Free Trial

Marvell Technology (MRVL) Financials

Marvell Technology logo
$308.88 +29.18 (+10.43%)
Closing price 04:00 PM Eastern
Extended Trading
$305.23 -3.65 (-1.18%)
As of 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Marvell Technology

Annual Income Statements for Marvell Technology

This table shows Marvell Technology's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
1,584 -277 -421 -164 -933 -885 2,670
Consolidated Net Income / (Loss)
1,584 -277 -421 -164 -933 -885 2,670
Net Income / (Loss) Continuing Operations
1,584 -277 -421 -164 -933 -885 2,670
Total Pre-Tax Income
798 -322 -484 85 -759 -895 3,047
Total Operating Income
-243 -258 -348 238 -568 -720 1,323
Total Gross Profit
1,357 1,488 2,064 2,988 2,294 2,382 4,181
Total Revenue
2,699 2,969 4,462 5,920 5,508 5,767 8,195
Operating Revenue
2,699 2,969 4,462 5,920 5,508 5,767 8,195
Total Cost of Revenue
1,342 1,481 2,398 2,932 3,214 3,385 4,014
Operating Cost of Revenue
1,342 1,481 2,398 2,932 3,214 3,385 4,014
Total Operating Expenses
1,600 1,747 2,412 2,750 2,861 3,103 2,858
Selling, General & Admin Expense
- - 955 844 834 798 767
Research & Development Expense
1,080 1,073 1,424 1,784 1,896 1,950 2,075
Restructuring Charge
55 171 32 22 131 354 16
Total Other Income / (Expense), net
1,042 -64 -136 -153 -191 -174 1,724
Interest Expense
86 69 139 171 212 189 203
Other Income / (Expense), net
1,123 2.90 2.70 - 21 15 1,926
Income Tax Expense
-786 -45 -63 249 175 -9.70 377
Basic Earnings per Share
$2.38 ($0.41) ($0.53) ($0.19) ($1.08) ($1.02) $3.10
Weighted Average Basic Shares Outstanding
664.71M 668.80M 796.90M 851.40M 861.30M 865.50M 861M
Diluted Earnings per Share
$2.34 ($0.41) ($0.53) ($0.19) ($1.08) ($1.02) $3.07
Weighted Average Diluted Shares Outstanding
676.09M 668.80M 796.90M 851.40M 861.30M 865.50M 869.70M
Weighted Average Basic & Diluted Shares Outstanding
- - 847.80M 856.90M 866M 866.10M 874.30M
Cash Dividends to Common per Share
$0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24

Quarterly Income Statements for Marvell Technology

This table shows Marvell Technology's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Income / (Loss) Attributable to Common Shareholders
-164 -393 -216 -193 -676 200 178 195 1,901 396 35
Consolidated Net Income / (Loss)
-164 -393 -216 -193 -676 200 178 195 1,901 396 35
Net Income / (Loss) Continuing Operations
-164 -393 -216 -193 -676 200 178 195 1,901 396 35
Total Pre-Tax Income
-188 -87 -198 -146 -751 200 216 234 2,215 382 83
Total Operating Income
-146 -33 -152 -100 -703 235 271 290 358 404 339
Total Gross Profit
551 664 528 588 349 917 952 1,011 1,070 1,148 1,261
Total Revenue
1,419 1,427 1,161 1,273 1,516 1,817 1,895 2,006 2,075 2,219 2,418
Operating Revenue
1,419 1,427 1,161 1,273 1,516 1,817 1,895 2,006 2,075 2,219 2,418
Total Cost of Revenue
867 762 633 685 1,167 900 943 996 1,005 1,071 1,157
Operating Cost of Revenue
867 762 633 685 1,167 900 943 996 1,005 1,071 1,157
Total Operating Expenses
698 697 680 688 1,052 682 682 721 712 744 921
Selling, General & Admin Expense
213 212 200 197 205 196 186 193 190 198 258
Research & Development Expense
481 460 476 487 489 499 508 519 513 536 652
Restructuring Charge
3.40 26 4.10 4.00 358 -13 -12 8.70 9.60 9.50 11
Total Other Income / (Expense), net
-41 -54 -46 -46 -48 -35 -55 -56 1,858 -23 -256
Interest Expense
53 53 49 48 47 45 49 52 51 51 53
Other Income / (Expense), net
- - 3.30 2.60 -0.50 - -6.00 -4.50 1,909 28 -203
Income Tax Expense
-23 305 18 47 -74 -0.40 38 39 314 -15 49
Basic Earnings per Share
($0.19) ($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.21 $0.23 $2.22 $0.44 $0.04
Weighted Average Basic Shares Outstanding
862.60M 861.30M 865M 865.70M 865.70M 865.50M 864.80M 862.60M 855.80M 861M 882M
Diluted Earnings per Share
($0.19) ($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.20 $0.22 $2.20 $0.45 $0.04
Weighted Average Diluted Shares Outstanding
862.60M 861.30M 865M 865.70M 865.70M 865.50M 875.60M 870.40M 863.70M 869.70M 893.30M
Weighted Average Basic & Diluted Shares Outstanding
864.50M 866M 865.60M 866.20M 865.30M 866.10M 862.20M 862.10M 848.10M 874.30M 874.80M
Cash Dividends to Common per Share
$0.06 - $0.06 - $0.06 - $0.06 - $0.06 - $0.06

Annual Cash Flow Statements for Marvell Technology

This table details how cash moves in and out of Marvell Technology's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
65 101 -135 298 40 -2.50 1,691
Net Cash From Operating Activities
360 817 819 1,289 1,371 1,681 1,751
Net Cash From Continuing Operating Activities
360 817 819 1,289 1,371 1,681 1,751
Net Income / (Loss) Continuing Operations
1,584 -277 -421 -164 -933 -885 2,670
Consolidated Net Income / (Loss)
1,584 -277 -421 -164 -933 -885 2,670
Depreciation Expense
157 198 266 305 300 304 349
Amortization Expense
375 471 1,001 1,126 1,098 1,053 942
Non-Cash Adjustments To Reconcile Net Income
-780 397 730 621 698 1,192 -1,144
Changes in Operating Assets and Liabilities, net
-976 28 -757 -599 209 17 -1,066
Net Cash From Investing Activities
559 -120 -3,745 -328 -351 -301 2,098
Net Cash From Continuing Investing Activities
559 -120 -3,745 -328 -351 -301 2,098
Purchase of Property, Plant & Equipment
-82 -107 -169 -206 -336 -285 -354
Acquisitions
-1,076 -13 -3,573 -123 -14 -17 -4.50
Sale of Property, Plant & Equipment
- - - - 0.30 0.50 27
Divestitures
1,699 - - - 0.00 0.00 2,479
Other Investing Activities, net
-1.06 -0.10 -3.20 1.20 -0.60 0.80 -50
Net Cash From Financing Activities
-854 -597 2,791 -663 -980 -1,383 -2,158
Net Cash From Continuing Financing Activities
-854 -597 2,791 -663 -980 -1,383 -2,158
Repayment of Debt
-1,257 -252 -538 -265 -1,644 -110 -821
Repurchase of Common Equity
-364 -63 0.00 -115 -150 -725 -2,040
Payment of Dividends
-160 -161 -191 -204 -207 -208 -205
Issuance of Debt
950 0.00 3,896 200 1,295 0.00 1,199
Issuance of Common Equity
147 87 85 91 99 88 79
Other Financing Activities, net
-171 -208 -461 -370 -374 -429 -369

Quarterly Cash Flow Statements for Marvell Technology

This table details how cash moves in and out of Marvell Technology's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Change in Cash & Equivalents
302 225 -103 -39 59 80 -62 339 1,490 -76 1,205
Net Cash From Operating Activities
503 547 325 306 536 514 333 462 582 374 639
Net Cash From Continuing Operating Activities
503 547 325 306 536 514 333 462 582 374 639
Net Income / (Loss) Continuing Operations
-164 -393 -216 -193 -676 200 178 195 1,901 396 35
Consolidated Net Income / (Loss)
-164 -393 -216 -193 -676 200 178 195 1,901 396 35
Depreciation Expense
72 74 73 76 77 79 84 84 87 93 95
Amortization Expense
270 286 265 276 265 247 246 244 229 224 225
Non-Cash Adjustments To Reconcile Net Income
178 171 159 168 689 176 172 190 -1,674 167 150
Changes in Operating Assets and Liabilities, net
148 408 44 -20 182 -188 -347 -251 39 -507 134
Net Cash From Investing Activities
-55 -76 -102 -53 -76 -70 -94 -77 2,391 -122 -1,421
Net Cash From Continuing Investing Activities
-55 -76 -102 -53 -76 -70 -94 -77 2,391 -122 -1,421
Purchase of Property, Plant & Equipment
-54 -71 -92 -48 -75 -70 -119 -48 -74 -114 -156
Acquisitions
-0.30 -5.10 -0.50 -16 -0.50 -0.80 -1.10 -1.10 -1.20 -1.10 -1,271
Sale of Property, Plant & Equipment
- - 0.10 - - - 26 1.40 0.10 - 0.00
Other Investing Activities, net
0.10 -0.10 -10 11 - 0.40 -0.10 -30 -13 -6.70 5.70
Net Cash From Financing Activities
-146 -245 -326 -292 -401 -364 -301 -46 -1,483 -327 1,987
Net Cash From Continuing Financing Activities
-146 -245 -326 -292 -401 -364 -301 -46 -1,483 -327 1,987
Repayment of Debt
-1,014 -36 -22 -22 -33 -33 -33 -765 -23 - -507
Repurchase of Common Equity
-50 -100 -150 -175 -200 -200 -340 -200 -1,300 -200 -200
Payment of Dividends
-52 -52 -52 -52 -52 -52 -52 -52 -51 -51 -54
Issuance of Debt
1,045 - 0.00 - - - 200 999 - - 999
Issuance of Preferred Equity
- - - - - - 0.00 - - - 2,000
Issuance of Common Equity
0.70 38 2.30 49 0.80 35 0.60 51 0.40 27 3.30
Other Financing Activities, net
-77 -95 -104 -93 -118 -114 -77 -78 -110 -104 -254

Annual Balance Sheets for Marvell Technology

This table presents Marvell Technology's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025 2026
Period end date 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
10,765 22,109 22,522 21,229 20,205 22,285
Total Current Assets
1,617 2,493 3,281 3,063 3,120 6,461
Cash & Equivalents
748 614 911 951 948 2,639
Accounts Receivable
537 1,049 1,192 1,122 1,028 2,187
Inventories, net
268 720 1,068 864 1,030 1,388
Prepaid Expenses
64 111 110 126 114 247
Plant, Property, & Equipment, net
326 463 577 756 791 935
Total Noncurrent Assets
8,822 19,152 18,664 17,410 16,294 14,890
Goodwill
5,337 11,511 11,587 11,587 11,587 11,062
Intangible Assets
2,271 6,153 5,102 4,004 2,711 1,755
Noncurrent Deferred & Refundable Income Taxes
672 494 466 312 401 346
Other Noncurrent Operating Assets
542 994 1,509 1,507 1,595 1,727
Total Liabilities & Shareholders' Equity
10,765 22,109 22,522 21,229 20,205 22,285
Total Liabilities
2,329 6,407 6,885 6,397 6,778 7,977
Total Current Liabilities
1,077 1,389 2,387 1,814 2,027 3,221
Short-Term Debt
200 63 584 107 130 500
Accounts Payable
252 462 466 411 622 1,074
Accrued Expenses
436 623 1,092 1,033 973 1,337
Current Employee Benefit Liabilities
189 241 245 263 303 310
Total Noncurrent Liabilities
1,252 5,018 4,498 4,583 4,751 4,756
Long-Term Debt
993 4,485 3,908 4,059 3,934 3,971
Other Noncurrent Operating Liabilities
259 533 591 524 816 786
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,436 15,702 15,637 14,831 13,427 14,308
Total Preferred & Common Equity
8,436 15,702 15,637 14,831 13,427 14,308
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
8,436 15,702 15,637 14,831 13,427 14,308
Common Stock
6,332 14,211 14,514 14,847 14,536 12,953
Retained Earnings
2,103 1,491 1,124 -17 -1,109 1,356

Quarterly Balance Sheets for Marvell Technology

This table presents Marvell Technology's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 10/29/2022 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026
Total Assets
22,522 22,273 21,750 21,714 20,491 20,293 19,716 20,024 20,586 21,579 26,945
Total Current Assets
3,179 3,203 2,767 2,973 2,648 2,764 2,817 3,838 4,513 5,513 7,464
Cash & Equivalents
723 1,028 423 726 848 809 868 886 1,224 2,715 3,844
Accounts Receivable
1,391 1,001 1,209 1,215 882 1,060 998 1,144 1,452 1,546 1,872
Inventories, net
958 1,026 1,016 942 826 818 859 1,071 1,052 1,015 1,401
Prepaid Expenses
108 148 119 92 92 77 91 148 190 237 348
Plant, Property, & Equipment, net
522 636 694 702 758 782 782 775 795 855 973
Total Noncurrent Assets
18,821 18,434 18,289 18,040 17,085 16,748 16,117 15,411 15,279 15,212 18,508
Goodwill
11,579 11,587 11,587 11,587 11,587 11,587 11,587 11,062 11,062 11,062 13,884
Intangible Assets
5,373 4,832 4,560 4,290 3,739 3,463 2,958 2,451 2,207 1,978 2,562
Noncurrent Deferred & Refundable Income Taxes
452 608 701 760 327 348 407 406 410 404 320
Other Noncurrent Operating Assets
1,418 1,407 1,441 1,403 1,432 1,350 1,166 1,492 1,600 1,768 1,743
Total Liabilities & Shareholders' Equity
22,522 22,273 21,750 21,714 20,491 20,293 19,716 20,024 20,586 21,579 26,945
Total Liabilities
6,963 6,779 6,361 6,481 6,012 6,089 6,343 6,711 7,165 7,522 8,729
Total Current Liabilities
2,420 3,061 2,685 1,880 1,468 1,547 1,764 2,941 2,399 2,737 2,277
Short-Term Debt
584 1,518 1,019 96 118 129 129 1,255 499 500 0.00
Accounts Payable
476 388 413 419 321 453 538 563 611 634 710
Accrued Expenses
1,112 971 1,069 1,119 861 764 825 940 1,079 1,351 1,336
Current Employee Benefit Liabilities
248 185 185 245 168 200 271 184 211 252 232
Total Noncurrent Liabilities
4,543 3,718 3,675 4,601 4,545 4,542 4,579 3,770 4,765 4,786 6,452
Long-Term Debt
3,928 3,155 3,135 4,090 4,028 3,997 3,966 2,977 3,968 3,969 4,961
Other Noncurrent Operating Liabilities
615 563 541 512 517 546 614 792 797 816 1,491
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
15,559 15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216
Total Preferred & Common Equity
15,559 15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216
Preferred Stock
- - - - - - - - - - 0.00
Total Common Equity
15,559 15,494 15,390 15,233 14,479 14,205 13,373 13,313 13,422 14,057 18,216
Common Stock
14,370 14,592 14,747 14,807 14,762 14,735 14,631 14,296 14,261 13,046 16,879
Retained Earnings
1,190 903 644 428 -284 -529 -1,258 -983 -840 1,011 1,337

Annual Metrics And Ratios for Marvell Technology

This table displays calculated financial ratios and metrics derived from Marvell Technology's official financial filings.

Metric 2020 2021 2022 2023 2024 2025 2026
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - 848,100,000.00
DEI Adjusted Shares Outstanding
- - - - - - 848,100,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 3.15
Growth Metrics
- - - - - - -
Profitability Metrics
- - - - - - -
Net Operating Profit after Tax (NOPAT)
-483 -181 -243 -457 -397 -504 1,159
Return On Investment Capital (ROIC_SIMPLE)
- - - -2.27% -2.09% -2.88% 6.17%
Earnings before Interest and Taxes (EBIT)
879 -256 -345 238 -568 -720 3,249
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,411 413 922 1,669 830 637 4,540
Valuation Ratios
- - - - - - -
Leverage & Solvency
- - - - - - -
Liquidity Ratios
- - - - - - -
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -9,061 -11,000 -39 774 1,000 1,562
Efficiency Ratios
- - - - - - -
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 8,880 19,637 19,218 18,047 16,543 16,140
Increase / (Decrease) in Invested Capital
0.00 8,880 10,756 -418 -1,172 -1,504 -402
Book Value per Share
$0.00 $12.61 $18.61 $18.33 $17.16 $15.52 $16.87
Tangible Book Value per Share
$0.00 $1.24 ($2.33) ($1.23) ($0.88) ($1.01) $1.76
Total Capital
0.00 9,629 20,250 20,129 18,997 17,491 18,779
Total Debt
0.00 1,193 4,548 4,492 4,166 4,064 4,471
Total Long-Term Debt
0.00 993 4,485 3,908 4,059 3,934 3,971
Net Debt
0.00 444 3,935 3,581 3,215 3,116 1,832
Capital Expenditures (CapEx)
82 107 169 206 336 285 327
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -8.78 555 568 405 275 1,101
Debt-free Net Working Capital (DFNWC)
0.00 740 1,168 1,479 1,356 1,223 3,740
Net Working Capital (NWC)
0.00 540 1,105 894 1,249 1,094 3,240
Net Nonoperating Expense (NNE)
-2,067 96 178 -294 536 381 -1,511
Net Nonoperating Obligations (NNO)
0.00 444 3,935 3,581 3,215 3,116 1,832
Total Depreciation and Amortization (D&A)
532 669 1,267 1,431 1,398 1,357 1,291
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.53) ($0.19) ($1.08) ($1.02) $3.10
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 796.86M 851.40M 861.30M 865.50M 861M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.53) ($0.19) ($1.08) ($1.02) $3.07
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 796.86M 851.40M 861.30M 865.50M 869.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 847.80M 856.90M 866M 866.10M 874.30M
Normalized Net Operating Profit after Tax (NOPAT)
-132 -36 -221 252 -306 -256 1,173
Debt Service Ratios
- - - - - - -
Payout Ratios
- - - - - - -

Quarterly Metrics And Ratios for Marvell Technology

This table displays calculated financial ratios and metrics derived from Marvell Technology's official financial filings.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
DEI Shares Outstanding
- - - - - - - - - 848,100,000.00 874,300,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 848,100,000.00 874,300,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.47 0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.72% 0.56% -12.17% -5.07% 6.87% 27.40% 63.26% 57.60% 36.83% - 27.57%
EBITDA Growth
-56.85% -20.89% 11.57% 77.68% -284.71% 71.70% 215.38% 141.31% 813.79% - -23.18%
EBIT Growth
-234.22% -242.92% 16.50% 51.19% -380.38% 806.31% 277.58% 392.02% 422.28% - -48.56%
NOPAT Growth
-575.25% -242.92% 16.50% 51.19% -380.38% 1,111.03% 309.15% 444.07% 162.42% - -36.96%
Net Income Growth
-1,335.34% -2,450.00% -27.65% 6.84% -311.63% 150.98% 182.51% 200.78% 381.13% - -80.61%
EPS Growth
-1,050.00% -2,150.00% -25.00% 8.33% -310.53% 151.11% 180.00% 200.00% 382.05% - -80.00%
Operating Cash Flow Growth
22.38% 55.51% 55.71% 172.36% 6.62% -5.96% 2.59% 50.65% 8.58% - 91.89%
Free Cash Flow Firm Growth
39.97% 164.26% 358.52% 508.80% 190.70% 51.47% 53.73% 11.00% -31.60% - -261.86%
Invested Capital Growth
-3.38% -6.10% -7.11% -8.35% -11.20% -8.33% -9.60% -8.29% -4.75% - 20.30%
Revenue Q/Q Growth
5.79% 0.56% -18.62% 9.65% 19.11% 19.87% 4.29% 5.85% 3.41% - 8.97%
EBITDA Q/Q Growth
38.14% 67.08% -45.13% 35.85% -243.60% 255.30% 5.95% 3.18% 321.01% - -39.06%
EBIT Q/Q Growth
28.88% 77.24% -357.36% 34.08% -600.00% 133.47% 12.50% 7.94% 693.63% - -68.52%
NOPAT Q/Q Growth
28.88% 77.24% -357.36% 34.08% -600.00% 147.90% -5.39% 8.45% 26.99% - -66.51%
Net Income Q/Q Growth
20.82% -139.01% 45.10% 10.34% -249.87% 129.60% -11.14% 9.50% 876.03% - -91.29%
EPS Q/Q Growth
20.83% -136.84% 44.44% 12.00% -254.55% 129.49% -13.04% 10.00% 900.00% - -91.11%
Operating Cash Flow Q/Q Growth
347.11% 8.67% -40.63% -5.58% 75.03% -4.16% -35.23% 38.66% 26.15% - 70.94%
Free Cash Flow Firm Q/Q Growth
119.72% 108.40% 9.24% 21.71% 4.92% 8.59% 10.86% -12.13% -35.35% - -479.74%
Invested Capital Q/Q Growth
-2.23% -3.46% -1.49% -1.43% -5.26% -0.34% -2.85% -0.01% -1.61% - 19.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.86% 46.55% 45.46% 46.16% 23.05% 50.48% 50.25% 50.38% 51.57% - 52.15%
EBITDA Margin
13.79% 22.91% 15.95% 19.77% -23.83% 30.87% 31.37% 30.58% 124.49% - 18.89%
Operating Margin
-10.31% -2.33% -13.12% -7.89% -46.36% 12.94% 14.28% 14.46% 17.25% - 14.04%
EBIT Margin
-10.31% -2.33% -13.12% -7.89% -46.36% 12.94% 13.96% 14.24% 109.26% - 5.63%
Profit (Net Income) Margin
-11.58% -27.53% -18.57% -15.19% -44.61% 11.02% 9.39% 9.71% 91.65% - 1.43%
Tax Burden Percent
87.63% 449.83% 109.00% 132.22% 90.11% 100.20% 82.40% 83.35% 85.82% - 41.42%
Interest Burden Percent
128.16% 262.16% 129.88% 145.62% 106.79% 84.95% 81.59% 81.83% 97.74% - 61.21%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% -0.20% 17.60% 16.65% 14.18% - 58.58%
Return on Invested Capital (ROIC)
-2.09% -0.48% -2.66% -1.59% -9.89% 4.32% 4.52% 5.19% 7.12% - 2.86%
ROIC Less NNEP Spread (ROIC-NNEP)
-3.80% -11.35% -5.80% -5.08% -15.40% 3.20% 3.03% 3.62% 71.13% - -2.61%
Return on Net Nonoperating Assets (RNNOA)
-0.89% -2.53% -1.34% -1.21% -3.60% 0.72% 0.66% 0.78% 12.92% - -0.32%
Return on Equity (ROE)
-2.98% -3.02% -4.00% -2.80% -13.49% 5.04% 5.18% 5.97% 20.04% - 2.54%
Cash Return on Invested Capital (CROIC)
1.55% 4.16% 5.34% 7.07% 7.94% 5.78% 8.85% 9.04% 11.02% - -11.61%
Operating Return on Assets (OROA)
-2.56% -0.59% -3.28% -1.98% -12.03% 3.60% 4.48% 5.04% 41.24% - 2.09%
Return on Assets (ROA)
-2.88% -6.93% -4.64% -3.81% -11.58% 3.07% 3.01% 3.44% 34.59% - 0.53%
Return on Common Equity (ROCE)
-2.98% -3.02% -4.00% -2.80% -13.49% 5.04% 5.18% 5.97% 20.04% - 2.54%
Return on Equity Simple (ROE_SIMPLE)
-3.65% 0.00% -6.77% -6.80% -11.05% 0.00% -3.69% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
-102 -23 -107 -70 -492 236 223 242 307 420 141
NOPAT Margin
-7.22% -1.63% -9.18% -5.52% -32.45% 12.97% 11.76% 12.05% 14.80% - 5.81%
Net Nonoperating Expense Percent (NNEP)
1.71% 10.87% 3.14% 3.49% 5.51% 1.12% 1.49% 1.58% -64.01% - 5.47%
Return On Investment Capital (ROIC_SIMPLE)
- -0.12% - - - 1.35% 1.27% 1.35% 1.66% 2.24% 0.61%
Cost of Revenue to Revenue
61.14% 53.45% 54.54% 53.84% 76.95% 49.52% 49.75% 49.62% 48.43% - 47.85%
SG&A Expenses to Revenue
15.01% 14.86% 17.22% 15.50% 13.54% 10.77% 9.83% 9.61% 9.15% - 10.69%
R&D to Revenue
33.91% 32.22% 41.01% 38.24% 32.23% 27.46% 26.79% 25.87% 24.70% - 26.98%
Operating Expenses to Revenue
49.17% 48.89% 58.58% 54.05% 69.40% 37.54% 35.97% 35.92% 34.32% - 38.11%
Earnings before Interest and Taxes (EBIT)
-146 -33 -152 -100 -703 235 265 286 2,267 432 136
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
196 327 185 252 -361 561 595 613 2,583 749 457
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.67 3.92 4.09 3.61 5.49 7.27 4.06 4.78 5.75 - 7.92
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 421.48 79.53 - 81.44
Price to Revenue (P/Rev)
7.39 10.57 11.09 9.72 13.66 16.93 8.30 8.87 10.37 - 16.54
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.66 - 57.08
Dividend Yield
0.51% 0.36% 0.35% 0.41% 0.28% 0.21% 0.39% 0.32% 0.26% - 0.15%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.06% - 1.75%
Enterprise Value to Invested Capital (EV/IC)
2.36 3.40 3.52 3.12 4.62 6.09 3.57 4.20 5.22 - 7.52
Enterprise Value to Revenue (EV/Rev)
8.02 11.15 11.70 10.34 14.26 17.47 8.82 9.32 10.59 - 16.67
Enterprise Value to EBITDA (EV/EBITDA)
49.66 74.00 72.77 56.30 185.60 158.30 54.50 47.55 33.66 - 33.02
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 724.31 71.57 - 46.57
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,034.73 82.87 - 120.44
Enterprise Value to Operating Cash Flow (EV/OCF)
37.51 44.82 42.10 32.49 44.73 59.94 33.93 36.55 43.67 - 70.67
Enterprise Value to Free Cash Flow (EV/FCFF)
149.09 79.31 63.54 42.18 54.68 100.79 38.28 44.42 46.25 - 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.27 0.28 0.29 0.29 0.31 0.30 0.32 0.33 0.32 - 0.27
Long-Term Debt to Equity
0.27 0.27 0.28 0.28 0.30 0.29 0.22 0.30 0.28 - 0.27
Financial Leverage
0.24 0.22 0.23 0.24 0.23 0.22 0.22 0.22 0.18 - 0.12
Leverage Ratio
1.44 1.44 1.43 1.42 1.45 1.47 1.46 1.48 1.51 - 1.49
Compound Leverage Factor
1.84 3.76 1.85 2.07 1.55 1.25 1.19 1.21 1.47 - 0.91
Debt to Total Capital
21.56% 21.93% 22.26% 22.51% 23.44% 23.23% 24.12% 24.97% 24.12% - 21.41%
Short-Term Debt to Total Capital
0.50% 0.56% 0.64% 0.71% 0.74% 0.74% 7.15% 2.79% 2.70% - 0.00%
Long-Term Debt to Total Capital
21.06% 21.36% 21.63% 21.80% 22.70% 22.49% 16.97% 22.18% 21.43% - 21.41%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
78.44% 78.07% 77.74% 77.49% 76.56% 76.77% 75.88% 75.03% 75.88% - 78.59%
Debt to EBITDA
4.71 5.02 4.82 4.25 9.92 6.38 4.02 3.15 1.82 - 1.13
Net Debt to EBITDA
3.90 3.87 3.84 3.42 7.81 4.89 3.18 2.29 0.72 - 0.25
Long-Term Debt to EBITDA
4.61 4.89 4.68 4.12 9.60 6.18 2.83 2.80 1.62 - 1.13
Debt to NOPAT
-11.70 -10.48 -11.02 -13.63 -5.92 -8.06 -20.33 68.55 4.49 - 4.11
Net Debt to NOPAT
-9.67 -8.09 -8.76 -10.96 -4.66 -6.18 -16.08 49.76 1.76 - 0.93
Long-Term Debt to NOPAT
-11.43 -10.21 -10.70 -13.21 -5.73 -7.80 -14.30 60.89 3.98 - 4.11
Altman Z-Score
4.08 5.78 6.20 5.33 7.08 8.96 5.18 5.84 7.37 - 10.55
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.58 1.69 1.80 1.79 1.60 1.54 1.30 1.88 2.01 - 3.28
Quick Ratio
1.03 1.14 1.18 1.21 1.06 0.98 0.69 1.12 1.56 - 2.51
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
551 1,148 1,255 1,527 1,602 1,740 1,929 1,695 1,096 822 -3,122
Operating Cash Flow to CapEx
924.63% 769.86% 354.64% 635.68% 715.07% 735.34% 358.34% 1,001.30% 793.32% - 410.28%
Free Cash Flow to Firm to Interest Expense
10.48 21.83 25.71 31.55 33.94 38.66 39.60 32.66 21.40 - -59.12
Operating Cash Flow to Interest Expense
9.56 10.39 6.65 6.33 11.36 11.42 6.84 8.89 11.37 - 12.10
Operating Cash Flow Less CapEx to Interest Expense
8.53 9.04 4.77 5.33 9.77 9.87 4.93 8.01 9.94 - 9.15
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.25 0.25 0.25 0.26 0.28 0.32 0.35 0.38 - 0.37
Accounts Receivable Turnover
4.22 4.76 5.68 4.65 4.86 5.36 6.42 5.76 6.13 - 5.78
Inventory Turnover
3.37 3.33 3.33 3.22 3.61 3.57 3.89 4.28 4.10 - 3.42
Fixed Asset Turnover
8.99 8.26 7.67 7.16 7.25 7.46 8.48 9.18 9.52 - 9.98
Accounts Payable Turnover
7.14 7.33 8.69 6.81 6.79 6.55 8.36 7.53 6.56 - 6.65
Days Sales Outstanding (DSO)
86.45 76.67 64.26 78.45 75.10 68.03 56.87 63.36 59.58 - 63.14
Days Inventory Outstanding (DIO)
108.41 109.74 109.66 113.50 101.21 102.12 93.74 85.18 88.99 - 106.72
Days Payable Outstanding (DPO)
51.11 49.80 41.99 53.62 53.79 55.72 43.64 48.49 55.65 - 54.92
Cash Conversion Cycle (CCC)
143.75 136.61 131.94 138.34 122.52 114.43 106.96 100.06 92.92 - 114.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
18,694 18,047 17,777 17,522 16,600 16,543 16,071 16,069 15,811 16,140 19,334
Invested Capital Turnover
0.29 0.30 0.29 0.29 0.30 0.33 0.38 0.43 0.48 - 0.49
Increase / (Decrease) in Invested Capital
-654 -1,172 -1,361 -1,597 -2,094 -1,504 -1,706 -1,453 -789 -402 3,262
Enterprise Value (EV)
44,091 61,419 62,579 54,604 76,655 100,773 57,331 67,434 82,568 - 145,333
Market Capitalization
40,631 58,204 59,280 51,287 73,428 97,658 53,984 64,191 80,813 - 144,216
Book Value per Share
$17.66 $17.16 $16.72 $16.41 $15.44 $15.52 $15.37 $15.57 $16.31 $16.87 $20.83
Tangible Book Value per Share
($0.75) ($0.88) ($0.98) ($0.98) ($1.35) ($1.01) ($0.23) $0.18 $1.18 $1.76 $2.03
Total Capital
19,419 18,997 18,625 18,331 17,468 17,491 17,545 17,889 18,526 18,779 23,177
Total Debt
4,186 4,166 4,146 4,126 4,095 4,064 4,233 4,467 4,469 4,471 4,961
Total Long-Term Debt
4,090 4,059 4,028 3,997 3,966 3,934 2,977 3,968 3,969 3,971 4,961
Net Debt
3,460 3,215 3,298 3,317 3,227 3,116 3,347 3,243 1,754 1,832 1,118
Capital Expenditures (CapEx)
54 71 92 48 75 70 93 46 73 114 156
Debt-free, Cash-free Net Working Capital (DFCFNWC)
464 405 451 538 315 275 1,266 1,389 561 1,101 1,344
Debt-free Net Working Capital (DFNWC)
1,190 1,356 1,298 1,347 1,183 1,223 2,151 2,613 3,275 3,740 5,187
Net Working Capital (NWC)
1,094 1,249 1,180 1,217 1,053 1,094 896 2,114 2,776 3,240 5,187
Net Nonoperating Expense (NNE)
62 369 109 123 184 35 45 47 -1,594 24 106
Net Nonoperating Obligations (NNO)
3,460 3,215 3,298 3,317 3,227 3,116 2,759 2,647 1,754 1,832 1,118
Total Depreciation and Amortization (D&A)
342 360 338 352 342 326 330 328 316 317 321
Debt-free, Cash-free Net Working Capital to Revenue
8.44% 7.35% 8.43% 10.19% 5.85% 4.76% 19.46% 19.19% 7.20% - 15.41%
Debt-free Net Working Capital to Revenue
21.64% 24.62% 24.28% 25.51% 22.00% 21.21% 33.09% 36.12% 42.03% - 59.51%
Net Working Capital to Revenue
19.88% 22.67% 22.07% 23.06% 19.59% 18.96% 13.78% 29.21% 35.62% - 59.51%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.19) ($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.21 $0.23 $2.22 $0.44 $0.04
Adjusted Weighted Average Basic Shares Outstanding
862.60M 861.30M 865M 865.70M 865.70M 865.50M 864.80M 862.60M 855.80M 861M 882M
Adjusted Diluted Earnings per Share
($0.19) ($0.45) ($0.25) ($0.22) ($0.78) $0.23 $0.20 $0.22 $2.20 $0.45 $0.04
Adjusted Weighted Average Diluted Shares Outstanding
862.60M 861.30M 865M 865.70M 865.70M 865.50M 875.60M 870.40M 863.70M 869.70M 893.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
864.50M 866M 865.60M 866.20M 865.30M 866.10M 862.20M 862.10M 848.10M 874.30M 874.80M
Normalized Net Operating Profit after Tax (NOPAT)
-100 -5.25 -104 -67 -241 156 213 249 315 290 245
Normalized NOPAT Margin
-7.05% -0.37% -8.94% -5.30% -15.91% 8.58% 11.23% 12.42% 15.20% - 10.14%
Pre Tax Income Margin
-13.22% -6.12% -17.04% -11.49% -49.50% 10.99% 11.39% 11.65% 106.79% - 3.45%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.78 -0.63 -3.12 -2.07 -14.89 5.23 5.43 5.50 44.27 - 2.58
NOPAT to Interest Expense
-1.95 -0.44 -2.18 -1.45 -10.42 5.24 4.58 4.66 6.00 - 2.66
EBIT Less CapEx to Interest Expense
-3.82 -1.98 -5.00 -3.07 -16.48 3.67 3.53 4.61 42.84 - -0.37
NOPAT Less CapEx to Interest Expense
-2.98 -1.79 -4.06 -2.45 -12.01 3.68 2.67 3.77 4.56 - -0.29
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-37.08% -22.16% -21.14% -21.47% -14.04% -23.45% -42.22% -200.48% 8.33% - 8.20%
Augmented Payout Ratio
-46.07% -38.23% -51.75% -70.65% -56.33% -105.37% -228.38% -1,109.57% 90.78% - 83.40%

Financials Breakdown Chart

Key Financial Trends

Here are the key takeaways from Marvell Technology's quarterly results over the last four years, focusing on the last four years of data you provided (Q1 2023 through Q4 2026). Numbers are in USD.

  • Top-line revenue has trended higher, rising from about $1.4B in late 2024 to roughly $2.0B in 2025 and continuing at about $2.2B in Q4 2026, signaling sustained revenue growth.
  • Gross margin has remained solid, generally in the 50%–52% range, indicating stable profitability as the business scales.
  • Operating income has improved and turned positive in the latest period, with Q4 2026 operating income around $404M, showing improving profitability versus earlier quarters.
  • Cash flow from operating activities has been robust in 2026, with quarterly net cash from continuing operations typically in the $330M–$580M range, underscoring strong cash generation.
  • Free cash flow in the latest quarter was solid (approximately $259M in Q4 2026 when subtracting roughly $114M of capital expenditures), highlighting healthy cash after investing needs.
  • Liquidity remains solid, with cash & equivalents around $2.7B in late-2026, providing a cushion to service debt and fund dividends or buybacks if desired.
  • Debt levels are large but relatively stable, with long-term debt around $3.9–4.0B in 2026, which is manageable given the cash flow and liquidity position.
  • Capital expenditures appear steady, typically in the low hundreds of millions per year (roughly $70–$120M per quarter), indicating ongoing but controlled investment in PP&E.
  • Earnings can be volatile on a quarterly basis due to large non-operating items in some periods (for example, substantial Other Income/Expense in certain quarters), which can distort quarterly profitability relative to cash flow.
  • Significant share buybacks occurred in some quarters (for example, approximately $2.0B of repurchases in Q4 2026), creating sizable cash outflows that reduce cash and may impact liquidity if cash generation weakens.
06/15/26 06:22 PM ETAI Generated. May Contain Errors.

Marvell Technology Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Marvell Technology's fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Marvell Technology's net income appears to be on an upward trend, with a most recent value of $2.67 billion in 2026, rising from $1.58 billion in 2020. The previous period was -$885 million in 2025. See where experts think Marvell Technology is headed by visiting Marvell Technology's forecast page.

Marvell Technology's total operating income in 2026 was $1.32 billion, based on the following breakdown:
  • Total Gross Profit: $4.18 billion
  • Total Operating Expenses: $2.86 billion

Over the last 6 years, Marvell Technology's total revenue changed from $2.70 billion in 2020 to $8.19 billion in 2026, a change of 203.6%.

Marvell Technology's total liabilities were at $7.98 billion at the end of 2026, a 17.7% increase from 2025, and a 242.5% increase since 2021.

In the past 5 years, Marvell Technology's cash and equivalents has ranged from $613.50 million in 2022 to $2.64 billion in 2026, and is currently $2.64 billion as of their latest financial filing in 2026.

Over the last 6 years, Marvell Technology's book value per share changed from 0.00 in 2020 to 16.87 in 2026, a change of 1,687.1%.



Financial statements for NASDAQ:MRVL last updated on 6/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners