Watchlists Ideas ProPicks AI Screener Data Explorer Charts Saved Work

Marvell Technology Inc

NASDAQGS:MRVL

United States / Information Technology / Semiconductors & Semiconductor Equipment

Overview

5Y Historical Financials

Stock Price

61.57 USD


Key Metrics	Latest
Total Revenue	5.767 B
Adjusted EBITDA	1.348 B
EBITDA Margin	23.4%
Net Profit Margin	-6.2%
Total Assets	20.204 B
Total Debt	4.343 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Jan-21	Jan-22	Jan-23	Feb-24	Feb-25	12 Months	Feb-24	Feb-25

Revenue	2,968.90	4,462.40	5,919.60	5,507.70	5,767.30	5,767.30	5,507.70	5,767.30
% Growth		0.50	0.33	(0.07)	0.05			0.05

Adjusted EBITDA	616.80	1,186.20	1,790.60	961.10	1,348.40	1,348.40	961.10	1,348.40
% Margin	0.21	0.27	0.30	0.17	0.23	0.23	0.17	0.23

Adjusted EBIT	(24.70)	(59.10)	398.30	(436.60)	(8.50)	(8.50)	(436.60)	(8.50)
% Margin	(0.01)	(0.01)	0.07	(0.08)	(0.00)	(0.00)	(0.08)	(0.00)

Adjusted Net Income	(104.36)	(207.44)	(44.88)	(836.39)	(358.27)	(358.27)	(836.39)	(358.27)
% Margin	(0.04)	(0.05)	(0.01)	(0.15)	(0.06)	(0.06)	(0.15)	(0.06)

Adjusted Basic EPS	(0.16)	(0.26)	(0.05)	(0.97)	(0.41)	(0.41)	(0.97)	(0.41)

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Jan-21	Jan-22	Jan-23	Feb-24	Feb-25	Feb-25	Feb-24	Feb-25
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	2,969	4,462	5,920	5,508	5,767	5,767	5,508	5,767
% Growth	NA	50.3%	32.7%	-7.0%	4.7%			4.7%

Cost of Revenue	(1,454)	(2,205)	(2,893)	(3,214)	(3,027)	(3,027)	(3,214)	(3,027)
Gross Profit	1,515	2,258	3,026	2,294	2,740	2,740	2,294	2,740
% Revenue	51.0%	50.6%	51.1%	41.6%	47.5%	47.5%	41.6%	47.5%

Research and Development	(1,073)	(1,424)	(1,784)	(1,896)	(1,950)	(1,950)	(1,896)	(1,950)
Selling and Marketing	(1)	0	0	0	0	0	0	0
General and Admin	(467)	(893)	(844)	(834)	(798)	(798)	(834)	(798)
Other Inc / (Exp)	(231)	(286)	(160)	(131)	(712)	(712)	(131)	(712)
Total Operating Exp	(1,771)	(2,603)	(2,788)	(2,861)	(3,460)	(3,460)	(2,861)	(3,460)

Operating Income	(256)	(345)	238	(568)	(720)	(720)	(568)	(720)
% Revenue	-8.6%	-7.7%	4.0%	-10.3%	-12.5%	-12.5%	-10.3%	-12.5%

Interest Expense	(67)	(139)	(153)	(191)	(174)	(174)	(191)	(174)
Pre-tax Income	(322)	(484)	85	(759)	(895)	(895)	(759)	(895)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	45	63	(249)	(175)	10	10	(175)	10
Net Income to Company	(277)	(421)	(164)	(933)	(885)	(885)	(933)	(885)
% Margin	-9.3%	-9.4%	-2.8%	-16.9%	-15.3%	-15.3%	-16.9%	-15.3%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(277)	(421)	(164)	(933)	(885)	(885)	(933)	(885)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(277)	(421)	(164)	(933)	(885)	(885)	(933)	(885)
% Margin	-9.3%	-9.4%	-2.8%	-16.9%	-15.3%	-15.3%	-16.9%	-15.3%

As Reported
Basic EPS (Continuing Ops)	(0.41)	(0.53)	(0.19)	(1.08)	(1.02)	(1.02)	(1.08)	(1.02)
Diluted EPS (Continuing Ops)	(0.41)	(0.53)	(0.19)	(1.08)	(1.02)	(1.02)	(1.08)	(1.02)

WA Basic Shares Out.	668.80	796.90	851.40	861.30	865.50	865.50	861.30	865.50
WA Diluted Shares Out.	668.80	796.90	851.40	861.30	865.50	865.50	861.30	865.50

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(322)	(484)	85	(759)	(895)	(895)	(759)	(895)
Addback: Net Interest Expense	67	139	153	191	174	174	191	174
Addback: Other Non Operating Expenses, Total	(3)	(3)	0	0	0	0	0	0
Addback: Depreciation & Amortization	642	1,245	1,392	1,398	1,357	1,357	1,398	1,357
Addback: Restructuring Charges	180	32	22	131	712	712	131	712
Addback: Merger / Acquisition Expenses	17	257	39	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	36	0	100	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	617	1,186	1,791	961	1,348	1,348	961	1,348
% Margin	20.8%	26.6%	30.2%	17.5%	23.4%	23.4%	17.5%	23.4%

Adjusted EBIT	(25)	(59)	398	(437)	(9)	(9)	(437)	(9)
% Margin	-0.8%	-1.3%	6.7%	-7.9%	-0.1%	-0.1%	-7.9%	-0.1%

Adjusted Net Income Reconciliation
Net Income to Company	(277)	(421)	(164)	(933)	(885)	(885)	(933)	(885)
Addback: Unusual Items	234	289	160	131	712	712	131	712
Less: Tax Benefit of Unusual Items (26%)	(61)	(75)	(42)	(34)	(185)	(185)	(34)	(185)
Adjusted Net Income	(104)	(207)	(45)	(836)	(358)	(358)	(836)	(358)
% Margin	-3.5%	-4.6%	-0.8%	-15.2%	-6.2%	-6.2%	-15.2%	-6.2%

Loading Error

Marvell Technology Inc

NASDAQGS:MRVL

United States / Information Technology / Semiconductors & Semiconductor Equipment

5Y Historical Financials