M -$421M -$163.5M -$933.4M -$885M
 
Basic EPS (Cont. Ops) -$0.41 -$0.53 -$0.19 -$1.08 -$1.02
Diluted EPS (Cont. Ops) -$0.41 -$0.53 -$0.19 -$1.08 -$1.02
Weighted Average Basic Share $668.8M $796.9M $851.4M $861.3M $865.5M
Weighted Average Diluted Share $668.8M $796.9M $851.4M $861.3M $865.5M
 
EBITDA $388.6M $901.1M $1.6B $850.7M $651.6M
EBIT -$252.9M -$344.2M $255.7M -$547M -$705.3M
 
Revenue (Reported) $3B $4.5B $5.9B $5.5B $5.8B
Operating Income (Reported) -$51.6M -$315.3M $359.6M -$436.6M -$366.4M
Operating Income (Adjusted) -$252.9M -$344.2M $255.7M -$547M -$705.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $797.8M $1.3B $1.4B $1.4B $1.8B
Revenue Growth (YoY) 11.17% 68.33% 5.62% 0.56% 27.4%
 
Cost of Revenues $376.7M $656.6M $745.2M $762.4M $900M
Gross Profit $421.1M $686.4M $673.3M $664.1M $917.4M
Gross Profit Margin 52.78% 51.11% 47.47% 46.56% 50.48%
 
R&D Expenses $260.3M $399.2M $443.1M $459.6M $499M
Selling, General & Admin $116.9M $251.2M $203.4M $212M $195.7M
Other Inc / (Exp) -$46.3M $900K -$15.6M -$25.8M $12.5M
Operating Expenses $377.2M $650.4M $646.5M $671.6M $694.7M
Operating Income $43.9M $36M $26.8M -$7.5M $222.7M
 
Net Interest Expenses $20.4M $34.8M $34.4M $54M $35.4M
EBT. Incl. Unusual Items -$22.9M $2.1M -$23.2M -$87.3M $199.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39.4M -$4.1M -$7.8M $305.4M -$400K
Net Income to Company $16.5M $6.2M -$15.4M -$392.7M $200.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.5M $6.2M -$15.4M -$392.7M $200.2M
 
Basic EPS (Cont. Ops) $0.02 $0.01 -$0.02 -$0.45 $0.23
Diluted EPS (Cont. Ops) $0.02 $0.01 -$0.02 -$0.45 $0.23
Weighted Average Basic Share $673.6M $844.6M $854.1M $864.9M $865.5M
Weighted Average Diluted Share $673.6M $844.6M $854.1M $864.9M $865.5M
 
EBITDA $155.5M $408.2M $377.2M $325.4M $570.7M
EBIT -$2.1M $37.1M $26.1M -$34.7M $244.8M
 
Revenue (Reported) $797.8M $1.3B $1.4B $1.4B $1.8B
Operating Income (Reported) $43.9M $36M $26.8M -$7.5M $222.7M
Operating Income (Adjusted) -$2.1M $37.1M $26.1M -$34.7M $244.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3B $4.5B $5.9B $5.5B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2.4B $2.9B $3.2B $3.4B
Gross Profit $1.5B $2.1B $3B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.4B $1.8B $1.9B $2B
Selling, General & Admin $467.2M $955.3M $858.6M $834M $798.2M
Other Inc / (Exp) -$203.9M -$29.7M -$106.6M -$131.1M -$353.9M
Operating Expenses $1.5B $2.4B $2.6B $2.7B $2.7B
Operating Income -$51.6M -$315.3M $344.6M -$436.6M -$366.4M
 
Net Interest Expenses $66.7M $138.5M $152.9M $191M $174.4M
EBT. Incl. Unusual Items -$322.2M -$483.5M $85.1M -$758.7M -$894.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$44.9M -$62.5M $248.6M $174.7M -$9.7M
Net Income to Company -$277.3M -$421M -$163.5M -$933.4M -$885M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$277.3M -$421M -$163.5M -$933.4M -$885M
 
Basic EPS (Cont. Ops) -$0.42 -$0.54 -$0.19 -$1.08 -$1.02
Diluted EPS (Cont. Ops) -$0.42 -$0.54 -$0.19 -$1.08 -$1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $388.6M $901.1M $1.6B $850.7M $652.1M
EBIT -$252.9M -$344.2M $255.7M -$547M -$704.8M
 
Revenue (Reported) $3B $4.5B $5.9B $5.5B $5.8B
Operating Income (Reported) -$51.6M -$315.3M $344.6M -$436.6M -$366.4M
Operating Income (Adjusted) -$252.9M -$344.2M $255.7M -$547M -$704.8M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $4.5B $5.9B $5.5B $5.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.9B $3.2B $3.4B --
Gross Profit $2.1B $3B $2.3B $2.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.8B $1.9B $2B --
Selling, General & Admin $955.3M $858.6M $834M $798.2M --
Other Inc / (Exp) -$29.7M -$106.6M -$131.1M -$353.9M --
Operating Expenses $2.4B $2.6B $2.7B $2.7B --
Operating Income -$315.3M $344.6M -$436.6M -$366.4M --
 
Net Interest Expenses $138.5M $152.9M $191M $174.4M --
EBT. Incl. Unusual Items -$483.5M $85.1M -$758.7M -$894.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62.5M $248.6M $174.7M -$9.7M --
Net Income to Company -$421M -$163.5M -$933.4M -$885M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$421M -$163.5M -$933.4M -$885M --
 
Basic EPS (Cont. Ops) -$0.54 -$0.19 -$1.08 -$1.02 --
Diluted EPS (Cont. Ops) -$0.54 -$0.19 -$1.08 -$1.02 --
Weighted Average Basic Share $3.2B $3.4B $3.4B $3.5B --
Weighted Average Diluted Share $3.2B $3.4B $3.4B $3.5B --
 
EBITDA $901.1M $1.6B $850.7M $652.1M --
EBIT -$344.2M $255.7M -$547M -$704.8M --
 
Revenue (Reported) $4.5B $5.9B $5.5B $5.8B --
Operating Income (Reported) -$315.3M $344.6M -$436.6M -$366.4M --
Operating Income (Adjusted) -$344.2M $255.7M -$547M -$704.8M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $748.5M $613.5M $911M $950.8M $948.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536.7M $1B $1.2B $1.1B $1B
Inventory $268.2M $720.3M $1.1B $864.4M $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $63.8M $111M $109.6M $125.9M $113.9M
Total Current Assets $1.6B $2.5B $3.3B $3.1B $3.1B
 
Property Plant And Equipment $427.5M $604.8M $788.7M $959.6M $1B
Long-Term Investments $7.6M $30.7M $36.1M $45.8M $48.2M
Goodwill $5.3B $11.5B $11.6B $11.6B $11.6B
Other Intangibles $2.5B $6.6B $5.5B $4.4B $3.1B
Other Long-Term Assets $58.6M $61M $58.3M $56.8M $74.8M
Total Assets $10.8B $22.1B $22.5B $21.2B $20.2B
 
Accounts Payable $252.4M $461.5M $465.8M $411.3M $622.2M
Accrued Expenses $297.4M $442.4M $762.6M $834.3M $817.2M
Current Portion Of Long-Term Debt $199.6M $63.2M $584.4M $107.3M $129.5M
Current Portion Of Capital Lease Obligations $32.5M $38.2M $43.8M $39.4M $48.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.4B $2.4B $1.8B $2B
 
Long-Term Debt $993.2M $4.5B $3.9B $4.1B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $6.4B $6.9B $6.4B $6.8B
 
Common Stock $1.4M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -- -- $1.1M $400K
Common Equity $8.4B $15.7B $15.6B $14.8B $13.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.4B $15.7B $15.6B $14.8B $13.4B
 
Total Liabilities and Equity $10.8B $22.1B $22.5B $21.2B $20.2B
Cash and Short Terms $748.5M $613.5M $911M $950.8M $948.3M
Total Debt $1.2B $4.5B $4.5B $4.2B $4.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $748.5M $613.5M $911M $950.8M $948.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $536.7M $1B $1.2B $1.1B $1B
Inventory $268.2M $720.3M $1.1B $864.4M $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $63.8M $111M $109.6M $125.9M $113.9M
Total Current Assets $1.6B $2.5B $3.3B $3.1B $3.1B
 
Property Plant And Equipment $427.5M $604.8M $788.7M $959.6M $1B
Long-Term Investments $7.6M $30.7M $36.1M $45.8M $48.2M
Goodwill $5.3B $11.5B $11.6B $11.6B $11.6B
Other Intangibles $2.5B $6.6B $5.5B $4.4B $3.1B
Other Long-Term Assets $58.6M $61M $58.3M $56.8M $74.8M
Total Assets $10.8B $22.1B $22.5B $21.2B $20.2B
 
Accounts Payable $252.4M $461.5M $465.8M $411.3M $622.2M
Accrued Expenses $297.4M $442.4M $762.6M $834.3M $817.2M
Current Portion Of Long-Term Debt $199.6M $63.2M $584.4M $107.3M $129.5M
Current Portion Of Capital Lease Obligations $32.5M $38.2M $43.8M $39.4M $48.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.4B $2.4B $1.8B $2B
 
Long-Term Debt $993.2M $4.5B $3.9B $4.1B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $6.4B $6.9B $6.4B $6.8B
 
Common Stock $1.4M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -- -- -- $1.1M $400K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.4B $15.7B $15.6B $14.8B $13.4B
 
Total Liabilities and Equity $10.8B $22.1B $22.5B $21.2B $20.2B
Cash and Short Terms $748.5M $613.5M $911M $950.8M $948.3M
Total Debt $1.2B $4.5B $4.5B $4.2B $4.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$277.3M -$421M -$163.5M -$933.4M -$885M
Depreciation & Amoritzation $641.5M $1.2B $1.4B $1.4B $1.4B
Stock-Based Compensation $241.5M $460.7M $552.4M $609.8M $597.4M
Change in Accounts Receivable -$44.3M -$409M -$142.7M $70.6M $93.2M
Change in Inventories $29.9M -$291.9M -$385.9M $201.9M -$230M
Cash From Operations $817.3M $819.3M $1.3B $1.4B $1.7B
 
Capital Expenditures $119.5M $186.9M $217.3M $350.2M $291.6M
Cash Acquisitions -- -$3.6B -$112.3M -- -$10.4M
Cash From Investing -$119.6M -$3.7B -$328.4M -$350.5M -$300.7M
 
Dividends Paid (Ex Special Dividend) -$160.6M -$191M -$204.4M -$206.8M -$207.5M
Special Dividend Paid
Long-Term Debt Issued -- $3.9B $200M $1.3B --
Long-Term Debt Repaid -$250M -$708M -$265.6M -$1.6B -$109.4M
Repurchase of Common Stock -$25.2M -- -$115M -$150M -$725M
Other Financing Activities -$247.6M -$290.8M -$369.2M -$395.4M -$428.7M
Cash From Financing -$596.8M $2.8B -$662.9M -$980.2M -$1.4B
 
Beginning Cash (CF) $647.6M $748.5M $613.5M $911M $950.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.9M -$135M $297.5M $39.8M -$2.5M
Ending Cash (CF) $748.5M $613.5M $911M $950.8M $948.3M
 
Levered Free Cash Flow $697.8M $632.4M $1.1B $1B $1.4B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $16.5M $6.2M -$15.4M -$392.7M $200.2M
Depreciation & Amoritzation $157.6M $371.1M $351.1M $360.1M $325.9M
Stock-Based Compensation $59.4M $134.8M $130.7M $155.3M $147.6M
Change in Accounts Receivable -$46.4M -$67.6M $198.8M $93M -$30.5M
Change in Inventories $83K -$91.3M -$122.5M $78.8M -$169.8M
Cash From Operations $158.3M $346.2M $351.5M $546.6M $514M
 
Capital Expenditures $22.8M $47.2M $56M $81.6M $70.7M
Cash Acquisitions -- -$15.2M -$9.3M $5.5M --
Cash From Investing -$23.1M -$63M -$64.2M -$76.2M -$70.3M
 
Dividends Paid (Ex Special Dividend) -$40.5M -$50.7M -$51.3M -$51.9M -$51.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $90M -- -- --
Long-Term Debt Repaid -$150M -$100.9M -$21.8M -$21.9M -$32.8M
Repurchase of Common Stock $2K -- -- -$100M -$200M
Other Financing Activities -$64.4M -$173.3M -$65.4M -$109.5M -$114M
Cash From Financing -$218.7M -$193.2M -$99.7M -$245.2M -$363.5M
 
Beginning Cash (CF) $832M $523.5M $723.4M $725.6M $868.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$83.5M $90M $187.6M $225.2M $80.2M
Ending Cash (CF) $748.5M $613.5M $911M $950.8M $948.3M
 
Levered Free Cash Flow $135.5M $299M $295.5M $465M $443.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$277.3M -$421M -$163.5M -$933.4M -$885M
Depreciation & Amoritzation $641.5M $1.2B $1.4B $1.4B $1.4B
Stock-Based Compensation $241.5M $460.7M $552.4M $609.8M $597.4M
Change in Accounts Receivable -$44.3M -$409M -$142.7M $70.6M $93.2M
Change in Inventories $29.9M -$291.9M -$385.9M $201.9M -$230M
Cash From Operations $817.3M $819.3M $1.3B $1.4B $1.7B
 
Capital Expenditures $119.5M $186.9M $217.3M $350.2M $291.6M
Cash Acquisitions -- -$3.6B -$112.3M -- -$10.4M
Cash From Investing -$119.6M -$3.7B -$328.4M -$350.5M -$300.7M
 
Dividends Paid (Ex Special Dividend) -$160.6M -$191M -$204.4M -$206.8M -$207.5M
Special Dividend Paid
Long-Term Debt Issued -- $3.9B $200M $1.3B --
Long-Term Debt Repaid -$250M -$708M -$265.6M -$1.6B -$109.4M
Repurchase of Common Stock -$25.2M -- -$115M -$150M -$725M
Other Financing Activities -$247.6M -$290.8M -$369.2M -$395.4M -$428.7M
Cash From Financing -$596.8M $2.8B -$662.9M -$980.2M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.9M -$135M $297.5M $39.8M -$2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $697.8M $632.4M $1.1B $1B $1.4B
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders -$421M -$163.5M -$933.4M -$885M --
Depreciation & Amoritzation $1.2B $1.4B $1.4B $1.4B --
Stock-Based Compensation $460.7M $552.4M $609.8M $597.4M --
Change in Accounts Receivable -$409M -$142.7M $70.6M $93.2M --
Change in Inventories -$291.9M -$385.9M $201.9M -$230M --
Cash From Operations $819.3M $1.3B $1.4B $1.7B --
 
Capital Expenditures $186.9M $217.3M $350.2M $291.6M --
Cash Acquisitions -$3.6B -$112.3M -- -$10.4M --
Cash From Investing -$3.7B -$328.4M -$350.5M -$300.7M --
 
Dividends Paid (Ex Special Dividend) -$191M -$204.4M -$206.8M -$207.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $200M $1.3B -- --
Long-Term Debt Repaid -$708M -$265.6M -$1.6B -$109.4M --
Repurchase of Common Stock -- -$115M -$150M -$725M --
Other Financing Activities -$290.8M -$369.2M -$395.4M -$428.7M --
Cash From Financing $2.8B -$662.9M -$980.2M -$1.4B --
 
Beginning Cash (CF) $2.4B $2.4B $3.1B $3.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$135M $297.5M $39.8M -$2.5M --
Ending Cash (CF) $2.2B $2.7B $3.1B $3.5B --
 
Levered Free Cash Flow $632.4M $1.1B $1B $1.4B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock